WHITNEY HOLDING CORP
S-4/A, 1996-08-08
NATIONAL COMMERCIAL BANKS
Previous: WESTINGHOUSE ELECTRIC CORP, SC 13D, 1996-08-08
Next: WHITNEY HOLDING CORP, S-4/A, 1996-08-08




  As filed with the Securities and Exchange Commission on    August 8, 1996    
                              Registration No. 333-08309
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   FORM S-4/A
                                (Amendment No.2)    
                             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          (Primary Standard Industrial        (I.R.S. Employer 
jurisdiction of          Classification Code Number          Identification No.)
incorporation 
or 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.                     James J. Reeves, Esq.
         Whitney Holding Corporation                   Milling, Benson, Woodward,                 730 Bayfront Parkway, Suite 4-B
       228 St. Charles Ave. - Room 622              Hillyer, Pierson & Miller, L.L.P.                   Pensacola, FL 32501
           New Orleans, LA  70130                    909 Poydras Street, Suite 2300
               (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 mergers 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. |_|


    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>
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
                                                                      (Liberty Holding Company and Liberty Bank
                                                                      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
                                                                      Company's and 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



</TABLE>

<PAGE>



                           WHITNEY HOLDING CORPORATION
                              CROSS REFERENCE SHEET
<TABLE>
<C>                                                                  <C>                                             
Item of Form S-4                                                      Location in Prospectus
- ----------------                                                      ----------------------
C.    Information About the Company Being Acquired
      15.  Information with Respect to S-3 Companies                  *
      16.  Information with Respect to S-2 or S-3                     *
           Companies
      17.  Information with Respect to Companies                      Information about the Company and the
           other than S-2 or S-3 Companies                            Bank
D.    Voting and Management Information
      18.  Information if Proxies, Consents or
           Authorizations are to be Solicited
           (1)    Date, Time and Place Information                    The Meetings - General
           (2)    Revocability of Proxy                               The Meetings - Solicitation, Voting and
                              Revocation of Proxies
           (3)    Dissenters' Rights of Appraisal                     Dissenters' Rights
           (4)    Persons Making Solicitation                         The Meetings - General; The Meetings -
                                                                      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                    Mergers; The Plan of Merger - Interests of
                  Securities and Principal Holders                    Certain Persons in the Mergers; Information
                  Thereof                                             About the Company and the Bank - Security
                                                                      Holdings of Principal Shareholders and
                                                                      Management
           (6)    Vote Required for Approval                          The Meetings - Shares Entitled to Vote;
                              Quorum; Vote Required
           (7)    Directors and Executive Officers;                   Information About the Company and the
                  Executive Compensation; Certain                     Bank
                  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>



                             LIBERTY HOLDING COMPANY
                                  LIBERTY BANK
                              201 N. Palafox Street
                           Pensacacola, Florida 32501

                                August 12, 1996    



Dear Shareholder:

     You are cordially  invited to attend joint special meetings of shareholders
of Liberty Holding Company (the "Company") and Liberty Bank (the "Bank"),  to be
held in the main  office of Liberty  Bank,  201 N.  Palafox  Street,  Pensacola,
   Florida 32501, on Tuesday, September 17, 1996 at 2:00 p.m., local time.    

     The purpose of the special  meetings  will be to consider  and vote upon an
Agreement  and Plan of Merger  dated April 23, 1996,  as amended,  and a related
merger agreement (collectively, the "Plan of Merger") among the Company, Liberty
Bank, Whitney Holding  Corporation  ("Whitney") and its wholly-owned  subsidiary
Whitney  National  Bank of  Florida  ("WNB-Florida").  Pursuant  to the  Plan of
Merger,  the  Company  will merge  into  Whitney,  Liberty  Bank will merge into
WNB-Florida,  and each outstanding share of common stock of the Company and each
outstanding  share of common  stock of the Bank not owned by the Company 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  Boards of  Directors  of the  Company  and the Bank  have  unanimously
approved  the Plan of Merger  and  believe  it is in the best  interests  of the
Company's  and the  Bank's  shareholders.  Allen C. Ewing & Co.,  an  investment
banking firm experienced in the valuation of banking  institutions,  has advised
your Boards of Directors that, in its opinion,  the consideration to be received
by the  Company's and the Bank's  shareholders  in the Plan of Merger is fair to
such shareholders from a financial point of view and that the allocation of such
consideration  between  shareholders of the Company and shareholders of the Bank
is fair,  from a financial  point of view,  to the  shareholders  of each.  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 mergers,  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 mergers  that the
Company  and  Whitney  receive an opinion  that the  mergers  will  qualify as a
tax-free reorganization for federal income tax purposes.

     The accompanying Notices of Special Meeting and Proxy  Statement-Prospectus
contain  information  about the proposed  mergers.  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 Boards of Directors  recommend that you vote FOR the Plan of Merger and
urge 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 meetings, you nevertheless may vote in person,
even though you previously returned your proxy.

Very truly yours,



Conald D. Mansfield                        Ronald L. Bruce
President of Liberty Holding Company       President and Chief Executive Officer
                                            of Liberty Bank




<PAGE>



                             LIBERTY HOLDING COMPANY
                              201 N. Palafox Street
                            Pensacola, Florida 32501

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD TUESDAY, SEPTEMBER 17, 1996    


To the Holders of Common Stock of Liberty Holding Company:

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Shareholders  (the
"Company  Meeting") of Liberty  Holding  Company (the "Company") will be held at
the  main  office  of its  subsidiary,  Liberty  Bank,  201 N.  Palafox  Street,
Pensacola,  Florida 32501, on    Tuesday, September 17, 1996 at 2:00 p.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 23, 1996, as amended, and a 
                  related merger agreement (collectively, the "Plan of Merger")
                  pursuant to which, among other things:  (a) the Company would
                  merge into Whitney Holding Corporation ("Whitney"), (b) 
                  Liberty Bank would merge into Whitney National Bank of
                  Florida, a newly formed, wholly-owned bank subsidiary of 
                  Whitney, and (c) each outstanding share of common stock of the
                  Company 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 Company Meeting or any adjournments thereof.

         Only   shareholders   of   record   at  the   close  of   business   on
   August 1, 1996 are  entitled  to notice of and to vote at the Company     
Meeting or any adjournment thereof.  Dissenting shareholders who comply with the
procedural  requirements of Sections 1301-20 of the Florida Business Corporation
Act are or may be entitled to assert dissenters' rights under that Act.

         Shareholders  are  cordially  invited to attend the Company  Meeting in
person.  Whether or not you plan to attend the Company 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 Liberty Holding Company



                                         William A. Hunt
                                         Secretary

Pensacola, Florida
   August 12, 1996    

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


                                I M P O R T A N T
IT IS  IMPORTANT  THAT  YOUR  SHARES  BE  REPRESENTED  AT  THE  COMPANY  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  COMPANY  MEETING.  YOU MAY REVOKE YOUR PROXY AT ANY
TIME BEFORE IT IS VOTED BY GIVING  WRITTEN NOTICE OF REVOCATION TO THE SECRETARY
OF THE  COMPANY  OR BY  EXECUTION  OF A PROXY  OF A LATER  DATE  FILED  WITH THE
SECRETARY  OF THE COMPANY AT OR BEFORE THE MEETING.  IN ADDITION,  IF YOU ATTEND
THE COMPANY MEETING, YOU MAY REVOKE YOUR PROXY BY VOTING IN PERSON.



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




<PAGE>



                                  LIBERTY BANK
                              201 N. Palafox Street
                            Pensacola, Florida 32501

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       TO BE HELD TUESDAY, SEPTEMBER 17, 1996    


To the Holders of Common Stock of Liberty Bank:

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Shareholders  (the
"Bank Meeting") of Liberty Bank will be held at its main office,  201 N. Palafox
   Street, Pensacola, Florida 32501, on Tuesday, September 17, 1996 at     
   2:00 p.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 23, 1996, as amended, and a 
                 related merger agreement (collectively, the "Plan of Merger")
                 pursuant to which, among other things:  (a) Liberty Holding 
                 Company (Liberty Bank's parent corporation) (the "Company") 
                 would merge into Whitney Holding Corporation ("Whitney"), (b)
                 Liberty Bank would merge into Whitney National Bank of Florida,
                 a newly formed, wholly-owned bank subsidiary of Whitney, and 
                 (c) each outstanding share of common stock of Liberty Bank not
                 owned by the Company 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 Bank Meeting or any adjournments thereof.

         Only   shareholders   of   record   at  the   close  of   business   on
   August 1, 1996  are  entitled  to  notice  of and to vote at the Bank     
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 Bank  Meeting  in
person.  Whether  or not you plan to attend the Bank  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 Liberty Bank


                                             Richard A. Davis
                                             Secretary

Pensacola, Florida
    August 12, 1996    

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


                                I M P O R T A N T
IT IS IMPORTANT THAT YOUR SHARES BE  REPRESENTED AT THE BANK 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 BANK MEETING.  YOU MAY REVOKE YOUR PROXY AT ANY TIME BEFORE
IT IS VOTED BY GIVING  WRITTEN  NOTICE OF REVOCATION TO THE SECRETARY OF LIBERTY
BANK OR BY  EXECUTION  OF A PROXY OF A LATER DATE FILED  WITH THE  SECRETARY  OF
LIBERTY BANK AT OR BEFORE THE BANK MEETING. IN ADDITION,  IF YOU ATTEND THE BANK
MEETING, YOU MAY REVOKE YOUR PROXY BY VOTING IN PERSON.




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




<PAGE>



                             LIBERTY HOLDING COMPANY
                                  LIBERTY BANK
              PROXY STATEMENT FOR SPECIAL MEETINGS OF SHAREHOLDERS
                     TO BE HELD TUESDAY, SEPTEMBER 17, 1996    


                           WHITNEY HOLDING CORPORATION

                                   PROSPECTUS

                           Common Stock, No Par Value

         This Proxy Statement-Prospectus is being furnished to holders of common
stock,  par value $1.00 per share ("Company  Common Stock"),  of Liberty Holding
Company  (the  "Company")  and to holders of common  stock,  par value $5.00 per
share ("Bank Common Stock"), of Liberty Bank (the "Bank") in connection with the
solicitation  of proxies by the Company's and the Bank's Boards of Directors for
use at joint  Special  Meetings of  Shareholders  of the Company  (the  "Company
Meeting")  and  the  Bank  (the  "Bank   Meeting")  to  be  held  on 
   Tuesday, September 17, 1996, at 2:00 p.m., local time, at the Bank's main    
main office, 201 N. Palafox Street, Pensacola, Florida 32501, and at any 
adjournment thereof. The purpose of the Company  Meeting and the Bank Meeting is
to consider and vote upon a proposal to approve an Agreement and Plan of Merger 
and a related  merger agreement (collectively, the "Plan of Merger") between the
Company and 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
Company into Whitney (the "Company Merger") and the merger of the Bank into WNB-
Florida (the "Bank Merger" and, collectively with the Company Merger, the
"Mergers").  Upon consummation of the  Mergers,  except as described  herein,
each  outstanding  share of Company Common Stock and each  outstanding  share of
Bank Common Stock that is not owned by the Company would be converted into 
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."  Consummation  of the Company  Merger  requires
the approval of the holders of at least a majority of the outstanding shares of 
Company Common Stock;  consummation of the Bank Merger requires the approval of 
the holders of at least  two-thirds of the  outstanding shares of Bank Common 
Stock. Directors, executive officers and certain principal shareholders of the
   Company and executive officers of the Bank beneficially owning an     
   aggregate of  approximately 75.9% of the Company Common Stock have     
agreed, subject to certain conditions, to vote their shares in favor of the
Plan of Merger. Consummation of the Mergers is also  subject to the satisfaction
of certain other conditions, including obtaining necessary regulatory approvals.

         This Proxy  Statement-Prospectus  covers up to     523,740     shares
of Whitney  Common Stock that may be issued upon  consummation  of the Mergers,
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."  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 
   August 6, 1996 was $30.625.    

         This  Proxy  Statement-Prospectus,  and  the  accompanying  Notices  of
Special  Meeting and forms of proxy,  are being first mailed to  shareholders of
the Company and the Bank on or about    August 12, 1996.    




           THE SECURITIES TO BE ISSUED IN CONNECTION WITH THE PROPOSED
              MERGERS 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-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    August 12, 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,
the Company 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,
the Company or the Bank since the date hereof.

         All  information  contained  herein with respect to the Company and the
Bank has been  provided by the  Company and 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  Company  and the Bank are
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 of 1933, as amended (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 Company
or 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  
   September 10, 1996.    





<PAGE>



                                TABLE OF CONTENTS


<TABLE>
<C>      <C>      <C>
SUMMARY.........................................................................................................iii
         Parties to the Mergers.................................................................................iii
                  Whitney  .....................................................................................iii
                  The Company and the Bank......................................................................iii
         The Special Meetings...................................................................................iii
                  General  .....................................................................................iii
                  Purpose of the Meetings.......................................................................iii
         Vote Required...........................................................................................iv
         Reasons for the Plan of Merger..........................................................................iv
         Recommendation of the Company's and the Bank's Boards of Directors......................................iv
         Fairness Opinion of Allen C. Ewing & Co.................................................................iv
         The Plan of Merger...................................................................................   iv     
                  General  ...................................................................................   iv     
                  Exchange of Certificates........................................................................v
                  Regulatory Approvals and Other Conditions to Consummation of the Mergers.......................vi
                  Waiver, Amendment and Termination..............................................................vi
         Accounting Treatment...................................................................................vii
         Certain Federal Income Tax Consequences................................................................vii
         Dissenters' Rights.....................................................................................vii
         Interests of Certain Persons...........................................................................vii
         Market Prices..................................................................................... .   vii    
         Comparative Rights of Shareholders....................................................................viii
         Selected Financial Data of the Company..................................................................ix
         Selected Financial Data of the Bank......................................................................x
         Selected Financial Data of Whitney......................................................................xi
         Comparative Per Share Data.............................................................................xii
THE MEETINGS......................................................................................................1
         General  ................................................................................................1
         Purpose of the Meetings..................................................................................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 Company and the Bank........................................................................3
         Recommendation of the Company's and the Bank's Boards of Directors.......................................4
         Fairness Opinion of Allen C. Ewing & Co..................................................................4
         Description of the Plan of Merger........................................................................7
                  General  .......................................................................................7
                  Conversion of Common Stock......................................................................7
                  Exchange of Certificates........................................................................9
                  Transfer and Exchange Agents...................................................................10
                  Regulatory Approvals and Other Conditions of the Mergers.......................................10
                  Effective Date.................................................................................11
                  Conduct of Business Prior to the Effective Date................................................11
                  Century Branch.................................................................................12
                  Waiver, Amendment and Termination..............................................................12

                                        i


<PAGE>



                  Expenses.......................................................................................13
         Interests of Certain Persons............................................................................13
                  Employee Benefits..............................................................................13
                  ESOP     ......................................................................................13
                  Management.....................................................................................13
                  Indemnification and Insurance............................................................ ..   13     
         Status Under Federal Securities Laws; Certain Restrictions on Resales ..................................14
         Accounting Treatment....................................................................................14
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..........................................................................15
DISSENTERS' RIGHTS...............................................................................................16
         The Company.............................................................................................16
         The Bank ...............................................................................................18
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION.....................................................19
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
  (Liberty Holding Company and Liberty Bank Transaction Only)....................................................27
INFORMATION ABOUT THE COMPANY AND THE BANK.......................................................................35
         Description of Business.................................................................................35
         Competition.............................................................................................35
         Supervision and Regulation..............................................................................35
         Market Prices and Dividends.............................................................................36
         Property ...............................................................................................37
         Employees...............................................................................................37
         Security Holdings of Principal Shareholders and Management..............................................37
THE COMPANY'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS..................................................................40
INFORMATION ABOUT WHITNEY........................................................................................53
         General  ...............................................................................................53
         Market Prices of and Dividends Declared on Whitney Common Stock ........................................54
         Incorporation of Certain Information about Whitney by Reference.........................................55
COMPARATIVE RIGHTS OF SHAREHOLDERS...............................................................................55
         Description of Whitney Common Stock.....................................................................56
         Comparison of Whitney Common Stock and Company and Bank Common Stock....................................60
LEGAL MATTERS....................................................................................................63
EXPERTS..........................................................................................................63
OTHER MATTERS....................................................................................................63
CITIZENS CONSOLIDATED FINANCIAL STATEMENTS.......................................................................F-1
         Appendix A - Agreement and Plan of Merger (including Amendment).........................................A-1
         Appendix B - Fairness Opinion of Allen C. Ewing & Company...............................................B-1
         Appendix C - Sections 1301-20 of the Florida Business Corporation
            Act and Selected Provisions of 12 U.S.C. ss.215a.....................................................C-1


</TABLE>
                                       ii


<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.

Parties to the Mergers

         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    59 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  Meetings - Purpose of the
Meetings" 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  Company  and  the  Bank.   Liberty  Holding  Company,  a  Florida
corporation  ("the  Company"),  is a bank holding company that owns 99.3% of the
outstanding  stock of Liberty Bank (the "Bank").  At March 31, 1996, the Company
had total consolidated assets of approximately  $50,967,000,  total consolidated
deposits  of  approximately   $43,637,000  and  total  shareholders   equity  of
approximately  $6,196,000.  The Company and the Bank are  sometimes  referred to
herein collectively as "the Company's consolidated group."

         Liberty  Bank,  a  Florida  state-chartered  bank,  is  a  full-service
commercial  bank,  without trust powers,  doing business  through its offices in
Pensacola and Century,  Florida. At March 31, 1996, the Bank had total assets of
approximately $50,967,000, total deposits of approximately $44,540,000 and total
shareholders equity of $5,474,000.

         The Company's and the Bank's principal executive offices are located at
201 N. Palafox Street,  Pensacola,  Florida 32501, and their telephone number is
(904) 435-6700. See "Information About the Company and the Bank."

The Special Meetings

         General.  Special  meetings of the  shareholders  of the  Company  (the
"Company  Meeting")  and of the  Bank  (the  "Bank  Meeting")  will  be  held on
   Tuesday, September 17, 1996 at the  time and  place  set  forth in the      
accompanying Notices of Special  Meeting of  Shareholders.  Only record holders
of the common stock, $1.00 par value per share, of the Company ("Company Common 
Stock") and of the common stock,  $5.00 par value per share,  of the Bank ("Bank
   Common Stock") at the close of business on August 1, 1996 are entitled     
to notice of and to vote at the applicable  Meeting.  On that date, there were 
   1,388,794 shares of Company Common Stock and 198,000 shares of Bank     
Common Stock issued and  outstanding,  each of which is  entitled  to one vote
on each matter properly to come before the  respective  Meetings.  The Company  
Meeting and the Bank Meeting are sometimes referred to as the "Meetings."

         Purpose of the Meetings.  The purpose of the Meetings is to vote upon a
proposal to approve an Agreement  and Plan of Merger  dated April 23,  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 Company will

                                       iii


<PAGE>



merge into Whitney (the "Company  Merger")
and the Bank will merge into WNB-Florida (the "Bank Merger" which, together with
the Company Merger, are collectively called the "Mergers"), with the result that
shareholders  of the Company and the Bank 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." See "The Meetings - Purpose of
the Meetings."

Vote Required

         The Plan of Merger must be approved by the affirmative  vote of holders
of at least a majority of the outstanding  shares of Company Common Stock and by
the  holders of at least  two-thirds  of the  outstanding  shares of Bank Common
Stock.  Directors,  executive officers and certain principal shareholders of the
   Company and executive officers of the Bank beneficially owning an     
   aggregate of 1,053,411 shares, or approximately 75.9%, of the outstanding    
shares of Company Common Stock have agreed, subject to certain  conditions,  to 
vote their  shares in favor of the Plan of Merger at the Company Meeting. The 
Company, as the holder of 99.3% of the outstanding Bank Common Stock, has 
agreed, subject to certain conditions, to vote in favor of the Plan of  Merger 
at the  Bank  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  Meetings - Shares Entitled to
Vote; Quorum; Vote Required."

Reasons for the Plan of Merger

         The Boards of  Directors  of the Company and the Bank  believe that the
approval of the Plan of Merger is in the best interests of the Company, the Bank
and their  respective  shareholders.  In  reaching  their  decision,  the Boards
considered  a number  of  factors,  including  the  Company's,  the  Bank's  and
Whitney's  business and prospects;  the price to be received by Company and Bank
shareholders  and the substantial  premium that such price  represented over the
book value of the Company  and Bank  Common  Stock and recent sale prices of the
Company  Common  Stock;  and,  the  opinion  of  Allen C.  Ewing & Co.  that the
consideration  to be received by the  Company's and the Bank's  shareholders  is
fair to such shareholders from a financial point of view and that the allocation
of such consideration  between shareholders of the Company and those of the Bank
is fair, from a financial  point of view, to the  shareholders of each. See "The
Plan of Merger -  Background"  and "The Plan of Merger - Reasons for the Plan of
Merger."

Recommendation of the Company's and the Bank's Boards of Directors

         THE BOARDS OF DIRECTORS OF THE COMPANY AND THE BANK HAVE UNANIMOUSLY
APPROVED THE PLAN OF MERGER AND RECOMMENDS THAT THEIR 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
Company's and the Bank's Boards of Directors  that,  based on and subject to the
assumptions  made,  the  factors  considered,  the  review  undertaken  and  the
limitations  stated,  (a) the  consideration to be received by the Company's and
the  Bank's  shareholders  under the Plan of Merger is fair to their  respective
shareholders  from a  financial  point of view,  and (b) the  allocation  of the
Purchase Price (defined in "- The Plan of Merger -- Conversion of Common Stock,"
below) between shareholders of the Company and those of the Bank is fair, from a
financial  point of  view,  to the  shareholders  of each.  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 Meetings.  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
Mergers are  satisfied or waived,  on the  effective  date of the  Mergers,  the
Company will be merged with and into Whitney,  and the separate existence of the


                                       iv


<PAGE>

Company will cease, and the Bank will be merged with and into  WNB-Florida,
and the separate existence of the Bank will cease.By reason of the Company
Merger,each outstanding share of Company 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  $10.17;  and, by reason
of the Bank  Merger,  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  Whitney  Common  Stock  with an
aggregate market value of  approximately  $65.70;  provided,  that, in each such
case, the Average Market Price (as defined below) of Whitney Common Stock is not
less than $27.00 nor greater than $35.00.

         The "Average Market Price" is defined as 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 Company Merger; 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 Mergers shall be $27.00 or $35.00,  as the case may be. It is a
condition to the Company's and the Bank's  obligations to consummate the Mergers
that the Average  Market Price of the Whitney Common Stock,  calculated  without
regard to the  foregoing  proviso,  shall not be less than  $27.00,  and it is a
condition to Whitney's  obligations  to consummate  the Mergers that the Average
Market  Price as so  calculated  not be more than $35.00.  The actual  number of
shares of  Whitney  Common  Stock that will be  received  by a Company or a Bank
shareholder  by reason of the  Mergers  will vary  depending  upon,  among other
things,  the Average  Market Price of the Whitney Common Stock and the number of
shares  of  Company  Common  Stock  and Bank  Common  Stock  outstanding  on the
   effective date of the Mergers. On August 6, 1996, the closing trading     
   price for a share of Whitney Common Stock was $30.625, and if such date     
had been the effective  date of the Company  Merger,  the Average Market Price 
   would have been $30.084.    

         In lieu of issuing any fractional  share of Whitney Common Stock,  each
shareholder of the Company or 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.

         See "The Plan of Merger - Description of the Plan of Merger," "The Plan
of Merger - Description of the Plan of Merger -- Conversion of Common Stock" and
"The Plan of Merger - Description of the Plan of Merger -- Regulatory  Approvals
and Other Conditions of the Mergers."

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

         Exchange of Certificates. Upon consummation of the Mergers, a letter of
transmittal,  together  with  instructions  for  the  exchange  of  certificates
representing   shares  of  Company  or  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 Company or the Bank on the effective date of
the Mergers.  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 Company or the Bank who cannot  locate their stock
certificates are urged to contact promptly:

                                  Donna Minton
                      Liberty Holding Company/Liberty Bank
                              201 N. Palafox Street
                            Pensacola, Florida 32501
                                 (904) 435-6700

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
Company,  the

                                       v

<PAGE>

Bank and Whitney  against  any claim that may be made  against the
Company, the Bank or Whitney by the owner of the certificate(s)  alleged to have
been lost or  destroyed.  The Company,  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 Company, 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
Mergers.  In addition to  approval  by the  shareholders  of the Company and the
Bank,  consummation of the Mergers 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 Mergers may be accounted for as a
pooling-of-interests, (iv) the receipt by Whitney and the Company of opinions as
to  the  qualification  of  the  Mergers  as  a  tax-free  reorganization  under
applicable law, (v) the Company's and the Bank's receipt of a letter from Ewing,
dated as of the date of the Meetings, in form and substance  satisfactory to the
Company and the Bank, confirming its fairness opinion to the Boards of Directors
of the Company and the Bank and (vi)  certain  other  conditions  customary  for
agreements  of  this  sort.  It  is a  condition  to  Whitney's  obligations  to
consummate the Mergers 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 Company's and 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 Mergers as soon as  practicable
after all of the conditions to the Mergers have been met or waived.

         On July 12, 1996, Whitney filed an application seeking     
approval of the Bank Merger and an interim bank charter for WNB-Florida from the
Office of the Comptroller of the Currency (the "Comptroller").  Whitney has also
filed  applications  with the Board of Governors of the Federal  Reserve  System
(the  "Reserve  Board")  seeking  approval  of the  Company  Merger and with the
Reserve Board and the Federal Deposit  Insurance  Corporation in connection with
   the formation of  WNB-Florida. There can be no assurance that these     
   approvals will be be obtained prior to the Meetings, or that this or the     
other conditions to  consummation  of the Mergers  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."

         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 Mergers other than approval by the  shareholders of
the  Company  and  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  Mergers,  and the  Company's  and the Bank's  receipt of a
letter from Ewing dated as of the date of the  Meetings,  in form and  substance
satisfactory to the Company and the Bank, confirming Ewing's fairness opinion to
the Boards of Directors of the Company and the Bank.

         The Plan of  Merger  may be  amended,  at any time  before or after its
approval  by the  shareholders  of the  Company  and  the  Bank,  by the  mutual
agreement of the Boards of Directors of the parties to the Plan of Merger;
provided  that,  under the  Louisiana  Business  Corporation  Law  ("LBCL")  any
amendment made subsequent to shareholder  approval of the Company Merger may not
alter the amount or type of shares into which the Company  Common  Stock will be
converted,  alter any term of the  Articles of  Incorporation  of Whitney as the
surviving  entity in the Company  Merger,  or alter any term or condition of the
Plan of Merger in a manner that would  adversely  affect any  shareholder of the
Company.

         The Plan of Merger may be terminated at any time prior to the effective
date (i) by the mutual consent of Whitney and the Company;  (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
November 30, 1996;  (iii) if the Mergers have not occurred by November 30, 1996;
(iv) if the number of shares of Company  and 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,



                                       vi


<PAGE>

exceeds  that  number of shares of  Company  and Bank  Common  Stock  that would
preclude  pooling-of-interests  accounting for the Mergers (i.e.,  if, after the
Meetings, more than 10% of the Company and 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 Company receives a written offer with respect to another  acquisition
transaction and the Board of Directors of the Company  determines in good faith,
after  consultation  with  its  financial   advisers  and  counsel,   that  such
transaction   is  more  favorable  to  the  Company'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 $786,000  payable to Whitney if the Company  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 Mergers as a  pooling-of-interests,
and it is a condition to Whitney's  obligation  to  consummate  the Mergers 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 Mergers is conditioned  upon receipt by Whitney and
the Company of an opinion from Arthur  Andersen  LLP to the effect  that,  among
other  things,  each of the Mergers  will  qualify as a tax-free  reorganization
under  applicable  law and that each  Company or Bank  shareholder  who receives
Whitney  Common Stock  pursuant to the Mergers will not  recognize  gain or loss
except with respect to the receipt of cash (i) in lieu of  fractional  shares of
Whitney  Common Stock or (ii)  pursuant to the exercise of  dissenters'  rights.
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 Mergers. See "Certain Federal Income Tax Consequences."

Dissenters' Rights

         Shareholders of the Company and the Bank who perfect dissenters' rights
will not receive  Whitney  Common  Stock but will instead be entitled to receive
the "fair value" of their shares,  as determined  under Sections  1301-20 of the
Florida Business  Corporation Act (in the case of the Company),  or the value of
their shares in cash, as determined under 12 U.S.C.  ss.215a (in the case of the
Bank).   Failure  to  comply  with  statutory  procedures  in  the  exercise  of
dissenters' rights will nullify such rights. See "Dissenters' Rights."

Interests of Certain Persons

         The  executive  officers  and members of the Boards of Directors of the
Company and the Bank have interests in the Mergers that are in addition to their
interest as shareholders of the Company.  These interests include, among others,
payments and other benefits to be received by one of the Bank's former executive
officers  pursuant to an agreement  with the Bank;  the continued  employment of
certain 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
Company  and the Bank and  continuation  of  directors  and  officers  liability
insurance.

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

Market Prices

         On April 22, 1996, the last trading day preceding the date that Whitney
and the  Company  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 $30.50.  No assurance can be given as
to the market price of Whitney Common Stock on the effective date of the Company
   Merger.  On  August 6,  1996,  the closing sales price for a share of      
   Whitney Common Stock was $30.625, and if such date had been the effective    
date of the Company Merger, the 

                                       vii


<PAGE>



Average Market Price would have been 
   $30.084. See "The  Plan of  Merger -  Description  of the     
Plan of  Merger  -- Regulatory Approvals and Other Conditions of the Mergers."

         Neither the Company Common Stock nor the Bank Common Stock is traded on
any exchange,  and there is no established public trading market for such stock.
There are no bid or asked  prices  available  for Company or Bank Common  stock.
Other than purchases of Company Common Stock and related warrants  pursuant to a
private  offering  by the  Company  in 1994,  the  exercise  of certain of those
warrants  in 1995 and May 1996,  one  purchase  of 587 shares of Company  Common
Stock in May 1995 at  approximately  $3.75 per share,  and one purchase of 1,000
shares  of  Company  Common  Stock in  February  1996 at $4.20  per  share and a
purchase of one share of Bank  Common  Stock in August 1994 at $21.00 per share,
neither the Company nor the Bank is aware of any transactions in Company or Bank
Common  Stock.  No assurance  can be given that these trades were effected on an
arm's-length  basis.  See  "Information  About the Company and the Bank - Market
Prices and Dividends."

Comparative Rights of Shareholders

         If the Mergers  are  consummated,  shareholders  of the Company and 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 Company and the
Bank. Whitney's Articles of Incorporation  contain provisions that are different
from  those of the  Company  and 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."


                                      viii


<PAGE>



Selected Financial Data of the Company

         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  Company's  audited  consolidated  financial  statements.  The selected
financial  data for the three  months  ended  March 31,  1996 and 1995 have been
derived from the Company's unaudited financial statements, which, in the opinion
of the Company'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
Company's   consolidated   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........................      $50,542    $47,306     $48,219      $47,874     $44,347     $42,219    $44,517
   Total earning assets................       44,482     41,287      42,134       41,956      38,726      36,441     38,869
   Total loans.........................       36,368     31,573      32,821       32,176      30,278      28,702     32,611
   Total investment in securities......        4,860      5,560       5,323        5,770       5,065       3,538      4,051
   Interest bearing deposits...........       31,785     30,388      30,824       31,553      29,903      29,766     32,098
   Noninterest bearing deposits........       11,704     10,834      10,792       10,477       9,770       8,147      8,591
   Shareholders' equity................        6,395      5,700       5,779        5,248       4,084       3,304      3,070

Income Statement Data:
   Total interest income...............       $1,036       $921      $3,973       $3,572      $3,194      $3,188     $3,971
   Net interest income.................          663        604       2,529        2,422       2,018       1,723      1,800
   Provision for possible loan losses..          -0-        -0-         -0-          -0-          30         110        386
   Non-interest income.................          114         98         468          622         838         708        494
   Non-interest expense................          550        518       2,112        2,214       2,059       1,909      1,868
   Net income..........................          144        121         583          610         487         310         32

Per Share Data:
   Primary earnings per share..........        $.11        $.09        $.43        $ .47        $.42        $.30        $.03
   Fully diluted earnings per share....         .10         .08         .41          .44         .42         .30         .03
   Cash dividends per share............        .045        .025         .10          .10        .025         -0-         -0-
   Book value per share, end of period.        4.63        4.16        4.57         4.03        3.78        3.36        3.06

Key Ratios:
   Net income as a percent of
     average assets....................         1.14%       1.02%       1.21%       1.27%       1.10%       0.73%      0.07%
   Net income as a percent of
     average equity....................         9.01%       8.49%      10.09%      11.62%      11.92%       9.38%      1.04%
   Allowance for loan losses as
     a percent of loans and leases
     at period end.....................         1.38%       1.43%       1.38%       1.35%       1.63%       1.98%      1.95%
   Average equity as a percent
     of average total assets...........        12.65%      12.05%      11.98%      10.96%       9.21%       7.82%      6.90%
   Dividend payout ratio...............        41.94%      27.65%      23.02%      20.72%       5.94%         -           -

</TABLE>
                                       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........................     $50,542     $47,306     $48,219     $47,874     $44,347     $42,219     $44,517
   Total earning assets................      44,482      41,287      42,134      41,956      38,726      36,441      38,869
   Total loans.........................      36,368      31,573      32,821      32,176      30,278      28,702      32,611
   Total investment in securities......       4,860       5,560       5,323       5,770       5,065       3,538       4,051
   Interest bearing deposits...........      32,684      31,239      31,695      32,349      29,903      29,766      32,098
   Noninterest bearing deposits........      11,704      10,834      10,792      10,477       9,770       8,172       8,591
   Shareholders' equity................       5,496       4,849       5,076       4,608       4,224       3,807       3,525

Income Statement Data:
   Total interest income...............      $1,036        $921      $3,973      $3,572      $3,194      $3,188      $3,971
   Net interest income.................         652         596       2,488       2,403       2,018       1,753       1,841
   Provision for possible loan losses..         -0-         -0-         -0-         -0-          30         110         386
   Non-interest income.................         114          98         467         622         838         708         494
   Non-interest expense................         544         518       2,109       2,187       2,044       1,874       1,868
   Net income..........................         140         114         548         622         505         376          74

Per Share Data:
   Primary earnings per share..........     $   .71     $   .58     $  2.77     $  3.14     $  2.55      $ 1.90        $.37
   Fully diluted earnings per share....         .71         .58        2.77        3.14        2.55        1.90         .37
   Cash dividends per share............         .15         .30         .60         .60         .15         -0-         -0-
   Book value per share, end of period.       27.65       24.90       27.41       24.07       22.84       20.43       18.54

Key Ratios:
   Net income as a percent of
     average assets....................         1.11%       0.96%       1.14%       1.30%       1.14%       0.89%      0.17%
   Net income as a percent of
     average equity....................        10.19%       9.40%      10.80%      13.50%      11.96%       9.88%      2.10%
   Allowance for loan losses as
     a percent of loans and leases
     at period end.....................         1.38%       1.43%       1.38%       1.35%       1.63%       1.98%      1.95%
   Average equity as a percent
     of average total assets...........        10.87%      10.25%      10.52%       9.62%       9.52%       9.02%      7.92%
   Dividend payout ratio...............        40.24%      25.95%      21.65%      19.09%       5.88%         -           -


</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>          <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,  the
Company  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 Mergers 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 Mergers using the pooling-of-interests method
applied in accordance with generally accepted accounting principles.

<TABLE>
<C>                                         <C>        <C>        <C>             <C>              <C>           <C>      
                                                       Historical                   Pro Forma        Company            Bank
                                            --------------------------------
                                            Whitney    Company        Bank        Combined(1)(2)    Equivalent(3)    Equivalent(4)
                                            -------    -------       -------      --------------    -------------    -------------
Earnings per common share:

Years ended:
    December 31, 1995.................       $ 2.61     $  0.43     $  2.77         $ 2.58            $ 0.84          $  5.46
    December 31, 1994.................       $ 3.39     $  0.47     $  3.03         $ 3.33            $ 1.09          $  7.06
    December 31, 1993.................       $ 4.81     $  0.42     $  2.55         $ 4.71            $ 1.54          $  9.98
Three months ended March 31, 1996            $ 0.47     $  0.11     $  0.71         $ 0.47            $ 0.15          $  1.00

Dividends declared per common share:

Years ended:
    December 31, 1995.................       $ 0.77     $  0.10     $  0.60         $ 0.76            $ 0.25          $  1.61
    December 31, 1994.................       $ 0.60     $  0.10     $  0.60         $ 0.59            $ 0.19          $  1.25
    December 31, 1993.................       $ 0.41     $  0.03     $  0.15         $ 0.40            $ 0.13          $  0.85
Three months ended March 31, 1996            $ 0.22     $  0.05     $  0.00         $ 0.22            $ 0.07          $  0.46

Book value per common share:

As of March 31, 1996..................       $21.75     $  4.61     $ 27.65         $21.50            $ 7.02          $ 45.54
As of December 31, 1995...............       $21.69     $  4.57     $ 27.41         $21.36            $ 6.97          $ 45.24

</TABLE>

(1)      Assumes an Average  Market Price of Whitney  Common Stock of $31.00 and
         the  issuance of 456,161  shares of Whitney  Common Stock to effect the
         Mergers,  including  2,895 shares of Whitney Common Stock issued to the
         shareholders of the Bank, other than the Company, in the Bank Merger.

(2)      Includes the pro forma combined operations of Whitney and the Company.

(3)      The Company  Equivalent is calculated by multiplying  the amount in the
         pro forma combined  column by an exchange ratio of .3264 at the assumed
         Average Market Price of $31.00.

(4)      The Bank  Equivalent is calculated by multiplying the amount in the pro
         forma  combined  column by an  exchange  ratio of 2.1181 at the assumed
         Average Market Price of $31.00.

         In  addition  to  the  proposed  Mergers,   Whitney  has another     
   merger transaction  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 19 of this
Proxy Statement-Prospectus.

                                       xii


<PAGE>
                                  THE MEETINGS


General

         This Proxy Statement-Prospectus is furnished to shareholders of Liberty
Holding Company (the "Company") and to shareholders of Liberty Bank (the "Bank")
in connection  with the  solicitation  of proxies on behalf of their  respective
Board of Directors for use at a special  meeting of  shareholders of the Company
(the "Company  Meeting") and a special  meeting of shareholders of the Bank (the
"Bank  Meeting," and together with the Company  Meeting,  the  "Meetings") to be
held on the date and at the time and place specified in the accompanying Notices
of Special Meeting of Shareholders, or any adjournments thereof.

         The Company  and  Whitney  Holding  Corporation  ("Whitney")  have each
supplied all information included herein with respect to it and its consolidated
subsidiaries. The Company and its subsidiary are sometimes collectively referred
to herein as "the Company's consolidated group" and Whitney and its subsidiaries
are sometimes collectively referred to herein as "Whitney's consolidated group."

Purpose of the Meetings

         The purpose of the  Meetings is to consider and vote upon a proposal to
approve an  Agreement  and Plan of Merger  dated  April 23,  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 Company 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,  the "Plan of  Merger").  Pursuant to the Plan of
Merger, the Company will merge into Whitney (the "Company Merger"), and the Bank
will merge into WNB-Florida (the "Bank Merger," which, together with the Company
Merger, are collectively called the "Mergers"). In consideration of the Mergers,
each  outstanding  share of  common  stock,  $1.00  par  value,  of the  Company
("Company  Common Stock") and common stock,  $5.00 par value, of the Bank ("Bank
Common  Stock")  not owned by the  Company  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."

Shares Entitled to Vote; Quorum; Vote Required

         Only holders of record of Company Common Stock and Bank Common Stock at
   the close of business on  August 1,  1996 are  entitled to notice of     
   and to vote at the respective Meeting. On that date there were 1,388,794    
   shares of Company Common Stock and 198,000  shares of Bank Common Stock     
outstanding,  each of which is each entitled to one vote on each matter properly
brought before the Meetings.

         With  respect  to  consideration  of the Plan of  Merger  and any other
matter  properly  brought before each Meeting,  the presence at the Meeting,  in
person or by proxy,  of the holders of a majority of the  outstanding  shares of
Company  Common Stock or Bank Common Stock,  as the case may be, is necessary to
constitute a quorum. The Plan of Merger must be approved by the affirmative vote
of the  holders  of at least a  majority  of the  outstanding  shares of Company
Common Stock and 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.

         Directors, executive officers and certain principal shareholders of the
   Company  and executive  officers of the  Bank beneficially owning an     
   aggregate of 1,053,411 shares, or approximately 75.9% of the outstanding     
Company Common Stock, have agreed,  subject to certain conditions,  to vote in 
favor of the Plan of Merger at the Company Meeting.  The Company,  as the holder
of  approximately 99.3% of the  outstanding shares  of Bank Common Stock, has 
agreed,  subject to  approval  of the Plan of Merger by the shareholders of the 
Company,  to vote in favor of the Plan of Merger at the Bank Meeting.


                                        1


<PAGE>



         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.

Solicitation, Voting and Revocation of Proxies

         Forms  of  proxy  for  use  at  the  Meetings   accompany   this  Proxy
Statement-Prospectus  and will permit  each  holder of record of Company  Common
Stock and Bank  Common  Stock,  as the case may be, on the  record  date for the
Meetings  to  vote  the  shares  held  by  him  at the  appropriate  Meeting.  A
shareholder  may use a proxy whether or not he intends to attend either  Meeting
in person.  Duly  executed  proxies will  authorize the persons named therein to
vote on all other matters that properly come before the Company  Meeting and the
Bank Meeting, as applicable, or any adjournments.  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 Company  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 Company
Merger unless he revokes that proxy and gives  written  notice to the Company at
or prior to the Company  Meeting of his intent to demand  payment for his shares
if the Company Merger is effectuated.  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 Bank
Merger unless he either attends the Bank Meeting in person and votes against the
Plan of Merger or gives  written  notice at or prior to the Bank  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 Company or the Bank, as the
case may be, or (ii)  executing  and  delivering  to the  Secretary  at any time
before its exercise a later dated proxy.  In addition,  shareholders  who attend
either Meeting may revoke their proxies by voting in person.

         In addition to  soliciting  proxies by mail,  directors,  officers  and
employees of the Company and 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 Company and
Bank Common Stock,  and the Company 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
Company will become the business,  properties, debts and liabilities of Whitney;
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 Company and the Bank will become shareholders of Whitney. The steps taken
to achieve this result involve the following transactions:  (i) the Company will
merge into  Whitney and the separate  existence of the Company will cease;  (ii)
the Bank will merge into WNB-Florida and the separate existence of the Bank will
cease and (iii)  shareholders  of the  Company  and the Bank  will  receive  the
consideration described below under the heading captioned " - Description of the
Plan of Merger -- Conversion of Common Stock."

Background

         In February 1996,  representatives of Whitney Holding Company contacted
Thomas D. Tait, then Chairman of the Board of Liberty Bank, to arrange a meeting
at which they expressed  Whitney's general interest in acquiring or merging with
a banking  institution  in the market area served by the Bank.  On February  13,
1996, the Company's and

                                        2


<PAGE>



the Bank's Boards of Directors  authorized  Thomas D. Tait,  C. Dale  Mansfield,
Robert  E.  Boothe,  Jr.  and  Legal  Counsel,  James J.  Reeves,  to meet  with
representatives of Whitney to discuss Whitney's previous  expression of interest
and to  retain  such  advisors  as  deemed  necessary  in  connection  with such
discussions.  The above-named individuals met with representatives of Whitney on
February 24, 1996 and the parties  discussed  the general  terms of any proposal
Whitney might make,  including the range of suggested values for the Company and
the Bank.  This  meeting was  reported to the Boards of Directors of the Company
and the Bank,  and on April 3, 1996,  the Boards  authorized  the execution of a
confidentiality  agreement and approved  negotiations to enter into a definitive
agreement with Whitney.

         On April 10, 1996, the Boards  retained Allen C. Ewing & Co.  ("Ewing")
as the  Company's  and the  Bank's  financial  advisor  to  provide  advice  and
assistance with respect to strategic  alternatives  available to the Company and
the Bank, to perform  related  valuation  analyses and to assist the Company and
the Bank in the  event of a merger or other  business  combination.  The  Boards
selected Ewing based on its knowledge of financial  institutions  in general and
its experience as a financial  advisor in mergers and  acquisitions of financial
institutions,  particularly  in the  southern  region of the U.S.  The Boards of
Directors  of the  Company  and the Bank met on April 17,  1996 and on April 18,
1996.  During the April 18, 1996  meeting,  Ewing,  the Company's and the Bank's
counsel  and their  independent  auditors  reviewed  the  terms of the  proposed
agreement.  At that same meeting, Ewing delivered its oral opinion to the Boards
of  Directors  and the  Boards,  in turn,  voted to enter into a Plan of Merger.
Thereafter,  Whitney, the Company and the Bank executed an agreement and plan of
merger on April 23, 1996, which was amended on July 9, 1996.

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 the Company, the
Bank  and  Whitney.  Determination  of  the  consideration  to  be  received  by
shareholders of the Company and the Bank was based upon many factors  considered
by the Boards of Directors of Whitney,  the Company and the Bank,  including the
comparative  financial  condition,  historical  results of  operations,  current
business and future  prospects of Whitney,  the Company and the Bank, the market
price and  historical  earnings per share of the Whitney  Common Stock,  and the
desirability of combining the financial and managerial  resources of Whitney and
the Company 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's  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  Company  and the Bank,
Whitney's management and the Executive Committee of Whitney's Board of Directors
noted, among other things, (i) the Bank's existing four-branch network, (ii) its
well-developed  retail  customer base and good  reputation in the small business
market and (iii) a  determination  that Whitney and the Company and the Bank had
compatible operating and business philosophies.

         The Company and the Bank.  The Boards of  Directors  of the Company and
the Bank believe that approval of the Plan of Merger is in the best interests of
the  Company,  the Bank and their  respective  shareholders.  In reaching  their
decision to approve the terms of the Plan of Merger,  the Boards of Directors of
the Company and the Bank  considered  a number of  factors,  including,  without
limitation, the following:

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

         2. The current and  prospective  economic  environment  and competitive
constraints  facing  the  Bank  and  the  Company,  including  specifically  the
increasing  regulatory  burdens on small,  community based banks and the greater
variety of products and services that larger competitors can offer to customers.

                                        3


<PAGE>



         3.  The  price  to  be  received  by  the  Bank's  and  the   Company's
shareholders, including the substantial premium which that price represented and
the favorable  comparison to prices  recently  received by shareholders of other
similarly situated banks, and the relation of such price to the Boards' views of
alternatives to the Mergers.

         4. The financial  presentations  and advice of Ewing, the Company's and
the Bank's  independent  financial  advisors,  and the opinion of Ewing that the
consideration  to be  received  by the  Bank's  and the  Company's  shareholders
pursuant to the Plan of Merger, and the allocation of such consideration between
the Company's  and the Bank's  shareholders,  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 and the Company's shareholders.

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

         7.  The  "market  risk"   protection   afforded  to  Bank  and  Company
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 of the Company Merger.

         8.  The effects of the Mergers on customers and employees of the Bank.

         The  discussion of the  information  and factors  considered  and given
weight by the Boards of Directors of the Company and 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 Boards did not quantify or otherwise
assign  relative  weights to the specific  factors  considered in reaching their
determination.  In  addition,  individual  members  of the Boards may have given
different weights to different factors.

Recommendation of the Company's and the Bank's Boards of Directors

         THE BOARDS OF  DIRECTORS  OF THE COMPANY AND THE BANK HAVE  UNANIMOUSLY
APPROVED THE PLAN OF MERGER AND UNANIMOUSLY RECOMMEND THAT THE COMPANY'S AND THE
BANK'S SHAREHOLDERS VOTE FOR APPROVAL OF THE PLAN OF MERGER.

Fairness Opinion of Allen C. Ewing & Co.

         The Boards of Directors of the Company and the Bank  retained  Allen C.
Ewing & Co.  ("Ewing")  in April of 1996 to advise the  Company  and the Bank in
their ongoing  negotiations with Whitney,  to advise the Company and the Bank as
to whether or not other bank  holding  companies  would offer  better  terms and
price,  for the other purposes  described above under the heading "- Background"
and for the purpose of rendering its Opinion (the  "Opinion") to the Company and
the Bank as to the  fairness,  from a  financial  point of view,  of any  merger
transaction  proposed by the Boards.  A  representative  of Ewing  attended  the
meetings of the Company's  and the Bank's Boards held on April 17, 1996,  and at
the April 18 meeting Ewing delivered its oral Opinion  stating that,  based upon
and subject to certain assumptions,  the offer made by Whitney to the holders of
Company Common Stock and to the minority  holders of Bank Common Stock was fair,
from a financial  point of view, and that the  allocation of that  consideration
between the  shareholders  of the Company and the  shareholders  of the Bank was
fair,  from a financial  point of view, to the  shareholders  of each. That oral
Opinion was confirmed by Ewing's written  Opinion dated May 29, 1996,  which has
   been updated through the date of this Proxy Statement-Prospectus.  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.  Shareholders  of the Company and the Bank are urged to read the 
Opinion in its entirety.

         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 Board as to the

                                        4


<PAGE>



amount of the  consideration  to be paid to the Company  and Bank  shareholders,
which was determined through arms-length negotiations between the parties.

         Ewing's  Opinion is directed to the Boards of  Directors of the Company
and the Bank only and does not constitute a recommendation to any 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 Boards 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 Company.  Ewing made no independent  verification
of the supplied information,  nor did Ewing conduct a physical inspection of the
properties  and  facilities  of the  Company or the Bank,  nor did Ewing make or
obtain any  evaluation or appraisal of the assets or  liabilities of the Company
or 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  Company  furnished  to it by the
Company;  (iii) the  calculations  made by the  Company's  Board of Directors in
allocating  that portion of the purchase price to be paid for the shares of Bank
Common Stock owned by shareholders other than the Company,  (iv) a comparison of
the  historical  financial  results  of the Bank  with  those of other  banks in
Florida which it determined relevant; (v) a comparison of the financial terms of
the Mergers  with the terms of selected  other  recent  transactions  in Florida
which  it  determined  comparable;  (v) a review  of the  trading  patterns  and
financial  condition  of  Whitney  common  shares as to how their  market  value
compared  with other  comparable  regional  bank  holding  companies.  Ewing had
discussions  with the  management  of the  Company and the Bank  concerning  its
historical   operations  and  future   prospects  and  undertook   analyses  and
investigations as it deemed appropriate.  Ewing also considered the prospects as
to whether or not a better  price and terms  could be  negotiated  with  another
qualified   party,  and  after  reviewing  those  prospects  with  the  Company,
recommended to the Company that it was in the Company's best interests to accept
the Whitney proposal while it was being offered to the Company.

         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  Company's  and 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 the  Company's  and the  Bank's
Boards,  was just one of the many factors  taken into  consideration  by the the
Company's and the Bank's Boards.

         Trading  History of Company and Bank Common Stock.  In view of the fact
that the Company  Common Stock (84  shareholders)  and the Bank Common Stock (24
shareholders  other than the Company) are closely  held,  Ewing found that there
was no meaningful  trading  market in the shares of Company Common Stock or 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

                                        5


<PAGE>



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 Company or
the Bank,  this  method  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 Liberty 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  Company  with two  relevant  groups of banks.  In the first
group,  Ewing  compared  five  performance  indicators  of the Company  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 1.16% for
the Company vs. 1.07% for the 250 Florida  banks;  the return on average  equity
for 1995 which was 10.09% for the Company vs. 10.96% for the 250 Florida  banks;
the  equity/assets  ratio which for the  Company as of  12/31/95  was 11.95% vs.
8.93% for the 250 Florida banks; the ratio of non-performing assets/assets which
for the Company was .01% vs.  .42% for the 250 Florida  banks;  and the ratio of
operating  expenses/operating  revenues  which was  70.50% for the  Company  vs.
70.54% for the 250 Florida banks.

         In the second group, Ewing compared three performance indicators of the
Company with the average experience for the same performance  indicators of nine
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 10.09% for the Company vs. 13.84% for the
nine banks;  the ratio of  non-performing  assets/assets  which was .01% for the
Company vs. .73% for the nine banks;  and the ratio of  equity/assets  which was
11.95% for the Company vs. 8.52% for the nine 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  Company'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/South  Trust
Corporation,   Birmingham,   AL;  First  State  Bank,  Deland,   FL/South  Trust
Corporation,  Birmingham,  AL;  American Bank and Trust,  Pensacola,  FL/Whitney
Holding  Corporation,   New  Orleans,  LA.  Ewing  utilized  the  three  pricing
comparisons that are generally utilized in the industry for comparing the

                                        6


<PAGE>



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 2.23x
for the  Company  vs.  2.17x  for the  nine  banks;  acquisition  price/trailing
twelve-month  earnings  which was 24.13x for the Company vs. 18.52x for the nine
banks;  acquisition  price as a percentage  of deposits as of the quarter  ended
prior to  announcement  which was 31.90% for the Company vs. 20.20% for the nine
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 Company and the selected companies, Ewing believed
that a strict reliance on the quantitative  comparable  transaction  analysis is
not meaningful 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 Mergers which may have affected the  acquisition  value of
the acquired  companies and the Company.  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,  which
included  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 Company in addition to rendering its Opinion to the Company and the Bank.
As  compensation  for  its  services,  Ewing  will  earn a fee of  approximately
$71,000.

Description of the Plan of Merger

         General.  Pursuant  to the Plan of  Merger,  if all  conditions  to the
Mergers are  satisfied or waived,  on the  effective  date of the  Mergers,  the
Company will be merged with and into Whitney,  and the separate existence of the
Company will cease, and the Bank will be merged with and into  WNB-Florida,  and
the separate  existence of the Bank will cease. By reason of the Company Merger,
each  outstanding  share of Company  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  $10.17;  and, by reason
of the Bank  Merger,  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  Whitney  Common  Stock  with an
aggregate market value of  approximately  $65.70;  provided,  that, in each such
case, the Average Market Price (as defined below) of Whitney Common Stock is not
less than $27.00 nor greater  than $35.00.  See  "Conversion  of Common  Stock,"
below.

         Conversion of Common Stock. The Plan of Merger provides that,  assuming
no  fractional  shares or  perfected  dissenters'  rights,  shareholders  of the
Company  and the Bank will  receive a total  number of shares of Whitney  Common
Stock equal to  $14,140,983  (the  "Purchase  Price"),  divided by the  "Average
Market Price" of Whitney Common Stock.  The "Average Market Price" is defined as
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  Company  Merger,  as  reported in the Wall
Street  Journal;  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  Mergers  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
Mergers (the "Total  Shares") will vary  depending upon the Average Market Price
of the Whitney Common Stock.

         By reason of the Company Merger,  each issued and outstanding  share of
Company Common Stock (other than shares at 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 "Company  Percentage"  (as
defined  below) of the Total Shares divided by (b) the total number of shares of
Company Common Stock issued and outstanding on the effective date of the Company
Merger. By reason of the Bank Merger,  each issued and outstanding share of Bank
Common Stock

                                        7


<PAGE>



not owned by the Company  will be  converted  into a number of shares of Whitney
Common  Stock  equal to the  quotient of (a) the "Bank  Percentage"  (as defined
below) of the Total  Shares  divided  by (b) the total  number of shares of Bank
Common Stock issued and  outstanding  on the effective  date of the Bank Merger.
Shares of  Company  Common  Stock  and Bank  Common  Stock  that are held by the
Company or the Bank (other than shares held by the Bank in a fiduciary  capacity
other  than for the  Company)  will not be  considered  outstanding  and will be
cancelled  (and not  converted)  by virtue of the  Mergers.  As of May 31, 1996,
there were outstanding 1,388,794 shares of Company Common Stock and 1,367 shares
of Bank Common Stock not owned by the Company.

         The term "Bank  Percentage"  means the percentage  obtained by dividing
(a) the dollar amount  obtained by multiplying  (i) the Purchase Price minus the
book value of all assets of the Company other than the Bank Common Stock held by
it by (ii) the percentage of the  outstanding  shares of Bank Common Stock owned
by persons other than the Company,  by (b) the total  Purchase  Price.  The book
value of all assets of the Company  other than the Bank Common  Stock held by it
was approximately  $1,140,000 as of May 31, 1996. The term "Company  Percentage"
means the result obtained by subtracting the Bank Percentage from 100%.

         The  following  table  sets forth  examples  of the number of shares of
Whitney  Common  Stock into which  each share of Company  Common  Stock and Bank
Common Stock would be converted on the effective  date of the Mergers,  assuming
that the Average Market Price for Whitney Common Stock is as specified below.
<TABLE>
       <C>                                      <C>                    <C>                       <C>                              
                                                 Total Number of
                                                    Shares of
               Assumed Average                       Whitney            Number of Whitney         Number of Whitney
       Market Price of Whitney Common             Common Stock            Shares Per              Shares Per Bank
                    Stock                         To Be Issued          Company Share*                 Share*
       ------------------------------            ---------------        -----------------         -----------------            
                   $27.00                             523,740               0.3747                     2.4319
                    29.00                             487,620               0.3489                     2.2642
                    31.00                             456,161               0.3264                     2.1181
                    33.00                             428,515               0.3066                     1.9897
                    35.00                             404,028               0.2891                     1.8760
</TABLE>

- -----------------------------
    *   Based on  1,388,794  shares of Company  Common Stock and 1,367 shares of
        Bank Common Stock,  the number of shares  outstanding  (and not owned by
        the  Company),  respectively,  on May  31,  1996,  and a book  value  of
        $1,140,000 for the assets of the Company other than Bank Common Stock as
        of such date. Due to  fluctuations in such book value and in the trading
        prices  of  Whitney  Common  Stock,  the  actual  number of shares to be
        received by the  Company's  and the Bank's  shareholders,  respectively,
        cannot currently be determined.

         The Plan of Merger  provides that the total number of shares of Whitney
Common Stock to be issued in the Mergers  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,  523,740 shares of Whitney Common Stock would be issued
in the Mergers  regardless  of their market  value,  and if the  calculation  of
Average  Market  Price  were to result in an amount  exceeding  $35.00,  404,028
shares of Whitney  Common  Stock  would be issued in the Mergers  regardless  of
their market  value.  Accordingly,  it is a condition to the  Company's  and the
Bank's  obligations  to consummate  the Mergers 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 Mergers that the Average
Market Price as so  calculated  not be more than $35.00.  If the Company and the
Bank were to waive this condition to their  obligation to consummate the Company
Merger,  the aggregate  market value of the Whitney Common Stock to be issued in
the Mergers 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
Mergers,  the aggregate market value of the Whitney Common Stock to be issued in
the Mergers may

                                        8


<PAGE>



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 Mergers;"  "The Plan of Merger - Description of the Plan of
Merger -- Conversion of Common  Stock;" and "The Plan of Merger - Description of
the Plan of Merger -- Regulatory Approvals and Other Conditions of the Mergers."

           On August 6, 1996, the closing trading price for a share of     
   Whitney Common Stock was $30.625, and if such date had been the effective    
date of the Company Merger, the Average Market Price would have been 
   $30.084. See "The Plan of Merger - Description  of the Plan of Merger --     
Conversion of Common Stock."

         The Purchase  Price includes $5.25 for each of the 45,500 1996 Warrants
(as  defined  elsewhere  in this Proxy  Statement-Prospectus  under the  heading
"Information About the Company and the Bank - Market Prices and Dividends") duly
and  validly  exercised  after the date the Plan of  Merger  was  executed.  The
exercise  price for each such 1996  Warrant was $5.25 per share.  The  remaining
45,497 1996 Warrants  were not  exercised  and have expired in  accordance  with
their terms.

         In lieu of issuing any fractional  share of Whitney Common Stock,  each
shareholder of the Company or 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  Company  Merger is less than  one-to-one,  any  shareholder  of the Company
holding  less than three (or four,  depending  upon the  Average  Market  Price)
shares of Company  Common Stock will not receive any Whitney Common Stock in the
Company Merger,  but instead will receive solely cash in exchange for his shares
of Company Common Stock.

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

         Exchange of Certificates.  On the effective date of the Mergers, each
Company and Bank shareholder will cease to have any rights as a shareholder of 
the Company or the Bank and his sole rights will pertain to the shares of 
Whitney Common Stock into which his shares of Company or Bank Common Stock have 
been converted pursuant to the Mergers, except for any such shareholder who is 
entitled to statutory dissenters' rights pursuant to Sections 1301-20 of the 
Florida Business Corporation Act or 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 Mergers, Whitney is required (a)
to  deposit  with  the  exchange  agent  selected  by  Whitney  for the  Mergers
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
Company  and Bank  Common  Stock and (b) send or cause to be sent to each person
who was a shareholder of record of the Company or the Bank on the effective date
of the Mergers  (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  Company  and  Bank  Common  Stock  for
certificates representing shares of Whitney Common Stock.

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

         After  the  effective  date  of  the  Mergers  and  until  surrendered,
certificates  representing  Company or 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 Company and the Bank who
become  holders of Whitney Common Stock pursuant to the Mergers any dividends or
other distributions that may have become payable to holders of record of Whitney
Common  Stock  following  the  effective  date of the  Mergers  until  they have
surrendered their certificates evidencing ownership of shares of Company or Bank
Common Stock,  at which time any such dividends or other  distributions  will be
paid, without interest.

                                        9


<PAGE>



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

                                  Donna Minton
                      Liberty Holding Company/Liberty Bank
                              201 N. Palafox Street
                            Pensacola, Florida 32501
                                 (904) 435-6700

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
Company,  the Bank and Whitney  against  any claim that may be made  against the
Company, the Bank or Whitney by the owner of the certificate(s)  alleged to have
been lost or  destroyed.  The Company,  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 Company, 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 Mergers.  The Company acts as Transfer  Agent and
Registrar for the Company and Bank Common Stock.

         Regulatory  Approvals and Other Conditions of the Mergers.  In addition
to approval by the  shareholders of the Company and the Bank and satisfaction of
the other conditions  described below,  consummation of the Mergers will require
the  approvals  of the Board of  Governors  of the Federal  Reserve  System (the
"Reserve  Board")  and  the  Office  of the  Comptroller  of the  Currency  (the
   "Comptroller").  On  July 12,  1996,  Whitney filed an application     
seeking  the  approval  of the Bank  Merger  and an  interim  bank  charter  for
   WNB-Florida  from the Comptroller,  which was accepted on July 15, 1996.     
    On July 16,  1996, Whitney received preliminary approval from the     
Comptroller  of an interim bank  charter for  WNB-Florida,  and the  Comptroller
accepted WNB-Florida's  organization  certificate and articles of association on
   August 12, 1996, at which time WNB- Florida's corporate existence began.    

         Whitney  has also filed  applications  with the Reserve  Board  seeking
approval of the Company  Merger and the  Reserve  Board and the Federal  Deposit
Insurance  Corporation  (the "FDIC") in  connection  with the  formation of WNB-
   Florida.    

         Whitney is currently  awaiting  final approval of each of the foregoing
applications;   however,there can be no assurance that they will be obtained    
   prior to the Meetings 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 Mergers may be accounted for
as a  pooling-of-interests,  (iv) the  receipt  by  Whitney  and the  Company of
opinions as to qualification of the Mergers as a tax-free  reorganization  under
applicable law, (v) the Company's and the Bank's receipt of a letter from Ewing,
dated as of the date of the Meetings, in form and substance  satisfactory to the
Company and the Bank, confirming its fairness opinion to the Boards of Directors
of the Company and 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
Company's  and 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 Mergers as soon as  practicable
after all of the  conditions  to the Mergers  have been met or waived;  however,
there can be no assurance that the conditions to the Mergers will be satisfied.

                                       10


<PAGE>



 
         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,  a Certificate  of Merger  respecting the
Company  Merger will be executed by Whitney and filed for  recordation  with the
Secretary of State of Louisiana,  and the Bank Merger Agreement will be executed
on behalf of WNB-Florida and the Bank and filed with the  Comptroller.  Articles
of Merger  respecting  the  Company  Merger  will also be filed with the Florida
Department of State.  The Company  Merger will be effective at the date and time
specified in a certificate  issued by the Louisiana  Secretary of State, and the
Bank Merger will be effective at the time and date specified in a certificate or
other  written  record issued by the  Comptroller.  It is intended that the Bank
Merger will be consummated immediately after consummation of the Company Merger.
Whitney,  the Company and the Bank are not able to predict the effective date of
the  Company  Merger or the Bank 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 Mergers."

         Conduct of Business  Prior to the Effective  Date.  The Company and the
Bank have agreed  pursuant to the Plan of Merger  that,  prior to the  effective
date, each 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, each 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 payment of regular  quarterly  dividends by
the  Company in the amount of 3(cent)  per share and the  issuance  of shares of
Company Common Stock upon exercise of the 1996 Warrants;  (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 in any of its
representations and warranties becoming untrue in any material respect or in any
of the  conditions  to the Mergers 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  Company's  or the Bank's  applicable  regulatory
lending limits;  (n) take or cause to be taken any action that 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 Internal  Revenue
Code; or (o) agree or commit to do any of the foregoing.

         In addition,  the Company and the Bank have agreed that neither of them
will,  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 Company'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


                                       11


<PAGE>



business  combination
with it (other than as contemplated by the Plan of Merger).  The Company and the
Bank have 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 Company and Whitney,  that they will each instruct their  respective
officers,  directors,  agents and  affiliates  to refrain  from doing any of the
foregoing and that they 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 Company,  the
Bank or any of their 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  Company or the Bank from taking any
action  that in the  written  opinion of  counsel to the  Company or the Bank is
required  by law  or is  required  to  discharge  his  fiduciary  duties  to the
Company's consolidated group and its shareholders.

         Century  Branch.  Under the terms of the Plan of  Merger,  Whitney  and
WNB-Florida  have  agreed to operate  the Bank's  Century,  Florida  branch (the
"Century  Branch") for at least two years  following the  effective  date of the
Company  Merger,  and  WNB-Florida  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  investors."  A
"group  of local  investors"  is  defined  as a group the  majority  of which is
controlled by individuals residing within a 30-mile radius of Century, Florida.

         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 Mergers other than approval by the shareholders of the Company
or 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  Mergers,  and  the
Company's and the Bank's  receipt of a letter from Ewing dated as of the date of
the Meetings,  in form and substance  satisfactory  to the Company and the Bank,
confirming  Ewing's  fairness  opinion to the Boards of Directors of the Company
and 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
Company  and the Bank,  by the  mutual  agreement  in  writing  of the Boards of
Directors of the parties to the Plan of Merger;  provided that,  under the LBCL,
any amendment made subsequent to shareholder  approval of the Company Merger may
not alter the amount or type of shares into which the Company  Common Stock will
be converted,  alter any term of the Articles of Incorporation of Whitney as the
surviving  entity,  or alter  any term or  condition  of the Plan of Merger in a
manner that would adversely affect any shareholder of the Company. 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 Company Merger by (i) the mutual consent of the respective Boards of
Directors  of Whitney and the  Company;  (ii) the Board of  Directors  of either
Whitney  or  the  Company  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 November 30,  1996;  (iii) the Board of
Directors  of either  Whitney or the  Company if by  November  30,  1996 all the
conditions to closing required by the Plan of Merger have not been met or waived
or cannot be met, or the Mergers have not occurred,  by November 30, 1996;  (iv)
Whitney,  if the number of shares of Company and Bank  Common  Stock as to which
the holders thereof are, on the effective date of the Mergers,  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 Company  and Bank  Common  Stock that
would preclude pooling-of-interests accounting for the Mergers (i.e., if , after
the  Meetings,  more than 10% of the  Company  and 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  Company's  or the Bank's shareholders; (vi) Whitney if the 
Company's or 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

                                       12


<PAGE>


exchange,  business  combination  or other
similar  transaction,  any sale, lease,  transfer or other disposition of all or
substantially  all of the  assets of any  member of the  Company's  consolidated
group or any  acquisition  of 15% or more of any class of the Company's  capital
stock or (C) makes any  announcement of a proposal,  plan or intention to do any
of the foregoing;  or (vii) the Company, if the Company receives a written offer
with  respect  to any  transaction  described  in (vi)  above  and the  Board of
Directors of the Company  determines in good faith,  after consultation with its
financial  advisors and counsel,  that such transaction is more favorable to the
Company's shareholders than the transactions contemplated by the Plan of Merger.
The Plan of Merger provides for a termination fee of $786,000 payable to Whitney
if the Company  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
Mergers are 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  Mergers,  all  persons  then  employed by the Company and 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 Company and
Bank  employees  who are employed at the  effective  time of the Mergers will be
given full credit for all prior service as employees of the Company or 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  Company  and the Bank will not be  considered  in  determining
future  benefits  under  Whitney's or Whitney's  banking  subsidiaries'  Defined
Benefit Pension Plan).

         ESOP.  Whitney intends to terminate the Bank's Employee Stock Ownership
Plan (the "Plan") after the effective date of the Mergers,  which will cause all
participants in the Plan,  including certain directors and executive officers of
the Company and the Bank, to become fully vested in their Plan interests.

         Management.  Thomas D. Tait  resigned  as  Chairman of the Board of the
Bank on the date the Plan of Merger was executed to accept his  appointment as a
vice  president of Whitney,  and upon the formation of  WNB-Florida,  he will be
appointed  to serve as  chairman  and chief  executive  officer of  WNB-Florida.
WNB-Florida   and  Mr.  Tait  will  enter  into  an   employment   agreement  on
substantially the same terms and conditions as Whitney's  employment  agreements
with similarly situated officers in Whitney's consolidated group.

         Effective July 1, 1996, Jerry W. Morrison resigned as president,  chief
executive  officer and  director  of the Bank and as  director  of the  Company.
Pursuant to an agreement  entered into between Mr.  Morrison and the Company and
the Bank in connection with his  resignation,  Mr. Morrison has agreed to remain
an employee of both the Company and the Bank,  serving as special  consultant to
the Boards of Directors  through the first to occur of September 30, 1996 or the
closing of the Mergers.  He will be compensated for such services at the rate of
$2,000 per month,  plus  out-of-pocket  expenses and will  maintain his employee
benefits through the period.

         Immediately prior to consummation of the Company Merger, Mr. Morrison's
employment  will  terminate  and the Bank  will pay him a lump sum cash  payment
equal to the balance of his regular  salary for 1996 plus the allocated  portion
of the Bank's 1995 and 1996  Executive  Incentive  (Bonus),  if any, to which he
would  otherwise be entitled.  At the earlier of the Bank Merger or December 31,
1996,  ownership of a $500,000  life  insurance  policy that the Bank  currently
carries on Mr. Morrison will be transferred to him.

         Indemnification  and  Insurance.  Whitney has agreed that all rights to
indemnification   and  all  limitations  of  liability   existing  in  favor  of
indemnified  parties under the Company's  Articles of Incorporation  and By-Laws
and in the  Articles of  Incorporation  and By-Laws of the Bank (as the case may
be) as in effect on April 23, 1996 with respect to

                                       13


<PAGE>


matters occurring prior to or
on the  effective  date of the Mergers will survive the Mergers for three years.
Whitney has also agreed to use its best efforts to cause those  persons  serving
as officers and directors of the Company and the Bank on the  effective  date of
the  Mergers to be covered  for three  years  thereafter  by the  directors  and
officers liability insurance policy maintained by the Company and the Bank (or a
substitute  policy) with respect to acts or omissions  occurring  prior to or on
the effective date of the Mergers,  subject to certain conditions.  In addition,
Whitney has agreed to indemnify, under certain conditions, the Company's and 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 Company or the Bank owns any
shares of Whitney Common Stock. No director or executive  officer of Whitney has
any  personal  interest in the Mergers  other than by reason of his  holdings of
Whitney Common Stock, nor do such directors or executive officers own any shares
of the Company or 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
Company and 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 Company or the Bank.

         Directors and certain  officers and shareholders of the Company and the
Bank may be deemed to be  "affiliates"  of the Company or the Bank. Such persons
may resell Whitney Common Stock received by them pursuant to the Mergers 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 Company and the
Bank who may be deemed  "affiliates"  of the Company or the Bank have agreed not
to sell the shares of Whitney Common Stock received by them in the Mergers until
at least 30 days of  post-closing  combined  earnings of Whitney and the Company
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 Mergers
that  it  receive  assurances  from  its and the  Company's  independent  public
accountants  that the Mergers  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 Company information,  the recorded assets and
liabilities  of Whitney and the  Company  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 Company for the
entire  fiscal  year in which the  Mergers  occur and the  reported  earnings of
Whitney and the  Company 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 Mergers" 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 Company expect to receive concerning the material federal income
tax  consequences to holders of Company and Bank Common Stock resulting from the
Plan of Merger.  Consummation  of the  Mergers is  conditioned  upon  receipt by
Whitney and the Company 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 Company.

         (a) The Company Merger will qualify as a  reorganization  under Section
368(a)(1)(A) of the Internal Revenue Code of 1986, as amended (the "Code");  the
Bank Merger will qualify as a reorganization under Section 368 of the Code; and,
the  Company,  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 Company, the Bank, 
Whitney or WNB-Florida as a result of the Mergers.

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

         (d) The tax basis of the shares of Whitney  Common Stock to be received
by  shareholders of the Company and the Bank pursuant to the Mergers will be the
same as the basis of the shares of Company or 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  Company and the Bank  pursuant to the Mergers
will, in each instance,  include the holding period of the respective  shares of
Company or Bank Common Stock  exchanged  therefor,  provided  that the shares of
Company or Bank Common Stock are held as capital assets on the effective date of
the Mergers.

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

         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 Company and the
Bank consult his personal tax advisor concerning the applicable  federal,  state
and local income tax consequences of the Mergers.


                                       15


<PAGE>



                               DISSENTERS' RIGHTS

         The following summaries do not purport to be complete statements of the
procedures to be followed by Company or Bank  shareholders  desiring to exercise
their dissenters' rights and are qualified in their entirety by reference to the
provisions of Sections 1301-1320 of the Florida Business Corporation Act (in the
case of  Company  shareholders),  and 12  U.S.C.  ss.215a  (in the  case of Bank
shareholders),  the full texts of which are attached as Appendix C to this Proxy
Statement-Prospectus.  Since the preservation and exercise of dissenters' rights
require  strict  adherence  to the  provisions  of these laws,  Company and Bank
shareholders  who might desire to exercise  such rights  should review such laws
carefully,  timely  consult  their own legal  advisors and  strictly  follow the
provisions of applicable law. A Company or Bank shareholder's  failure to follow
any of the  applicable  procedures  may result in  termination  or waiver of his
dissenters' rights.

         Whitney has the right to terminate  the Plan of Merger if the number of
shares of Company and Bank Common Stock as to which the holders thereof,  on the
effective  date of the Company  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  Company  and  Bank  Common  Stock  that  would  preclude
pooling-of-interests  accounting  for the  Mergers.  See "The  Plan of  Merger -
Description of the Plan of Merger -- Waiver, Amendment and Termination."

The Company

         Only  Company  shareholders  who are  shareholders  of record as of the
   close of  business  on  August 1,  1996,  the record  date for the    
Company  Meeting,   will  be  entitled  to  exercise  dissenters'  rights  under
applicable  Florida law. A shareholder of the Company who wishes to exercise his
dissenters'  rights under  Florida law must (i) prior to the vote at the Company
Meeting,  deliver  written  notification  to the Company of his intent to demand
payment  for his shares if the Plan of Merger is  consummated  and (ii) not vote
his shares in favor of the Plan of Merger.  A vote against  approval of the Plan
of  Merger  (or an  abstention  from  voting)  will not in itself  constitute  a
sufficient objection to the Plan of Merger for a Company shareholder to exercise
dissenters' rights under Florida law. In  addition, because proxies  that  are 
signed  and   returned   without specifications as to how they should be voted 
will be voted in favor of the Plan of Merger, a Company shareholder who returns
such a proxy will not be entitled to exercise dissenters' rights unless he 
revokes that proxy prior to the vote of Company shareholders on the Plan of
Merger.

         A Company  shareholder  who  perfects  his  dissenters'  rights will be
entitled to demand that he be paid the "fair  value"  (determined  as  described
below) for his shares of Company  Common  Stock in lieu of  receiving  shares of
Whitney Common Stock in the Company Merger. "Fair value" is defined as the value
of the shares of Company  Common  Stock as of the close of  business  on the day
prior to the date on which  the  Company  shareholders  authorize  the  proposed
action,  excluding any  appreciation  or  depreciation  in  anticipation  of the
corporate  action  unless  exclusion  would be  inequitable.  Holders of Company
Common Stock who intend to exercise their dissenters' rights should bear in mind
that the "fair  value" of their  shares of Company  Common  Stock  could be more
than, the same as, or less than, the  consideration  they would receive pursuant
to the Plan of Merger.

         A Company  shareholder  wishing  to  exercise  his  dissenters'  rights
should,  prior  to  the  vote  at  the  Company  Meeting,  deliver  the  written
notification described above to the Company at the following address:

                           William A. Hunt, Secretary
                             Liberty Holding Company
                              201 N. Palafox Street
                            Pensacola, Florida 32501

         If the Company  shareholders  approve the Plan of Merger at the Company
Meeting,  the Company must,  within 10 days  thereafter,  give written notice of
such approval to each Company shareholder who notified the Company of his intent
to  demand  payment  and who did not  vote  his  shares  in favor of the Plan of
Merger. Within 20 days after such notice from the Company, each such shareholder
who elects to dissent must file with the Company a notice of election to dissent
(an "Election Notice"),  stating his name and address, the number of shares with
respect to which he dissents

                                       16


<PAGE>



and a demand  for  payment  of the fair  value for his  shares.  The  dissenting
shareholder  must also deposit his Company stock  certificates  with the Company
simultaneously with the filing of his Election Notice.

         Within  10 days  after  the  expiration  of the  period  for  filing an
Election  Notice or  within  10 days  after  the  Company  Merger  is  effected,
whichever  is later,  (but in no case  later  than 90 days  after the  Company's
shareholders  approve the Plan of Merger), the Company must make a written offer
to pay each  dissenting  shareholder  who has filed an Election Notice an amount
that the Company  estimates to be the fair value for his shares.  The  Company's
offer must be accompanied by the Company's  current balance sheet and profit and
loss statement.  If the Company Merger has not been  consummated  within 90 days
after the date on which the Company's  shareholders  approve the Plan of Merger,
the Company's offer of payment may be made  conditional upon the consummation of
the Company Merger.

         If the  dissenting  shareholder  accepts the Company's  offer within 30
days, payment for his shares shall be made within 90 days of the Company's offer
or the consummation of the Company Merger,  whichever is later.  Upon payment of
the agreed value, the dissenting  shareholder ceases to have any interest in his
shares.

         If the Company fails to make an offer within the  prescribed  period or
if it makes the offer and any dissenting  shareholder  fails to accept the offer
within the 30-day period, the Company shall,  within 30 days after receipt of an
Election  Notice  given  within 60 days after the  consummation  of the  Company
Merger,  or  may,  at its  election,  at any  time  within  60  days  after  the
consummation  of the Company  Merger,  petition  the  Circuit  Court of Escambia
County,  Florida,  requesting  that the fair value of such shares be determined.
The Court shall also determine  whether each dissenting  shareholder is entitled
to payment for his shares.  If the Company fails to institute the  proceeding as
required,  any dissenting  shareholder may do so in the name of the Company. All
dissenting  shareholders  who have not agreed to accept the Company's offer will
be made parties to the action  against their shares and are entitled to judgment
against the Company for the amount of the fair value of their shares.  The Court
may appoint  persons as appraisers to receive  evidence and recommend a decision
on the question of fair value. The Company will pay each dissenting  shareholder
the amount found due within 10 days after the Court's final determination.  Upon
payment of the judgment,  the  dissenting  shareholders  shall cease to have any
interest in their shares.

         The costs and  expenses of any such  proceeding,  including  reasonable
compensation for appraisers, but excluding the fees for counsel and experts used
by any party shall be determined by the Court and assessed  against the Company.
However, the Court may assess all or any part of such costs and expenses against
a shareholder  if the Court finds that the  shareholder's  refusal to accept the
Company's  offer was  arbitrary,  vexatious  or not in good faith.  If the Court
determines  that the fair value of the shares  materially  exceeds the amount of
the  Company's  offer or if the  Company  fails to make an offer,  the Court may
award to any dissenting  shareholder  reasonable  compensation for attorneys and
experts employed by such shareholder in the proceeding.

         Once a dissenting shareholder files an Election Notice with the Company
as described  above,  he is only entitled to payment as provided by Section 1320
of the Florida Business  Corporation Act and is not entitled to vote or exercise
any other  rights of  shareholder.  A  dissenting  shareholder  may withdraw his
Election Notice in writing at any time before the Company makes its offer to pay
for his shares.  After the Company makes its offer,  the Election  Notice may be
withdrawn only if the Company consents to the withdrawal.

         The right of a  dissenting  shareholder  to be paid  fair  value of his
shares will cease,  and he will be reinstated as a shareholder,  with all rights
as  described  in the  statute  as of the date on which  he filed  the  Election
Notice,  if one of the  following  events  occurs:  (i) the  Election  Notice is
withdrawn;  (ii) the Plan of Merger is abandoned  or rescinded or the  Company's
shareholders revoke the authority to effect the Company Merger;  (iii) no demand
or petition for determining  fair value by a court has been made or filed within
the time limits provided under Section 1320 of the Florida Business  Corporation
Act; or (iv) a court of competent  jurisdiction  determines  that the dissenting
shareholder is not entitled to the relief provided by that Section.

         Once the Company Merger is effected, Whitney, as the surviving 
corporation, will be subject to, and will be required to perform, all of the 
obligations of the Company described above.  Accordingly, on or after the 
effective date of the Company Merger, dissenting shareholders of the Company 
should send any communications regarding their rights to Joseph S. Schwertz,
Jr., Secretary, Whitney Holding Corporation, 228 St. Charles Avenue, New 
Orleans, Louisiana

                                       17


<PAGE>



70130.  All  communications  should be signed by or on behalf of the  dissenting
Company  shareholder  in the form in which  his  shares  are  registered  on the
Company's books.

The Bank

         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.

         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 Bank Meeting that he dissents from the Plan of Merger
and (b) must  also,  within  thirty  days after the  effective  date of the Bank
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 Bank 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 Bank  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 Bank Merger, dissenting shareholders
of the Bank should send any communications  regarding their rights to Richard A.
Davis,  Secretary of Liberty Bank,  201 N. Palafox  Street,  Pensacola,  Florida
32501.  On  or  after  the  effective  date  of  the  Bank  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.





                                       18


<PAGE>



                               UNAUDITED PRO FORMA
                    CONDENSED COMBINED FINANCIAL INFORMATION


         In addition to the  proposed  merger  with the  Company,  Whitney has a
merger  pending with American Bank & Trust,  a Florida  state-chartered  banking
association  headquartered  in Pensacola,  Florida  ("AB&T").  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
Company and AB&T. A brief description of each of these mergers follows.

         Whitney and WNB-Florida, on the one hand, and the Company and the Bank,
on the other hand, have signed a definitive agreement to merge the institutions,
more fully described in this Proxy Statement-Prospectus. Pursuant to the Plan of
Merger,  the Company  will be merged with and into  Whitney and the Bank will be
merged into WNB-Florida,  and in consideration  thereof, the shareholders of the
Company and the minority shareholders of the Bank will receive shares of Whitney
Common Stock having a value of  approximately  $14,140,000.  The exact number of
shares will be determined at the time the Company  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 AB&T with and into WNB-  Florida (the "AB&T  Merger").  Under the terms of
that definitive agreement,  shareholders and certain option holders of AB&T will
receive  shares  of  Whitney  Common  Stock  having  a  value  of  approximately
$10,250,000,  subject to a reduction in certain limited circumstances. The exact
number of shares of Whitney  Common Stock to be issued to the  shareholders  and
option  holders of AB&T will be  determined  at the time that the AB&T Merger is
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 Mergers,  on the one hand,
and the AB&T Merger,  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  Mergers  and the  AB&T  Merger  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 Company and
AB&T as if the Mergers and the AB&T Merger had been  effective  as of January 1,
1993.  The costs  associated  with the Mergers and AB&T Merger,  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 Mergers and the AB&T Merger 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.


                                       19


<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          Company                   Pro Forma     Pro Forma
                                                    (Consolidated)   (Consolidated)     AB&T      Adjustments    Combined
                                                    ---------------  --------------    -----      -----------    --------- 
ASSETS                                                

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

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

                             See accompanying notes.

                                       20


<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          Company                   Pro Forma     Pro Forma
                                                    (Consolidated)   (Consolidated)     AB&T      Adjustments    Combined
                                                    --------------   --------------     ----      -----------    ---------


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

Weighted average shares outstanding:
  Primary........................................    17,096,949         456,161         330,645                 17,883,755
  Filly diluted..................................    17,099,787         456,161         330,645                 17,886,593

Earnings per share:
  Primary........................................         $0.47           $0.32           $0.63                      $0.47
  Fully diluted..................................         $0.47           $0.32           $0.63                      $0.47
</TABLE>

                             See accompanying notes.

                                       21


<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          Company                   Pro Forma     Pro Forma
                                                    (Consolidated)   (Consolidated)     AB&T      Adjustments    Combined
                                                    --------------   --------------     ----      -----------    ---------

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

Weighted average shares outstanding
       Primary...................................    16,877,358         456,161         330,645                 17,664,164
       Fully diluted.............................    16,877,358         456,161         330,645                 17,664,164

Earnings per share
       Primary...................................         $0.53           $0.27           $0.31                      $0.52
       Fully diluted.............................         $0.53           $0.27           $0.31                      $0.52
</TABLE>

                             See accompanying notes.


                                       22


<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           Company                   Pro Forma     Pro Forma
                                                    (Consolidated)    (Consolidated)     AB&T      Adjustments    Combined
                                                    --------------    --------------     ----      -----------    ---------

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


Weighted average shares outstanding
       Primary...................................    16,971,801           456,161        330,645                 17,758,607
       Fully diluted.............................    17,049,308           456,161        330,645                 17,836,114


Earnings per share
       Primary...................................     $    2.61             $1.28          $1.80                      $2.56
       Fully diluted.............................     $    2.60             $1.28          $1.80                      $2.55
</TABLE>

                             See accompanying notes.

                                       23


<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           Company                   Pro Forma     Pro Forma
                                                    (Consolidated)    (Consolidated)     AB&T      Adjustments    Combined
                                                    --------------    --------------     ----      -----------    ----------

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

Weighted average shares outstanding
       Primary...................................    16,588,783           456,161        330,645                 17,375,589
           Fully diluted.........................    16,588,783           456,161        330,645                 17,375,589

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

</TABLE>

                             See accompanying notes.

                                       24


<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           Company                   Pro Forma     Pro Forma
                                                    (Consolidated)    (Consolidated)     AB&T      Adjustments    Combined
                                                    --------------    --------------     ----      -----------    ---------

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


Weighted average shares outstanding
       Primary...................................    16,456,782           456,161        330,645                 17,243,588
           Fully diluted.........................    16,456,782           456,161        330,645                 17,243,588

Earnings per share
       Primary...................................     $    4.81             $1.07          $0.64                      $4.64
           Fully diluted.........................     $    4.81             $1.07          $0.64                      $4.64
</TABLE>

                             See accompanying notes.

                                       25


<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  Mergers  and the AB&T  Merger.  In  connection  with these
proposed  mergers,  Whitney  will issue  shares of Whitney  Common  Stock to the
shareholders  of the Company,  to the minority  shareholders of the Bank, to the
shareholders  of AB&T and to the holders of any  unexercised  options to acquire
AB&T common stock ("AB&T Options").

         Under the  terms of the Plan of  Merger,  Whitney  will  issue  Whitney
Common Stock with an aggregate value at the date of the Mergers of approximately
$14,140,000 (calculated based on the Average Market Price). The number of shares
of Whitney Common Stock to be exchanged in the Mergers will be determined by the
Average Market Price of Whitney Common Stock,  which will be no less than $27.00
per share nor more than $35.00 per share,  except as  otherwise  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 in the
   Mergers of $31.00 per share,  resulting  in the  issuance  of 453,266     
shares of Whitney  Common Stock for all the common stock of the Company (an 
exchange ratio of 0.3264) and 2,895 shares of Whitney  Common Stock for all the 
common stock of the Bank held by  shareholders  other than the  Company  (an  
exchange ratio of 2.1181). Certain warrants to acquire  shares of 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.

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

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


                                       26


<PAGE>



                           WHITNEY HOLDING CORPORATION

           UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
           (Liberty Holding Company and Liberty Bank Transaction Only)


   The following  unaudited pro forma condensed combined  financial  information
gives effect to the proposed  merger of the Company into Whitney and 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   Company's   consolidated   group   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 Mergers had been consummated
in accordance with the assumptions set forth under "Notes to Unaudited Pro Forma
Condensed  Combined  Financial  Statements  (Liberty Holding Company and Liberty
Bank  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  Company  and
minority  shareholders  of the Bank will receive  shares of Whitney Common Stock
with a value of  approximately  $14,140,000.  The exact number of shares will be
determined at the time the Company 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  Mergers  under  the  pooling-of-interests
accounting  method  as if the  Mergers  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 Company as
if the Mergers had been  effective  as of January 1, 1993.  The cost  associated
with the Mergers,  estimated to be approximately $400,000, will be accounted for
as a current  period expense upon  consummation  of the Mergers and has not been
reflected in the following pro forma financial statements.

                                       27


<PAGE>



                           WHITNEY HOLDING CORPORATION

                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

                                 March 31, 1996
                                 (In Thousands)

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

Cash and due from financial institutions...         $   238,115      $     4,435                    $   242,550
Securities available for sale..............             182,723            4,402                        187,125
Securities held to maturity................           1,311,249              640                      1,311,889
Federal funds sold.........................              45,000            2,775                         47,775
Loans and leases...........................           1,592,994           36,791                      1,629,785
Less: reserve for possible loan losses.....              41,406              507                         41,913
                                                    -----------      -----------                    -----------
Net loans and leases.......................           1,551,588           36,284                      1,587,872
Bank premises and equipment (net)..........              88,526            1,904                         90,430
Other real estate owned (net)..............               4,662                -                          4,662
Other assets...............................              77,502              527                         78,029
                                                    -----------      -----------                    -----------
       TOTAL ASSETS........................         $ 3,499,365      $    50,967                    $ 3,550,332
                                                    ===========      ===========                    ===========
LIABILITIES
Deposits...................................         $ 2,767,744      $    43,637                    $ 2,811,381
Federal funds purchased and other
    borrowings.............................             329,938              633                        330,571
Accrued expenses and other liabilities.....              31,376              463                         31,839
                                                    -----------      -----------                    -----------
       TOTAL LIABILITIES...................           3,129,058           44,733                      3,173,791
Minority interest in Liberty Bank..........                                   38             (38)           -0-
EQUITY
Capital stock..............................               2,800            1,343          (1,343)         2,800
Capital surplus............................              64,665            3,150           1,381         69,196
Retained earnings..........................             310,377            1,904            (137)       312,144
Net unrealized holding gains on available-
   for-sale securities.....................                  35              (64)                           (29)
Less: Treasury stock.......................              (7,570)            (137)            137         (7,570)
                                                    -----------      -----------                    -----------
       TOTAL EQUITY........................         $   370,307      $     6,196              38    $   376,541

       TOTAL LIABILITIES AND
       SHAREHOLDERS' EQUITY................         $ 3,499,365      $    50,967                    $ 3,550,332
                                                    ===========      ===========                    ===========
</TABLE>

                             See accompanying notes.

                                       28


<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

                        Three Months Ended March 31, 1996
                      (In Thousands, except for share data)
<TABLE>
<C>                                                <C>              <C>              <C>            <C>
                                                       Whitney         Company        Pro Forma      Pro Forma
                                                   (Consolidated)  (Consolidated)    Adjustments     Combined
                                                   --------------  --------------    -----------     ---------     

Interest income............................            $56,941         $  1,035                       $57,976
Interest expense...........................             21,126              372                        21,498
                                                      --------         --------                      --------
Net interest income........................             35,815              663                        36,478
Provision for (reduction in) reserve for
  possible loan losses.....................                  0                0                             0
                                                      --------         --------                      --------
Net interest income after provision
   for possible loan losses................             35,815              663                        36,478
Non-interest income........................              8,697              114                         8,811
Non-interest expense.......................             32,905              550                        33,455
Minority interest in income of Liberty Bank                  -               (1)               1            0
                                                      --------         --------                      --------
Income before income taxes.................             11,607              226                1       11,834
Income taxes...............................              3,570               82                         3,652
                                                      --------         --------                      --------
Net income.................................           $  8,037         $    144                1     $  8,182
                                                      ========         ========                      ========

Weighted average shares outstanding:
  Primary..................................         17,096,949          456,161                    17,553,110
  Filly diluted............................         17,099,787          456,161                    17,555,948

Earnings per share:
  Primary..................................              $0.47            $0.32                         $0.47
  Fully diluted............................              $0.47            $0.32                         $0.47
</TABLE>

                             See accompanying notes.

                                       29


<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

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

Interest income............................           $ 49,805         $    921                      $ 50,726
Interest expense...........................             16,133              317                        16,450
                                                      --------         --------                      --------
Net interest income........................             33,672              604                        34,276
Provision for (reduction in) reserve for
  possible loan losses.....................                100                0                           100
                                                      --------         --------                      --------
Net interest income after provision
   for possible loan losses................             33,572              604                        34,176
Non-interest income........................              8,636               98                         8,734
Non-interest expense.......................             29,164              518                        29,682
Minority interest in income of Liberty Bank                  -               (1)               1            0
                                                      --------         --------                      --------
Income before income taxes.................             13,044              183                1       13,228
Income taxes...............................              4,099               62                         4,161
                                                      --------         --------                      --------
Net income.................................           $  8,945         $    121                1     $  9,067
                                                      ========         ========                      ========

Weighted average shares outstanding
       Primary.............................         16,877,358          456,161                    17,333,519
       Fully diluted.......................         16,877,358          456,161                    17,333,519

Earnings per share
       Primary.............................              $0.53            $0.27                         $0.53
       Fully diluted.......................              $0.53            $0.27                         $0.53
</TABLE>

                             See accompanying notes.


                                       30


<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

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

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

Interest income............................          $ 213,295        $   3,973                     $  217,268
Interest expense...........................             71,867            1,444                         73,311
                                                     ---------        ---------                     ----------
Net interest income........................            141,428            2,529                        143,957
Provision for (reduction in) reserve for
   possible loan losses....................             (9,400)               0                         (9,400)
                                                     ---------        ---------                     ----------
Net interest income after provision
   for loan losses.........................            150,828            2,529                        153,357
                                                     ---------        ---------                     ----------
Non-interest income........................             33,205              467                         33,672
Non-interest expense.......................            119,481            2,112                        121,593
Minority interest in income of Liberty Bank                  -               (4)             4               0
                                                     ---------        ----------                    ----------
Income before income taxes.................             64,552              880              4          65,436
Income taxes...............................             20,203              297                         20,500
                                                     ---------        ---------                     ----------
Net income.................................          $  44,349        $     583              4      $   44,936
                                                     =========        =========                     ==========


Weighted average shares outstanding
       Primary.............................         16,971,801          456,161                     17,427,962
       Fully diluted.......................         17,049,308          456,161                     17,505,469


Earnings per share
       Primary.............................          $    2.61            $1.28                          $2.58
       Fully diluted.......................          $    2.60            $1.28                          $2.57

</TABLE>

                             See accompanying notes.

                                       31


<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

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

<TABLE>
<C>                                               <C>             <C>               <C>             <C>            
                                                       Whitney         Company        Pro Forma      Pro Forma
                                                   (Consolidated)  (Consolidated)    Adjustments     Combined
                                                   --------------  --------------    -----------     ---------
                      
Interest income............................          $ 192,750        $   3,572                     $  196,322
Interest expense...........................             57,503            1,150                         58,653
                                                     ---------        ---------                     ----------
Net interest income........................            135,247            2,422                        137,669
Provision for (reduction in) reserve for
   possible loan losses....................            (26,004)               0                        (26,004)
                                                     ---------        ---------                     ----------
Net interest income after provision
   for loan losses.........................            161,251            2,422                        163,673
                                                     ---------        ---------                     ----------
Non-interest income........................             34,129              622                         34,751
Non-interest expense.......................            112,394            2,214                        114,608
Minority interest in income of Liberty Bank                  -               (4)             4               0
                                                     ---------        ----------
Income before income taxes.................             82,986              826              4          83,816
Income taxes...............................             26,788              216                         27,004
                                                     ---------        ---------                     ----------
Net income.................................          $  56,198        $     610              4      $   56,812
                                                     =========        =========                     ==========


Weighted average shares outstanding
       Primary.............................         16,588,783          456,161                     17,044,944
           Fully diluted...................         16,588,783          456,161                     17,044,944

Earnings per share
       Primary.............................          $    3.39            $1.34                          $3.33
           Fully diluted...................          $    3.39            $1.34                          $3.33
</TABLE>

                             See accompanying notes.

                                       32


<PAGE>



                           WHITNEY HOLDING CORPORATION

                       PRO FORMA COMBINED INCOME STATEMENT
           (Liberty Holding Company and Liberty Bank Transaction Only)
                                   (Unaudited)

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

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

Interest income............................          $ 186,105        $   3,194                     $  189,299
Interest expense...........................             54,681            1,176                         55,857
                                                     ---------        ---------                     ----------
Net interest income........................            131,424            2,018                        133,442
Provision for (reduction in) reserve for
   possible loan losses....................            (59,625)              30                        (59,595)
Net interest income after provision
   for loan losses.........................            191,049            1,988                        193,037
                                                     ---------        ---------                     ----------
Non-interest income........................             33,216              838                         34,054
Non-interest expense.......................            108,237            2,059                        110,296
Minority interest in income of Liberty Bank                  -               (3)             3               0
                                                     ---------        ----------                    ----------
Income before income taxes and
   cumulative effect of accounting changes             116,028              764              3         116,795
Income taxes..............................              37,145              277                         37,422
Income before effect of accounting
    changes................................             78,883              487              3          79,373
Cumulative effect of accounting
    changes, net...........................                345                -                            345
                                                     ---------        ---------                     ----------
Net income.................................          $  79,228        $     487              3      $   79,718
                                                     =========        =========                     ==========


Weighted average shares outstanding
       Primary.............................         16,456,782          456,161                     16,912,943
           Fully diluted...................         16,456,782          456,161                     16,912,943

Earnings per share
       Primary.............................          $    4.81            $1.07                          $4.71
           Fully diluted...................          $    4.81            $1.07                          $4.71

</TABLE>
                             See accompanying notes.

                                       33


<PAGE>


                           WHITNEY HOLDING CORPORATION

           NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
           (Liberty Holding Company and Liberty Bank 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 Mergers. In connection with the Mergers,  Whitney will issue
shares of Whitney  Common  Stock to the  shareholders  of the Company and to the
minority shareholders of the Bank.

         Under the  terms of the Plan of  Merger,  Whitney  will  issue  Whitney
Common Stock with an aggregate value at the date of the Mergers of approximately
$14,140,000 (calculated based on the Average Market Price). The number of shares
of Whitney Common Stock to be exchanged in the Mergers will be determined by the
Average Market Price of Whitney Common Stock,  which will be no less than $27.00
per share nor more than $35.00 per share,  except as  otherwise  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 in the
   Mergers of $31.00 per share,  resulting  in the  issuance  of 453,266     
shares of Whitney  Common Stock for all the common stock of the Company (an
exchange ratio of 0.3264) and 2,895 shares of Whitney  Common Stock for all the
common stock of the Bank held by  shareholders  other than the  Company  (an  
exchange  ratio of 2.1181).  Certain  warrants to acquire  shares of 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 Company  reflect the  equivalent  shares of Whitney
Common Stock expected to be exchanged in connection with the Mergers based on an
assumed Average Market Price of $31.00 per share of Whitney Common Stock.

         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.



                                       34


<PAGE>
                   INFORMATION ABOUT THE COMPANY AND THE BANK

Description of Business

         The Company is a Florida  corporation  and a  registered  bank  holding
Company under the Bank Holding Company Act of 1956 (the "BHCA"). The Company was
incorporated  in 1981  and  acquired  more  than  99% of the  stock  of the Bank
pursuant  to a  reorganization  in which  the  shareholders  of the Bank  became
shareholders  of the Company.  From that date to the present,  the Bank has been
the Company's only  subsidiary.  As of March 31, 1996, the Bank had total assets
of approximately  $50,967,000 and total deposits of  approximately  $44,541,000,
and the  Company had total  consolidated  assets of  approximately  $50,967,000,
total  deposits  of  approximately   $43,637,000  and  shareholders'  equity  of
approximately $6,196,000.

         The Bank, a Florida state  chartered  Bank,  commenced  operations as a
consumer bank in 1974 as the Bank of Cantonment in Cantonment, Florida. The Bank
had one location  until 1978,  at which time the Bank of  Cantonment  acquired a
branch in the Pensacola area on Davis Highway.  At approximately  the same time,
the owners changed the name of the Bank to Liberty Bank of Cantonment. After the
Bank became a subsidiary of the Company,  the Company was purchased in 1985 by a
group of  Pensacola  investors  who changed the name of the Bank to Liberty Bank
and acquired a downtown  location to enhance the Bank's  presence in  Pensacola,
Florida.

         The Bank  offers a full  range of  interest  bearing  and non  interest
bearing accounts, including checking accounts, money market accounts, individual
retirement accounts, regular interest bearing savings accounts,  certificates of
deposit,   commercial  loans,   residential   mortgage  loans,   Small  Business
Administration  loans and consumer  installment  loans.  In  addition,  the Bank
provides such consumer  services as wire transfers,  access to automatic  teller
services,  traveler's checks, cashier's checks, safe deposit boxes, bank by mail
services and direct deposit.  The address of the principal  executive  office of
the Company and the Bank is 201 N. Palafox Street, Pensacola, Florida 32501. The
telephone number at that address is (904) 435-6700.

         The Bank operates from a total of four branches, including its downtown
Pensacola principal office. The other branches are located at: (1) Davis Highway
Branch; 5330 North Davis Highway, Pensacola,  Florida 32522; (2) Century Branch;
82102 North Century Boulevard, Century, Florida 32530; and (3) Nine Mile Branch;
9329 North Palafox Street, Pensacola, FL 32504.

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 Company and the Bank are  extensively
regulated by special state and federal laws and  regulations  applicable only to
financial  institutions  and their parent  companies.  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 Company and the Bank.  These laws and regulations are intended
to protect consumers rather than the shareholders of the Company.  Any change in
these  applicable laws or regulations may have a material effect on the business
of the Company and the Bank.

                                       35


<PAGE>




         The  Company.  As a bank  holding  company,  the  Company is subject to
regulation  by the Reserve  Board and is required to file with the Reserve Board
both quarterly and annual reports and to furnish such additional  information as
the Reserve  Board may require  pursuant to the BHCA.  The Reserve Board has the
right to conduct examinations of the Company and the Bank, and its approval is a
condition to any merger or consolidation with any other bank or holding company.
See "The Plan of Merger-Description of the Plan of Merger--Regulatory  Approvals
and Other Conditions of the Mergers." The Company is prohibited from engaging in
any activities other than those found by the Reserve Board to be closely related
to banking or managing and controlling banks.

         The Bank. The Bank is a state  chartered  Bank, a member of the Federal
Reserve system 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.

         Substantially  all of the funds used by the Company to pay dividends to
its shareholders are derived from dividends from the Bank. The Bank's ability to
declare and pay dividends is subject to regulatory guidelines.

         Monetary  Policy.   Monetary   policies  and  regulatory   authorities,
including the Reserve  Board,  have a significant  effect on the business of the
Company and 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 Company and
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."

Market Prices and Dividends

         Neither  the  Company  Common  Stock  nor  the  Bank  Common  Stock  is
registered  on a stock  exchange  or  included  for  quotation  on an  automated
quotation  system.  Any  market  in such  stock is made  only  through  isolated
transactions  between sellers and purchasers.  Pursuant to a private offering of
Company Common Stock made under the terms of a Private Offering Memorandum dated
January 14, 1994 (the  "Offering"),  the Company sold 182,000  shares of Company
Common  Stock at a price of $4.75 per  share.  In  addition,  for each  share of
Common  Stock  purchased  in the  Offering,  the  holder  received  a warrant to
purchase Company Common Stock at a price of $4.95 per share exercisable no later
than May 1995 (a "1995 Warrant") and a warrant to purchase  Company Common Stock
at a  purchase  price of $5.25 per share  exercisable  no later than May 1996 (a
"1996 Warrant").  The price was arbitrarily determined by the Board of Directors
of the Company after  consultation with the certified public  accountants to the
Company.  During  1995,  3,000  shares of Company  Common Stock were issued upon
exercise of 1995 Warrants at $4.95 per share; and during 1996,  45,500 shares of
Company  Common  Stock were issued upon  exercise of 1996  Warrants at $5.25 per
share.  All other 1995 and 1996 Warrants  have expired in accordance  with their
terms  without  being  exercised.  Other than  purchases  made  pursuant to this
Offering  (and the exercise of 1995 and 1996  Warrants) at the prices  described
above,  one  purchase  of 587  shares  of  Company  Common  Stock in May 1995 at
approximately  $3.75 per share,  one purchase of 1,000 shares of Company  Common
Stock in  February  1996 at $4.20 per share and a purchase  of one share of Bank
Common  Stock in August  1994 at $21.00 per share,  the Company and the Bank are
not aware of any  sales and  purchases  of  Company  or Bank  Common  Stock.  No
assurance can be given that these trades were effected on an arm's-length basis.

         The  following  table  sets  forth,  for  the  periods  indicated,  the
dividends  declared  by the Company and by the Bank.  The  Company's  ability to
declare and pay dividends after April 23, 1996 is subject to the Plan of Merger.
See "The  Plan of Merger -  Description  of the Plan of  Merger  --  Conduct  of
Business Prior to the Effective Date."


                                       36


<PAGE>




                               Dividends Declared
<TABLE>
<C>                                                                           <C>                <C>
                                                                               Company             Bank
                                                                               -------             ----
1994
  First Quarter..............................................                  $.025              $.015
  Second Quarter.............................................                   .025               .015
  Third Quarter..............................................                   .025               .015
  Fourth Quarter.............................................                   .025               .015

1995
  First Quarter..............................................                  $.025              $.015
  Second Quarter.............................................                   .025               .015
  Third Quarter..............................................                   .025               .015
  Fourth Quarter.............................................                   .045               .0185

1996
  First Quarter..............................................                  $.030              $.018
  Second Quarter.............................................                   .030               .018
   Third Quarter..............................................                   -0-                -0-    
    (through August 1, 1996)    
</TABLE>


         As of August 1, 1996, there were 85 record shareholders  of the     
Company (with  a total  of  1,388,794  issued  and  outstanding  shares) and 24
record shareholders of the Bank, other than the Company (with a total of 198,000
issued and outstanding  shares,  1,367 of which are held by shareholders other
than the Company).

Property

         The Bank owns the land and  buildings  at its 5530 North Davis  Highway
and 201 N. Palafox  Street  branches.  The Bank owns the building and leases the
land at its 8120 N. Century Boulevard  branch.  The land and building at 9329 N.
Palafox Street are leased by the Bank. All of the properties  owned or leased by
the Bank are located in Escambia County,  Florida. The Bank considers all of its
properties to be in good condition.

Employees

         The Bank employs approximately 35 persons full time and considers     
its relationship with its employees to be good.

Security Holdings of Principal Shareholders
and Management

         The   following   tables   set   forth   certain   information   as  of
   August 1, 1996, with respect to  the  beneficial   ownership  of  the     
outstanding  shares of Company Common Stock by (i) all persons who  beneficially
own more than 5% of the outstanding  shares and (ii) all directors and executive
officers of the Company.  Each person has sole voting and investment  power with
regard to the shares listed opposite his or her name unless otherwise noted. The
Company owns more than 99% of the outstanding  shares of Bank Common Stock,  and
no director or executive  officer of the Company or the Bank  beneficially  owns
any other shares of Bank Common Stock.


                                       37


<PAGE>



                             PRINCIPAL SHAREHOLDERS

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

  Name and Address                          Number of Shares
  of Beneficial Owner                       Beneficially Owned               Percent of Class
  -------------------                       ------------------               ----------------
William A. Hunt                                   122,124(1)                       8.79%
  P. O. Box 6068
  Pensacola, Florida 32503

Douglas Eugene Killinger                          111,319                          8.02%
  2629 Delmar Drive
  Gulf Breeze, Florida 32561

Liberty Holding Company                           124,164(2)                       8.94%
  Employee Stock Ownership Trust
  201 N. Palafox Street
  Pensacola, Florida 32501

Conald D. Mansfield                               123,887(1)(3)                    8.92%
  P. O. Box 5205 - Brent Station
  Pensacola, Florida 32505

Jerry W. Morrison                                  77,391(4)                       5.57%
  1145 Sawgrass Drive
  Gulf Breeze, Florida 32561

John Phelps                                       238,664                         17.19%
  P. O. Box 1952
  Pensacola, Florida 32589

James J. Reeves                                   126,931(5)                       9.14%
  730 Bayfront Parkway
  Suite 4B
  Pensacola, Florida 32501

Wilson B. Robertson                                91,416                          6.58%
  8625 N. Palafox Street
  Pensacola, Florida 32514

Martha Wilder                                     103,855(1)                       7.48%
  P. O. Box 1645
  Pensacola, Florida 32597
</TABLE>

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

(1)      Does not include  124,164  shares held by the Liberty  Holding  Company
         Employee Stock Ownership Trust, of which the named individual serves as
         a trustee.

(2)      The trustees of this trust are William A. Hunt, Conald D. Mansfield,
         Martha Wilder and Robert E. Boothe, Jr., each of whom has or shares
         voting power with respect to the listed shares.

(3)      Includes 24,788 shares registered in the name of Mr. Mansfield and his
         wife.


                                       38


<PAGE>



(4)      Includes 41,593 shares held jointly with Mr. Morrison's wife.  Also
         includes 12,727 shares held by Mr. Morrison's wife, as to which he
         disclaims beneficial ownership.

(5)      Includes 330 shares held by a  corporation  of which Mr.  Reeves is the
         sole shareholder, 415 shares held by certain trusts of which Mr. Reeves
         is the sole trustee and 1,547  shares held jointly with his wife.  Also
         includes  1,500  shares  held  by Mr.  Reeves'  wife,  as to  which  he
         disclaims beneficial ownership.


                         DIRECTORS & EXECUTIVE OFFICERS
<TABLE>
<C>                                        <C>                               <C>

      Name of                                Number of Shares
  Beneficial Owner                         Beneficially Owned                 Percent of Class
- -------------------                          -----------------
Robert E. Boothe, Jr.                            14,825(1)                          1.07%
Ronald L. Bruce                                         0                            --
Richard A. Davis                                 38,002(2)                          2.74%
Lewis Doman                                      11,626(3)                          0.84%
William A. Hunt                                 122,124(1)                          8.79%
Conald D. Mansfield                             123,887(1)(4)                       8.92%
Wilson B. Robertson                              91,416                             6.58%
Martha Wilder                                   103,855(1)                          7.48%

All directors and executive officers            505,735(1)                         36.42%
as a group (8 persons)
</TABLE>
- -----------------------------

(1)      Does not include  124,164  shares held by the Liberty  Holding  Company
         Employee Stock Ownership Trust, of which the named individual serves as
         a trustee.

(2)      As trustee of the Davis Family Trust.

(3)      Includes 1,000 shares held by Mr. Doman's wife, as to which Mr. Doman
         disclaims beneficial ownership.

(4)      Includes 24,788 shares registered in the name of Mr. Mansfield and his
         wife.



                                       39

<PAGE>



                    THE COMPANY'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 Company and related Notes appearing elsewhere in the
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 Company reported net income of approximately  $144,000 or $0.11 per
share for the three  months  ended  March 31,  1996,  compared  to net income of
approximately  $121,000 or $0.09 per share for the three  months ended March 31,
1995.

         Net income increased 18.9% 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 loans as a percentage of average interest-
         earning assets from 77.6% in 1995 to 82.9% in 1996.

     -   An increase in the average rate on average loans, net of unearned
         interest, from 10.08% in 1995 to 10.11% in 1996.

     -   Maintenance of high asset quality and reserve coverage ratios.  Net
         recoveries were approximately $3,000 and $29,000 in 1996 and 1995,
         respectively.

     -   In recognition of these net recoveries, there were no loan provisions
         made in the three months ended March 31, 1996 and 1995.

     -   Annualized noninterest expenses as a percent of average assets were
         4.4% in 1996 and 1995.

     -   The annualized yield on interest earning assets increased from 9.01% in
         1995  to  9.39%  in  1996;   however,   the  annualized  rate  paid  on
         interest-bearing  liabilities  increased from 4.17% in 1995 to 4.68% in
         1996.

         Net earnings  for the three months ended March 31, 1996  resulted in an
annualized  return on average  assets of 1.14%  compared  to 1.02% in 1995.  The
annualized return on average  stockholders' equity was 9.01% in 1996 and 8.5% 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 Company.  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  9.6% to $672,000  from  $613,000 for the
same   period  in  1995.   The   annualized   net   interest   margins   between
interest-earning assets and interest-bearing  liabilities increased to 6.04% for
the three months ended March 31, 1996 from 5.94% for

                                       40


<PAGE>



the  three  months  ended  March  31,  1995.   The   annualized   net  yield  on
interest-earning  assets was 4.71% in 1996  compared  to 4.84% 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.

         Interest income on a fully tax equivalent basis increased approximately
$114,000 to $1.04  million  from  $930,000  for the three months ended March 31,
1996  form  the  comparable  period  in 1995.  This  increase  was  attributable
primarily to the increase in the average interest-earning assets of 7.7% for the
period ended March 31, 1996 as compared to the period ended March 31, 1995,  and
the increase in the yield on  interest-earning  assets.  The annualized yield on
interest-earning  assets for the three  months ended March 31, 1996 and 1995 was
9.39% and 9.01%,  respectively.  The mix of interest-earning  assets relative to
loans  increased  from 77.6% for the three  months ended March 31, 1995 to 82.9%
for the three months ended March 31, 1996. The annualized yield on average loans
was 10.11% for the three months ended March 31, 1996  compared to 10.08% for the
three  months  ended March 31,  1995.  For the periods  ended March 31, 1996 and
1995,  investment  securities  represented  10.9% and  13.5%,  respectively,  of
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
6.17% and 5.61%, respectively.  Interest-earning assets as a percentage of total
average assets increased from 87.3% in 1995 to 88.0% in 1996.

         Interest   expense   increased   approximately   $55,000  or  17.4%  to
approximately  $372,000  for  the  three  months  ended  March  31,  1996,  from
approximately  $317,000 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 4.68% and 4.17% 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 $31.8 million, or 4.6%
higher than the $30.4 million average for the three months ended March 31, 1995.
Interest-bearing   demand  deposits   represented   30.7%  of   interest-bearing
liabilities  during the 1996 period as compared to 35.6% during the period ended
March 31, 1995.  The  annualized  yields paid on these  deposits  were 3.12% and
2.96% for the three  months  ended March 31, 1996 and 1995,  respectively.  Time
deposits  represented  63.1% of  interest-bearing  liabilities  during  the 1996
period as compared to 58.8% during the period ended 1995. The annualized  yields
paid on time deposits during the three months ended March 31, 1996 and 1995 were
5.64% and 5.04%, respectively.

Noninterest Income

         The Company  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 $99,000 and $85,000 for the three  months
ended March 31, 1996 and 1995,  respectively.  Net gains realized on the sale of
mortgage loans and the guaranteed portion of U.S. Small Business  Administration
loans in the secondary market were $11,000 and $5,000 for the three months ended
March 31, 1996 and 1995, respectively.  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  $550,000 for the three months ended March 31,
1996,  6.1%  higher than the three  months  ended  March 31,  1995.  Noninterest
expense  for the three  months  ended March 31,  1995 was  $518,000.  Annualized
noninterest  expense as a  percentage  of  average  assets was 4.35% in 1996 and
4.38% in 1995. Salaries and employee benefits amounted to $273,000 for the three
months ended March 31, 1996 and 1995.  Occupancy expense was $41,000 in 1996 and
$37,000 in 1995.  Other expense  increased  $28,000 or 13.2% to $237,000 for the
three  months  ended March 31,  1996.  Other  expense for the three months ended
March 31, 1995 was $209,000.


                                       41


<PAGE>



Income Taxes

         The  provision  for income  taxes for the three  months ended March 31,
1996 and 1995 was $82,000 and $62,000,  respectively.  The Company 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.

         There were no tax credits or loss  carryforwards  available  in 1996 or
1995 for financial  reporting  purposes.  The Company  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 Company  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.  Securities classified as held
to  maturity  amounted to $640,000  and  $2,026,000  at March 31, 1996 and 1995,
respectively.  Securities held to maturity at March 31, 1996 consisted solely of
state and  municipal  securities,  and at March 31,  1995,  this  classification
consisted  of  U.S.   Government  agency  securities  and  state  and  municipal
securities.

         Using the carrying  value at March 31, 1996,  scheduled  maturities for
securities held to maturity were 42% of the total  classification in one year or
less, 39% in one to five years, and 19% in five to ten years.

         Securities Available for Sale:  Securities available for sale represent
those  securities that the Company  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 $4.4 million and $3.4 million at March 31, 1996 and 1995,  respectively.
This increase was partially a result of a reclassification  from securities held
to maturity of $1.1 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
depreciation on securities  available for sale was $64,000 and $178,000,  net of
taxes, at March 31, 1996 and 1995,  respectively.  Securities available for sale
consisted primarily of U.S. Government agency securities and state and municipal
securities.

         Using the carrying  value at March 31, 1996,  scheduled  maturities for
securities  available  for sale were 25% of the total  classification  in one to
five years, 56% in five to ten years, 15% after ten years, and 4% with no stated
maturity.

Loans

         Loans,  net of unearned  interest,  increased  $4.7 million or 14.5% to
$36.8  million at March 31,  1996 from $32.1  million  for the  comparable  1995
period.  The allowance for loan losses was $507,000 and $461,000 as of March 31,
1996  and  1995,  respectively.  The  most  significant  concentration  of loans
consisted of those secured by real estate.

         The Company 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 Company 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.

                                       42


<PAGE>



Deposits

         Total deposits increased $1.9 million or 4.6% to $43.6 million at March
31, 1996 from $41.7  million for the  comparable  1995 period.  Time deposits at
March 31, 1996 and 1995 were $20.7 million and $18.3 million, respectively. Time
deposits represent 47.5% and 44.0% of total deposits at March 31, 1996 and 1995,
respectively.  Interest bearing demand deposits  decreased $1.2 million or 12.1%
to $8.5  million for the period  ended March 31, 1996 from $9.7  million for the
comparable period in 1995. Savings as a percentage of total deposits remained at
a consistent  level in 1995 to 1996.  Savings  totaled $2.1 million at March 31,
1996 and $1.8 million at March 31, 1995.  Demand deposits were $12.4 million and
$11.9 million at March 31, 1996 and 1995, respectively.

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

Earnings Summary

         The Company reported net income of approximately  $583,000 or $0.43 per
share  for  the  year  ended  December  31,  1995,  compared  to net  income  of
approximately $610,000 or $0.47 per share for the year ended December 31, 1994.
 Net income for 1993 was approximately $487,000 or $0.42 per share.

         Net income  decreased 4.6% in 1995,  increased  25.4% and 57.0% in 1994
and 1993,  respectively.  The most significant  factors affecting net income for
the periods mentioned are highlighted below.

      -      Average loan growth in 1995 of 1.8% following an increase of 6.1%
             in 1994.

      -      An increase in the average rate on average loans, net of unearned
             interest, from 9.14% in 1993 to 10.49% in 1995.

      -      Maintenance of high asset quality and reserve coverage ratios.  Net
             recoveries  were  approximately  $73,000  in 1995 while in 1994 net
             charge-offs  were  approximately  $91,000 or 0.28% of  average  net
             loans.

      -      In recognition  of these low net  charge-offs,  no loan  provisions
             were made in the  years  ending  December  31,  1995 and 1994.  The
             provision for loan losses was $30,000 for the year ending  December
             31, 1993.

      -      Noninterest expenses as a percent of average assets were reduced to
             4.4% in 1995 from 4.6% in 1994.

      -      Included  in  noninterest  income  were  the  gains  on the sale of
             mortgage loans and the sale of the guaranteed portion of U.S. Small
             Business  Administration  loans  in  the  secondary  market.  These
             amounts  totaled  $69,000,  $203,000,  and  $276,000  for the years
             ending December 31, 1995, 1994, and 1993, respectively.


         Net  earnings in 1995  resulted in a return on average  assets of 1.21%
compared to 1.28% and 1.10%  during 1994 and 1993,  respectively.  The return on
average  stockholders'  equity was 10.08% in 1995, 11.63% in 1994, and 11.92% 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 principal source
of earnings for the Company.  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.

         Net interest  income on a fully tax equivalent  basis increased 4.4% to
$2.56  million in 1995 from  $2.46  million in 1994 and 21.3% in 1994 from $2.03
million in 1993.  The net interest  margin between  interest-earning  assets and
interest-bearing  liabilities increased to 6.09% for the year ended December 31,
1995 from 5.86% for the year ended December 31, 1994. The net interest margin in
1993 was 5.25%. The net yield on interest-earning assets was 4.85%

                                       43


<PAGE>



in 1995 compared to 4.97% in 1994 and 4.37% 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
$401,000  to $4.01  million  for the year  ended  December  31,  1995 from $3.61
million for the comparable period in 1994. Interest income on a fully equivalent
tax  basis  for  1993 was  $3.21  million.  These  increases  were  attributable
primarily to the  increases in the average  interest-earning  assets of 0.4% and
8.3% 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 9.51%,  8.60%,
and 8.29%,  respectively.  The mix of interest-earning  assets relative to loans
increased  from 77.9% for the year ended December 31, 1994 to 79.0% for the year
ended  December  31,  1995.  The yield on average  loans was 10.49% for the year
ended December 31, 1995 compared to 9.53% and 9.14% for the  comparable  periods
ended December 31, 1994 and 1993, respectively.  For the year ended December 31,
1995,  investment  securities  represented  12.6%  of  average  interest-earning
assets.  For  the  comparable  1994  and  1993  periods,  investment  securities
represented 13.8% and 13.1%,  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  5.90%,  5.84%,  and  6.00%,
respectively.  Interest-earning  assets as a percentage of total average  assets
increased from 87.3% in 1993 to 87.6% in 1994 to 87.4% in 1995.

         Interest  expense   increased   approximately   $294,000  or  25.6%  to
approximately  $1.44  million  for  the  year  ended  December  31,  1995,  from
approximately $1.15 million for the comparable 1994 period. Interest expense for
1993 was $1.18 million.  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   changes   in  the   volume  of
interest-bearing   liabilities.   The  average  rate  paid  on  interest-bearing
liabilities was 4.66%,  3.63%,  and 3.94% 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 $31.0 million, or 2.3% less than the
$31.7  million  average  for the year ended  December  31,  1994.  The volume of
interest-bearing  liabilities  averaged $30.0 million in 1993.  Interest-bearing
demand deposits  represented 34.0% of interest-bearing  liabilities for the year
ended  December  31,  1995 as  compared  to 34.1% and 27.4% for the years  ended
December 31, 1994 and 1993, respectively. The yields paid on these deposits were
3.32%,  2.83% and 2.79% for the years ended  December 31, 1995,  1994, and 1993,
respectively.  Time deposits  represented 59.8% of interest-bearing  liabilities
for the year ended  December  31,  1995 as  compared  to 59.5% and 67.8% 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 5.54%,
4.12% and 4.47%, respectively.



                                       44


<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   $  33,293  $  3,491     10.49%  $  32,702  $   3,118      9.53%  $  30,827  $    2,819    9.14%
Investment securities -
  Taxable                           3,609       201    5.57         4,060        222    5.47         4,348         250    5.75
  Nontaxable                        1,714       113    6.59         1,710        115    6.73           717          54    7.53
Federal funds sold                  3,360       195    5.80         3,252        141    4.34         2,547          77    3.02
Interest-bearing deposits             158         8    5.06           232         11    4.74           287          10    3.48

Total interest-earning assets      42,134  $  4,008    9.51%       41,956  $   3,607    8.60%       38,726  $    3,210    8.29%

Reserve for possible loan losses     (472)                           (526)                            (549)
Other assets                        6,557                           6,444                            6,170

  Total assets                  $  48,219                       $  47,874                        $  44,347

Liabilities and Stockholders' Equity

Interest-bearing liabilities:
Savings deposits                $   1,759  $     53    3.01%    $   1,858  $      54      2.91%  $   1,312  $       37    2.82%
Interest-bearing demand
     deposits                      10,530       350    3.32        10,830        306    2.83         8,236         230    2.79
Time deposits                      18,535     1,026    5.54        18,865        777    4.12        20,355         900    4.42

  Total deposits                   30,824     1,429    4.64        31,553      1,137    3.60        29,903       1,167    3.90

Other borrowings                      168        15    8.93           156         13    8.33           140           9    6.43

Total interest-bearing liabilities 30,992     1,444   4.66%        31,709      1,150    3.63%       30,043       1,176    3.92%

Demand deposits                    10,792                          10,477                            9,770
Other liabilities                     656                             440                              450

Total liabilities                  42,440                          42,626                           40,263

Stockholders' equity                5,779                           5,248                            4,084

  Total liabilities and
    stockholders' equity        $  48,219                       $  47,874                        $  44,347

Net interest income                        $  2,564                         $  2,457                         $  2,034

Net interest margin                                   6.09%                             5.86%                             5.25%
Net interest spread                                   4.85%                             4.97%                             4.37%

                                       45
</TABLE>


<PAGE>



Reserve and Provision for Possible Loan Losses

     The provision  for possible  loan losses was $ -0- in 1995 and 1994,  and $
30,000  in  1993.  Table 2,  "Reserve  for  Possible  Loan  Losses",  summarizes
information  concerning  the reserve for possible loan losses for the five 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 charge-offs  (recoveries)  for the year ended December 31, 1995 total $
(73,000) or (.22)% of average net loans,  a decrease of $ 164,000  from $ 91,000
or .28% of net loans for the year ended December 31, 1994.  The net  charge-offs
for 1993,  1992 and 1991 were $ 76,000,  $ 163,000 and $ 262,000,  respectively.
Management considers the allowance for loan losses as of December 31, 1995 to be
adequate.

                        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               $ 36,587        $ 31,760       $ 32,002       $ 28,725      $31,779

Average Net Loans - During Year                $ 33,293        $ 32,707       $ 30,827       $ 28,133      $32,421

Allowance for loan losses:
     Balance - Beginning of Year               $    431        $    522       $    568       $    621      $   497

     Provision Charged to Expense                   -0-             -0-             30            110          386

     Recoveries on Loans Previously
       Charged Off                                   89              57            102             36           71

     Loans Charged Off                               16             148            178            199          333

     Balance - End of Year                     $    504        $    431       $    522       $    568      $   621

For the Period:
     Net charge-offs (recoveries) as % of
       average loans                             (0.22%)           0.28%          0.25%          0.57%        0.81%

     Provision for loan losses as a % of net
       charge-offs                                   -                -          39.47%         67.48%      147.83%

     Provision for loan losses as a % of net
       average loans                                 -                -           0.09%          0.39%        1.19%

Period End:
     Allowance as a % of net loans                 1.38%           1.35%          1.63%          1.98%        1.95%

     Allowance as a % of non-performing loans
       and loans more than 90 days past due    1,326.32%          64.61%             -          73.57%       32.19%

</TABLE>

                                       46


<PAGE>



Noninterest Income

     The Company 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  various  deposit
accounts. Service charge income decreased 6.2% to $364,000 in 1995 from $388,000
in 1994 and 2.5% in 1994 from $399,000 in 1993.  Net gains  realized on the sale
of  mortgage   loans  and  the   guaranteed   portion  of  U.S.  Small  Business
Administration  loans  in the  secondary  market  were  $69,000,  $203,000,  and
$276,000 for the years ended December 31, 1995,  1994,  and 1993,  respectively.
The gains realized on the sale of investment  securities were not significant in
the years ended December 31, 1995 and 1994; however,  gains realized on the sale
of investment securities were $112,000 for the year ended December 31, 1993.

     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                          $    364  $    388  $    399  $      (24)   (6.18%)     $      (11)     (2.76%)

Net gains from sale of loans                   69       203       276        (134)   66.01%             (73)    (26.44%)

Customer service fees and other income         37        31        51           6    19.35%             (20)    (39.21%)

Loss on trading securities                      0         0         0           -         -               -           -

Net investment securities gains (losses)       (3)      -0-       112          (3)  100.00%            (112)      (100%)

Total noninterest income                 $    467  $    622  $    838  $     (155)    24.91%     $     (216)      25.77%
</TABLE>


Noninterest Expense

         Noninterest  expense  was  $2,112,000  in 1995,  4.6%  lower than 1994.
Noninterest  expense  for the  years  ending  December  31,  1994  and  1993 was
$2,214,000 and $2,059,000, respectively.  Noninterest expense as a percentage of
average  assets  was  4.38% in 1995 and  4.62% in 1994 and  1993.  Salaries  and
employee  benefits  decreased  $65,000 or 5.7% in 1995 and increased  $25,000 or
2.3% in 1994.  Occupancy  expense was  $149,000 in 1995,  $137,000 in 1994,  and
$124,000 in 1993.  Other expense  decreased  $49,000 or 5.2% to $896,000 for the
year ended December 31, 1995 from $945,000 for the comparable 1994 period. Other
expenses for the year ended December 31, 1993 were $829,000.


                                       47


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


Salaries and employee benefits           $  1,067  $  1,132  $  1,106  $       (65)   (5.74)     $      26         2.35%

Occupancy expense                             149       137       124           12     8.76             13        10.48

Equipment and data processing expense         247       206       162           41    19.90             44        27.16

Regulatory insurance and fees                  66       105       104          (39)  (37.14)             1         0.96

Other expenses:
  Advertising and promotion                    57        66        37           (9)  (13.64)            29        78.37
  Directors fees                               84        78        85            6     7.69             (7)       (8.23)
  General insurance                            33        36        41           (3)   (8.33)            (5)      (12.19)
  Other real estate expenses and charges      -0-        33        46          (33)  100.00            (13)      (28.26)
  Postage                                      35        32        34            3     9.37             (2)       (5.88)
  Professional fees                           111       107        77            4     3.74             30        38.96
  Supplies                                     62        64        64           (2)   (3.12)            -0-        -0-
  Telephone                                    40        35        34            5    14.28              1         2.94
  Other                                       161       183       145          (22)  (12.02)            38        26.21
    Total other expenses                      583       634       563          (51)   (8.04)            71        12.61

Total noninterest expense                $  2,112  $  2,214  $  2,059  $      (102)   (4.61%)     $     155        7.52%
</TABLE>


Income Taxes

     The provision for income taxes for the years ended December 31, 1995, 1994,
and 1993 was  $297,000,  $216,000,  and $277,000,  respectively.  The Company 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.

     There were no tax credits or loss carryforwards available in 1995, 1994, or
1993 for financial  reporting  purposes.  Effective January 1, 1993, the Company
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 $4.8 million or 15.2% to $36.6
million at December 31, 1995 from $31.8 million for the comparable  1994 period.
Loans,  net of unearned  interest,  was $32.0 million at December 31, 1993.  The
allowance for loan losses was $504,000 for 1995, $431,000 for 1994, and $522,000
for 1993. The most significant concentration of loans consisted of those secured
by real estate.

                                       48


<PAGE>



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

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

Commercial real estate                    $ 23,027        $ 21,228      $ 19,021
Construction and development                 2,859           1,135         2,432
Commercial                                   9,161           8,081         8,197
Consumer, individual and other               1,549           1,329         2,387

Unearned income                                 (9)            (13)         (35)

Total loans, net of unearned income       $ 36,587        $ 31,760      $ 32,002


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

Fixed rate loan maturity:
     Three months or less                                               $  1,164
     Over three through twelve months                                      4,870
     Over one through five years                                          11,092
     Over five years                                                       1,693

Variable rate loans repricing in three months or less                     16,818
Variable rate loans repricing annually or more frequently, but less
     frequently than quarterly                                               950

Total loans, net of unearned income                                     $ 36,587

Nonperforming Assets

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

NONPERFORMING ASSETS
  (Table 5)
  (In Thousands)
<TABLE>
                                            <C>            <C>           <C>          <C>          <C>
                             
                                             1995            1994           1993        1992        1991
                                           -------         ------        -------      -------      ------

Nonaccrual loans                           $   38          $ 667         $  -0-       $  412       $1,036

Other real estate owned                       -0-            -0-         $  301          360          893
     
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                       $   38          $ 667         $  301      $  772      $ 1,929

Provision for loan losses                   $  -0-          $ -0-         $   30      $  110      $   386

Net (Charge-offs) recoveries                $   73          $ (91)       $  (76)      $ (163)     $  (262)

</TABLE>


                                       49


<PAGE>



Investment Securities

         Securities  Held to Maturity:  Effective  January 1, 1994,  the Company
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.  Securities classified as held to
maturity  amounted to $640,000  and  $2,284,000  at December  31, 1995 and 1994,
respectively.  Securities held to maturity at December 31, 1995 consisted solely
of state and municipal securities, and at December 31, 1994, this classification
consisted  of  U.S.   Government  agency  securities  and  state  and  municipal
securities.

         Prior to January 1, 1994,  all investment  securities  were reported at
amortized cost.  Investment  securities were carried at $5.0 million at December
31, 1993.

         Securities Available for Sale:  Securities available for sale represent
those  securities that the Company  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   $4.6  million  and  $3.2  million  at  December  31,  1995  and  1994,
respectively.  This increase was partially a result of a  reclassification  from
securities   held  to  maturity  of  $1.1   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 depreciation on securities available for sale was
$27,000 and $258,000, net of taxes, at December 31, 1995 and 1994, respectively.
Securities  available for sale  consisted  primarily of U.S.  Government  agency
securities and state and municipal securities.

         Using the carrying value at December 31, 1995, scheduled maturities for
securities held to maturity were 42% of the total  classification in one year or
less,  39% in one to  five  years,  and  19% in  five  to ten  years.  Scheduled
maturities   for   securities   available   for  sale  were  39%  of  the  total
classification  in one to five  years,  44% in five to ten years,  14% after ten
years, and 3% with no stated maturity.

INVESTMENT SECURITIES HELD TO MATURITY

         The  amortized  cost and related  approximate  fair value of investment
securities held to maturity were as follows:

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

     State and municipal securities          $    640       $    -0-     $     (4)       $    636
</TABLE>


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


                                                        Amortized         Fair
                                                          Cost            Value
                                                       ----------      ---------
                                             
     Due in one year or less                          $    270         $     269
     Due from one year to five years                       250               249
     Due from five years to ten years                      120               118
     Due after ten years                                   -0-               -0-

       Total                                          $    640         $     636


                                       50


<PAGE>



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. Government agencies securities             $3,570          $    2          $   (64)           $ 3,508
     State and municipal securities                     894              19              -0-                913
     Other securities                                   147             -0-              -0-                147

     Debt securities                                    -0-             -0-              -0-                -0-
     Equity securities                                  -0-             -0-              -0-                -0-

     Total Investment Securities
       Available for Sale                            $4,611          $   21          $   (64)           $ 4,568
</TABLE>

     Investment  securities  classified as  available-for-sale  have contractual
maturities as of December 31, 1995, as follows:


                                                       Amortized          Fair
                                                         Cost             Value
                                                       ---------         ------

     No stated maturity                                 $  147           $   147
     Due from one to five years                          1,798             1,772
     Due from five to ten years                          2,022             1,989
     Due after ten years                                   644               660

       Total                                            $4,611           $ 4,568

     The  following is a summary of book values,  yields and  maturities on U.S.
Government agencies securities at December 31, 1995 (in thousands):

                                                      Carrying
                                                        Value            Yield
                                                       --------          ------ 
Fixed rate:
  U.S. Government agencies securities:
    Within one year                                    $   -0-           $     -
    Over one through five years                          2,678             5.88%

      Total                                            $ 2,678


                                                                       Carrying
                                                                         Value
                                                                       --------
Variable rate: 
  U.S. Government agencies securities                                  $     830



                                       51


<PAGE>



Deposits

     Total deposits  increased $1.6 million or 3.7% to $44.5 million at December
31, 1995 from $42.9 million for the  comparable  1994 period.  Total deposits at
December 31, 1993 were $41.5 million.  Time deposits at December 31, 1995, 1994,
and 1993 were $21.1  million,  $19.2 million,  and $19.7 million,  respectively.
Time deposits  represented 47.4%, 44.6%, and 47.5% of total deposits at December
31,  1995,  1994,  and 1993,  respectively.  Interest  bearing  demand  deposits
decreased 8.3% in 1995 to $10.3 million while  increasing 17.2% in 1994 to $11.2
million.  Savings as a percentage of total deposits remained virtually flat from
1993 through  1995.  Savings  totaled $1.9 million at December 31, 1995 and $1.7
million at December 31, 1994,  and 1993.  Demand  deposits  were $11.3  million,
$10.9  million,  and  $10.6  million  at  December  31,  1995,  1994,  and 1993,
respectively.

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

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

Noninterest bearing demand             $ 10,792         $10,477        $  9,770
Interest bearing demand                  10,530          10,830           8,236
Savings                                   1,759           1,858           1,312
Time                                     18,535          18,865          20,355

  Total                                $ 41,616        $ 42,030        $ 39,673

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

Three months or less                                                    $  1,975
Over three through twelve months                                           1,680
Over one through five years                                                  922

  Total                                                                 $  4,577

Notes Payable and Debentures

Notes payable are summarized as follows at December 31:  (in thousands)
                                                             1995          1994
                                                            -----         -----
ESOP loan with quarterly principal payments of $ 2,621, 
plus interest at prime + .5%, maturing November 2003,
secured by 21,057 shares of Company stock                     $  84       $  94

ESOP loan with quarterly  principal payments of $ 5,792,
plus interest at prime, maturing February 1998, secured
by 75,780 shares of Company stock                                23          46

ESOP loan with quarterly  principal payments of $ 1,283, 
plus interest at prime, maturing April 2001, secured by
15,581 shares of Company stock                                   28          33

ESOP loan with quarterly  principal payments of $ 257,
plus interest at prime, maturing March 2002, secured
by 3,426 shares of Company stock                                  6           7

ESOP loan with quarterly  principal payments of $ 257,
plus interest at prime, maturing December 2001, secured
by 3,236 shares of Company stock                                  7           8
                                                              -----        -----

                                                              $ 148       $ 188
                                                              =====        =====

                                       52


<PAGE>



     Following  are  maturities of notes payable for each of the next five years
at December 31, 1995:

                       1996                                        $  40
                       1997                                           18
                       1998                                           18
                       1999                                           18
                       2000                                           18
                       Thereafter                                     36
                                                                   -----

                       Total                                       $ 148
                                                                   =====

Liquidity

         No trends in the sources or uses of cash by the Company 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.

         On a long-term basis, the ability of the Company (on a separate company
basis)  to pay its  expenses,  retire  its  debt  and pay  future  dividends  is
dependent  on  dividends  paid to the  Company by its  banking  subsidiary.  The
banking subsidiary is also subject to capital maintenance  requirements  imposed
by regulatory  authorities.  The banking  subsidiary was in compliance  with all
such  requirements  at December 31, 1995, and management  anticipates  that such
requirements  will  continue to be met while  funding  the  Company  through the
payment of dividends.

Capital

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

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

Liberty Bank:

     Tier I risk based capital ratio                 13.88%           14.22%
     Tier II risk based capital ratio                15.13            15.44
     Leverage ratio                                  10.95            10.46



                            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 59 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 Peoples
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.


                                       53


<PAGE>



         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 Mergers and the
AB&T  Merger.   WNB-Florida   will  commence   operations  as  a  national  bank
headquartered  in Pensacola,  Florida upon the first to occur of the Bank Merger
or the AB&T  Merger.  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 and Whitney Bank'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  18,  1996,  Whitney  and  WNB-Florida  signed  a  definitive
agreement to acquire  American Bank and Trust,  a Florida  state-chartered  bank
doing business through its sole office in Pensacola, Florida. Under the terms of
that definitive  agreement,  shareholders and holders of any unexercised options
to acquire  American Bank and Trust common stock will receive  shares of Whitney
Common  Stock  having  an  aggregate  value of  approximately  $10,250,000.  See
"Unaudited Pro Forma Condensed Combined Financial Information." No assurance can
be given that Whitney's proposed  acquisition of American Bank and Trust 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.

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.


                                       54


<PAGE>



               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.............................................   30 7/8             29 1/2                -     
    (through August 6, 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 and 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  and  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 and 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 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 and Prospectus.

                       COMPARATIVE RIGHTS OF SHAREHOLDERS

         If the  shareholders  of the Company  and the Bank  approve the Plan of
Merger and the Mergers are  subsequently  consummated,  all  shareholders of the
Company  and 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

                                       55


<PAGE>



of Whitney rather than the Articles of  Incorporation  and Bylaws of the Company
and 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  Company  and 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 17,077,181 were outstanding  on     
   June 30, 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.
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.


                                       56


<PAGE>



         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.

         (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

                                       57


<PAGE>



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  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.

                                       58

<PAGE>



         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 June 30, 1996, directors and    
   executive officers of Whitney beneficially owned approximately 1,647,000    
   shares (approximately 9.6%) 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.

         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.


                                       59


<PAGE>



         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 Company and Bank Common Stock

         The following comparison of the rights of the holders of Whitney Common
Stock and those of holders of Company or 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 Company and Bank Common
Stock is governed by  applicable  provisions  of Florida  corporate  law and the
Florida  Banking  Code,  the rights of holders of such stock are similar in many
respects.  For example,  with respect to Whitney,  the Company 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 none is entitled to cumulative  voting
rights in 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 institution's  affairs; 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
of such securities to others.  Although it is  impracticable  to note all of the
differences  between  the  applicable  governing  documents,  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 Company and 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 Company and the Bank,
consisting  of no fewer than five nor more than 25 members,  and such  directors
are elected for one-year terms at each annual meeting of shareholders. Directors
of Whitney must also be  shareholders  of Whitney.  There is no requirement  for
directors  of the  Company or the Bank to own  shares of Company or 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.  The Bank's Bylaws  provide that no director shall serve as an
active member of the Board following the annual shareholders meeting immediately
subsequent  to his or her 70th  birthday,  unless such  director  was one of the
directors elected to the Board at the Bank's first shareholders meeting. Neither
Whitney's nor the Company's  governing  documents or applicable law have similar
residency, experience or retirement requirements.

                                       60


<PAGE>



         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 Company's and the Bank's Articles
and Bylaws do not contain a similar provision, and under applicable Florida law,
shareholders  of each  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.

         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 Company and 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.  The Company's  Bylaws provide that the
president  may also call a special  meeting  of  Company  shareholders,  and the
Bank's  Bylaws  provide that the Florida State  Commissioner  of Banking has the
power to call  special  meetings  of  shareholders.  A quorum for any meeting of
shareholders  is  a  majority  of  the  outstanding  shares  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  Company's  or the Bank's  Articles  of  Incorporation,  which
requires  shareholder   approval.   The  Company's  Bylaws  state  that  if  all
shareholders  meet at any time and place and consent to the holding of a meeting
at such time and place,  such a meeting  shall be valid  without call or notice,
and at such meeting, any corporate action may be taken.

         The Bank's Bylaws state that  shareholders  of record who request items
of business to be placed on the agenda for a shareholders meeting may do so only
by delivering  that request in writing to the Chairman of the Board of Directors
at least five days prior to any such shareholders meeting.  There are no similar
requirements applicable to either Whitney or the Company.

         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.

         Special Voting  Mechanics.  The Company'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 the presiding  officer or any  shareholder.  Neither
Whitney's  nor the  Company's  governing  documents  or  applicable  law 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 Company and the Bank, the Board of
Directors   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  Company's  Bylaws may be
amended by its Board of  Directors  or by its  shareholders;  provided  that any
amendment  made by the  shareholders  may not be  further  amended  or  repealed
without the affirmative vote of the holders of a

                                       61


<PAGE>



majority  of the  outstanding  shares of  Company  Common  Stock at a regular or
special meeting of  shareholders.  The Bank's Bylaws shall be adopted and may be
amended  by a vote of the  holders of a  majority  of the shares of Bank  Common
Stock  voted at a meeting  of  shareholders;  bylaws not  inconsistent  with the
bylaws adopted by the shareholders  and bylaws not relating to the duties,  term
of office or  indemnification  of  directors  may be  amended  or adopted by the
directors by a two-thirds vote of those directors voting at a meeting, notice of
which was given at least 30 days prior to such  meeting,  and in the  absence of
such notice,  no amendment shall pass without at least a  three-fourths  vote of
the directors voting.

         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.

         A shareholder of the Company is entitled to inspect and copy, in person
or by representative,  the Company's articles and bylaws, its designation of the
rights and  preferences  of shares,  minutes of  shareholder  meetings and other
shareholder action for the last three years and communications with shareholders
for the last three years,  if he gives the Company five  business  days' written
notice of his demand. Other books and records of the Company can be so inspected
and copied upon five  business  days'  written  notice only if (a) the demand is
made in good faith and for a purpose  reasonably  related  to the  shareholder's
interest  as a  shareholder,  (b)  the  shareholder  describes  with  reasonable
particularity  his  purpose  and the  records  sought,  and (c) the  records are
directly connected with the shareholder's  purpose.  Under the FCBA, the Company
may deny  inspection if made for an improper  purpose or if the  shareholder has
sold or offered for sale, directly or indirectly, the Company's shareholder list
or has  improperly  used  information  secured by any prior  examination  of the
Company or any other corporation within the last two years.

         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 Company and the Bank
is subject to the  restrictions  of the FCBA and,  in the case of the Bank,  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 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.


                                       62


<PAGE>


                                  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 Mergers 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   consolidated   financial   statements  of  the  Company  and  its
subsidiary,  and 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, 1994,
included in this Proxy  Statement and Prospectus have been audited by Saltmarsh,
Cleveland & Gund,  independent auditors, as set forth in their reports appearing
elsewhere  herein,  and included in reliance  upon such  reports  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 and
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 and Prospectus,
neither  the  Company  nor the Bank  had  been  informed  of any  matters  to be
presented  by or on  behalf  of the  Company  or the  Bank or  their  respective
managements for action at the Meetings other than those listed in the Notices of
Special  Meeting of  Shareholders  and referred to herein.  If any other matters
properly come before the Meetings or any adjournments thereof, the persons named
in the  enclosed  proxies  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 Boards of Directors of the Company and the Bank,  and
return it at once in the enclosed envelope.

                                     BY ORDER OF THE BOARDS OF DIRECTORS
                                     OF THE COMPANY AND THE BANK



                                     William A. Hunt
                                     Secretary of Liberty Holding Company



                                     Richard A. Davis
                                     Secretary of Liberty Bank
    August 12, 1996    


                                       63


<PAGE>

                     LIBERTY HOLDING COMPANY AND SUBSIDIARY

                               PENSACOLA, FLORIDA

                        CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
                             MARCH 31, 1996 AND 1995























                                    CONTENTS














                                                                           PAGE



Consolidated Statements of Financial Condition                              F-2

Consolidated Statements of Income                                           F-3

Consolidated Statements of Changes in Stockholders' Equity                  F-4

Consolidated Statements of Cash Flows                                       F-5

Notes to Consolidated Financial Statements                                  F-6

                                       F-1


<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                   (UNAUDITED)
                             MARCH 31, 1996 AND 1995



                                     ASSETS

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

Cash and due from banks                            $  4,435,236     $ 4,650,222
Federal funds sold                                    2,775,000       3,675,000
Securities held to maturity                             640,000       2,025,761
Securities available-for-sale                         4,401,899       3,426,895
Loans receivable, net of allowance for loan 
  losses of $ 507,335 in 1996 and $ 460,797 in 1995  36,284,455      31,680,606
Accrued interest receivable                             303,440         280,076
Premises and equipment, net                           1,903,833       1,856,002
Deferred income taxes                                         -           4,779
Other assets                                            222,657         232,422
                                                   ------------    ------------

Total Assets                                       $ 50,966,520    $ 47,831,763
                                                   ============    ============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:  
  Demand deposits                                  $ 12,383,209    $ 11,922,949
  NOW and money market deposits                       8,487,063       9,650,663
  Savings deposits                                    2,054,321       1,789,136
  Other time deposits                                20,712,315      18,349,077
                                                   ------------    ------------
    Total deposits                                   43,636,908      41,711,825

  FHLB advances                                         495,500             -0-
  Notes payable                                         137,324         178,166
  Accrued interest payable                              177,072         145,486
  Deferred income taxes                                  64,578             -0-
  Income taxes payable                                   88,703          63,556
  Other liabilities                                     131,997         116,704
                                                   ------------    ------------

    Total liabilities                                44,732,082      42,215,737
                                                   ------------    ------------

Commitments and Contingencies                               -                -

Minority Interest in Liberty Bank                        38,157          34,402
                                                   ------------    ------------

Stockholders' Equity:
  Common stock, $1 par value; 2,000,000 shares 
  authorized, 1,343,294 shares in 1996 and 
  1,340,294 shares in 1995 issued and outstanding     1,343,294       1,340,294
  Additional paid-in capital                          3,149,630       3,137,780
  Retained earnings                                   1,904,410       1,459,916
  Net unrealized depreciation on available-for-sale 
     securities, net of taxes of $ 39,227 in 1996 
     and $ 108,584 in 1995                              (63,729)       (178,200)
                                                   ------------    ------------
                                                      6,333,605       5,759,790
  Less:  ESOP indebtedness                             (137,324)       (178,166)
                                                   ------------    ------------
      Total stockholders' equity                      6,196,281       5,581,624
                                                   ------------    ------------

Total Liabilities and Stockholders' Equity         $ 50,966,520    $ 47,831,763
                                                   ============    ============

                             See accompanying notes
                                       F-2



<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995




                                                      1996              1995
                                                   -----------       ---------
Interest Income:
  Loans receivable and fees on loans               $   932,082      $   806,514
  Investment securities                                 64,058           66,388
  Federal funds sold                                    36,605           45,014
  Interest-bearing deposits in banks                     2,792            2,726
                                                   -----------      -----------
    Total interest income                            1,035,537          920,642

Interest Expense on Deposits                           372,105          316,641
                                                   -----------      -----------

    Net interest income                                663,432          604,001

Provision for Loan Losses                                  -0-              -0-

    Net interest income after provision for 
     loan losses                                       663,432          604,001
                                                   -----------      -----------

Noninterest Income:
  Service charges                                       98,872           84,696
  Other income                                          14,872           13,549
                                                   -----------      -----------
    Total noninterest income                           113,744           98,245
                                                   -----------      -----------

Noninterest Expenses:
  Salaries and employee benefits                       272,878          272,555
  Occupancy expense                                     40,548           36,531
  Other expense                                        236,667          209,137
                                                   -----------      -----------
    Total noninterest expenses                         550,093          518,223
                                                   -----------      -----------

Minority Interest in Income of Liberty Bank                968              790
                                                   -----------      -----------

Income Before Income Taxes                             226,115          183,233

Income Taxes                                            81,993           62,046
                                                   -----------      -----------

Net Income                                         $   144,122      $   121,187
                                                   ===========      ===========

Net Income Per Share of Common Stock (note 2)      $       .11      $       .09
                                                   ===========      ===========


                             See accompanying notes

                                       F-3


                                                       



<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
           CONSOLIDATED 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>              <C>           <C>      
                                                                                                Net
                                                                                            Unrealized
                                                                                           Appreciation
                                                                                          (Depreciation)
                                           Common Stock                                    on Available-    Guarantee
                                  -------------------------                    Retained      For-Sale        of ESOP
                                   Shares          Amount      Surplus         Earnings     Securities     Indebtedness    Total
                                  ----------     ----------    ----------     ----------   -----------    -------------  ---------

Balance, January 1, 1995          1,340,294      $1,340,294    $3,137,780     $1,372,237   $   (257,507)   $  (188,377)  $5,404,427

  Net income                                                                     121,187                                    121,187

  Cash dividends paid,
    $ .025 per share                                                            (33,508)                                    (33,508)

  Principal payments on
    ESOP indebtedness
    (note 3)                                                                                                    10,211       10,211

  Net change in unrealized
    appreciation (depreciation)
    on available-for-sale
    securities, net of taxes
    of $ 48,787                                                                                  79,307                      79,307
                                -----------     -----------   -----------    -----------   ------------    -----------   ----------

Balance, March 31, 1995           1,340,294     $ 1,340,294   $ 3,137,780    $ 1,459,916   $   (178,200)   $  (178,166)  $5,581,624
                                ===========     ===========   ===========    ===========   ============    ===========   ==========

Balance, January 1, 1996          1,343,294     $ 1,343,294   $ 3,149,630    $ 1,820,736   $    (26,675)   $  (147,535)  $6,139,450

  Net income                                                                     144,122                                    144,122

  Cash dividends paid,
    $ .045 per share                                                             (60,448)                                   (60,448)

  Principal payments on
    ESOP indebtedness
    (note 3)                                                                                                    10,211       10,211

  Net change in unrealized
    appreciation (depreciation)
    on available-for-sale
    securities, net of taxes
    of $ 22,938                                                                                 (37,054)                    (37,054)
                                -----------     -----------   -----------    -----------   ------------    -----------   ----------

Balance, March 31, 1996           1,343,294     $ 1,343,294   $ 3,149,630    $ 1,904,410   $    (63,729)   $  (137,324)  $6,196,281
                                ===========     ===========   ===========    ===========   ============    ===========   ==========
</TABLE>

                             See accompanying notes
                                       F-4

                                                      



<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995




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

Cash Flows From Operating Activities:
  Net income                                        $   144,122     $   121,187
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation and amortization                      29,904          19,258
      Net accretion/amortization on securities            3,064           3,487
      Net realized investment securities losses              78             -0-
      Minority interest in Liberty Bank                     577             584
  Changes in operating assets and liabilities -
      Decrease in mortgage loans held for sale          201,400          57,000
      Increase in accrued interest receivable and
       other assets                                     (26,865)        (21,689)
      Decrease in accrued interest payable 
       and other liabilities                            (17,958)           (875)
      Increase in income taxes payable                    4,060             454
                                                   ------------     ------------
        Net cash provided by operating activities       338,382         179,406
                                                   ------------     ------------

Cash Flows From Investing Activities:
  Net decrease of interest-bearing deposits                 -0-         298,000
  Proceeds from maturities of held-to-maturity
          securities                                        -0-         250,000
  Proceeds from sales and maturities of
          available-for-sale securities                 649,922             -0-
  Principal reductions on available-for-sale 
          securities                                      9,316          10,530
  Purchases of available-for-sale securities           (557,144)       (146,800)
  Increase in loans                                    (201,525)       (351,995)
  Purchases of premises and equipment                  (103,359)       (276,938)
                                                    ------------     -----------
        Net cash used in investing activities          (202,790)       (217,203)
                                                    ------------    -----------

Cash Flows From Financing Activities:
  Net decrease in demand, NOW, money market 
  and savings deposits                                 (515,345)       (428,760)
  Net decrease in time deposits                        (382,023)       (808,395)
  Advances from Federal Home Loan Bank                  495,500             -0-
  Dividends paid                                        (60,448)        (33,508)
                                                    -----------      -----------
        Net cash used in financing activities          (462,316)     (1,270,663)
                                                    -----------      -----------

Net Decrease in Cash and Cash Equivalents              (326,724)     (1,308,460)

Cash and Cash Equivalents, January 1                  7,536,960       9,633,682
                                                     -----------     -----------
Cash and Cash Equivalents, March 31                  $7,210,236     $ 8,325,222
                                                     ===========     ===========
                                 See accompanying notes        
                                       F-5

                                                     

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995
                                   (Continued)



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

Supplemental Disclosure of Cash Flow Information: 

  Interest paid                                       $385,540         $294,606
                                                      =========        ========

  Income taxes paid                                   $ 77,933         $ 61,592
                                                      =========        ========

Supplemental Disclosure of Noncash 
  Financing Activity:                                
 Reduction in principal portion of ESOP               $ 10,211         $ 10,211
  indebtedness:                                       =========        ========




                             See accompanying notes
                                       F-5                    
                                   (Sheet II)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995



NOTE 1 - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated 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  recurring
         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  consolidated  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  weighted
         average number of shares outstanding.

NOTE 3 - EMPLOYEE STOCK OWNERSHIP PLAN

         The Bank has a non-contributory  employee stock ownership plan ("ESOP")
         covering all employees who have met certain service  requirements.  The
         Bank's ESOP contributions are determined by its Board of Directors.  At
         March 31,  1996 and 1995,  the  Employee  Stock  Ownership  Trust  (the
         "Trust") owned 118,900 shares of Liberty Holding Company common stock.

         The Company is  obligated  to make cash  contributions  to the Trust to
         enable it to make payments on the ESOP loans.  For financial  statement
         purposes,  the ESOP  obligations have been reflected as a liability and
         as a reduction of stockholders'  equity.  As principal  payments on the
         loans  are  made,   the   aforementioned   liability   is  reduced  and
         stockholders' equity increased by such payments..

NOTE 4 - STOCK WARRANTS

         The Company issued a Private  Offering  Memorandum (the  "offering") on
         January 14, 1994,  for the issuance of 220,000  shares of voting common
         stock  at $ 4.75  per  share  in  1994 of  which  182,000  shares  were
         purchased.   The  Company   has  also   received   subscriptions   from
         shareholders  to exercise  the  remaining  34,000  shares at $ 4.75 per
         share.  In  addition,  for  each  stock  share  purchased  shareholders
         received two warrants exercisable in 1995 and 1996 at a price of $ 4.95
         and $ 5.25 per share, respectively. Each warrant entitles the holder to
         purchase  one share for each two shares of stock  purchased in the 1994
         stock  offering.  The net  proceeds  from the offering and the warrants
         will be used to fund  future  expansion.  During  1995,  warrants  were
         exercised to purchase  3,000 shares of the Company's  common stock at $
         4.95 per share.  The  remaining  warrants  exercisable  in 1995 expired
         without being exercised.

         In May 1996,  warrants were exercised to purchase  45,500 shares of the
         Company's common stock at $ 5.25 per share.

NOTE 5 - CHANGE IN OWNERSHIP

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


                                       F-6


<PAGE>















                                  LIBERTY BANK

                               PENSACOLA, FLORIDA

                              FINANCIAL STATEMENTS
                                   (UNAUDITED)
                             MARCH 31, 1996 AND 1995

















                                    CONTENTS

















                                                                           PAGE


Statements of Financial Condition                                           F-8

Statements of Income                                                        F-9

Statements of Changes in Stockholders' Equity                              F-10

Statements of Cash Flows                                                   F-11

Notes to Financial Statements                                              F-12

                                       F-7


<PAGE>



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



                                     ASSETS
                                                        1996             1995
                                                    -------------    ----------

Cash and due from banks                           $   4,435,236    $  4,650,222
Federal funds sold                                    2,775,000       3,675,000
Securities held to maturity                             640,000       2,025,761
Securities available for sale                         4,401,899       3,426,895
Loans receivable, net of allowance for loan losses 
 of $ 507,335 in 1996 and $ 460,797 in 1995          36,284,455      31,680,606
Accrued interest receivable                             303,440         280,076
Premises and equipment, net                           1,903,833       1,856,002
Deferred income taxes                                         -           4,779
Other assets                                            222,657         232,422
                                                   ------------    ------------

Total Assets                                      $  50,966,520    $ 47,831,763
                                                  =============    ============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Demand deposits                                 $  12,385,057    $ 11,931,051
  NOW and money market deposits                       8,588,582       9,806,378
  Savings deposits                                    2,054,321       1,789,136
  Other time deposits                                21,512,315      19,049,077
                                                  -------------    ------------
    Total deposits                                   44,540,275      42,575,642

  FHLB advances                                         495,500             -0-
  Accrued interest payable                              177,072         145,486
  Deferred income taxes                                  64,578              -
  Income taxes payable                                   88,703          63,556
  Other liabilities                                     126,022         116,704
                                                  -------------    ------------

    Total liabilities                                45,492,150      42,901,388
                                                  -------------    ------------

Commitments and Contingencies                            -                -

Stockholders' Equity:
  Common stock, $ 5 par value; 248,000 shares
    authorized, 198,000 shares issued
    and outstanding                                     990,000         990,000
  Surplus                                             2,085,943       2,085,943
  Undivided profits                                   2,462,599       2,033,870
  Net unrealized depreciation on 
    available-for-sale securities, net of taxes 
    of $ 39,227 in 1996 and $ 108,584 in 1995           (64,172)       (179,438)
                                                  -------------    ------------
      Total stockholders' equity                      5,474,370       4,930,375
                                                  -------------    ------------

Total Liabilities and Stockholders' Equity        $  50,966,520    $ 47,831,763
                                                  =============    ============


                             See accompanying notes
                                       F-8

                                                      



<PAGE>



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




                                                        1996            1995
                                                    -----------     -----------
Interest Income:
  Loans receivable and fees on loans                $   932,082     $   806,514
  Investment securities                                  64,058          66,388
  Federal funds sold                                     36,605          45,014
  Interest-bearing deposits in banks                      2,792           2,726
                                                    -----------     -----------
    Total interest income                             1,035,537         920,642

Interest Expense on Deposits                            383,165         324,918
                                                    -----------     -----------

    Net interest income                                 652,372         595,724

Provision for Loan Losses                                   -0-             -0-

    Net interest income after provision for
       loan losses                                      652,372         595,724
                                                    -----------     -----------

Noninterest Income:
  Service charges                                        98,872          84,696
  Other income                                           14,872          13,549
                                                    -----------     -----------
    Total noninterest income                            113,744          98,245
                                                    -----------     -----------

Noninterest Expenses:
  Salaries and employee benefits                        272,878         272,555
  Occupancy expense                                      40,548          36,531
  Other expense                                         230,484         208,403
                                                    -----------     -----------
    Total noninterest expenses                          543,910         517,489
                                                    -----------     -----------

Income Before Income Taxes                              222,206         176,480

Income Taxes                                             81,993          62,046
                                                    -----------     -----------

Net Income                                          $   140,213     $   114,434
                                                    ===========     ===========

Net Income Per Share of Common Stock (note 2)       $       .71     $       .58
                                                    ===========     ===========


                             See accompanying notes
                                       F-9

                                                      



<PAGE>



                                  LIBERTY BANK
                  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-
                                                  Common                             Undivided          For-Sale
                                                  Stock            Surplus           Profits           Securities        Total
                                                ------------      ------------       -----------     --------------      -----

Balance, January 1, 1995                         $   990,000      $ 2,085,943        $ 1,949,136       $  (259,297)      $4,765,782

  Net income                                                                             114,434                            114,434

  Cash dividends paid,
    $ .15 per share                                                                      (29,700)                           (29,700)

  Net change in unrealized
  appreciation (depreciation)
  on available-for-sale
  securities, net of taxes
  of $ 49,126                                                                                               79,859           79,859
                                                 -----------      -----------        -----------       -----------     ------------

Balance March 31, 1995                           $   990,000      $ 2,085,943        $ 2,033,870       $  (179,438)    $  4,930,375
                                                 ===========      ===========        ===========       ===========     ============


Balance, January 1, 1996                         $   990,000      $ 2,085,943        $ 2,378,815       $   (26,861)    $  5,427,897

  Net income                                                                             140,213                            140,213

  Cash dividends paid,
   $ .30 per share                                                                       (56,429)                           (56,429)
  Net change in unrealized
  appreciation (depreciation)
  on available-for-sale
  securities, net of taxes
  of $ 23,098                                                                                              (37,311)         (37,311)
                                                 -----------      -----------        -----------       -----------     ------------

Balance, March 31, 1996                          $   990,000      $ 2,085,943        $ 2,462,599       $   (64,172)    $  5,474,370
                                                 ===========      ===========        ===========       ===========     ============
</TABLE>

                             

                             See accompanying notes
                                      F-10


<PAGE>



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




                                                          1996          1995
                                                    -------------    ----------
Cash Flows From Operating Activities:
  Net income                                        $   140,213      $  114,434
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation and amortization                      29,904          19,258
      Net accretion/amortization on securities            3,064           3,487
      Net realized investment securities losses              78             -0-
  Changes in operating assets and liabilities -
      Decrease in mortgage loans held for sale          201,400          57,000
      Increase in accrued interest receivable and
       other assets                                     (26,865)        (21,689)
      Decrease in accrued interest payable and
       other liabilities                                (23,926)           (875)
      Increase in income taxes payable                    4,060             454
                                                    -----------     -----------
        Net cash provided by operating activities       327,928         172,069
                                                    -----------     -----------

Cash Flows From Investing Activities:
  Net decrease of interest-bearing deposits                 -0-         298,000
  Proceeds from maturities of held-to-maturity 
     securities                                             -0-         250,000
  Proceeds from sales and maturities of
    available-for-sale securities                       649,922             -0-
  Principal reductions on available-for-sale 
     securities                                           9,316          10,530
  Purchases of available-for-sale securities           (557,144)       (146,800)
  Increase in loans                                    (201,525)       (351,995)
  Purchases of premises and equipment                  (103,359)       (276,938)
                                                    -----------     -----------
      Net cash used in investing activities            (202,790)       (217,203)
                                                    -----------     -----------

Cash Flows From Financing Activities:
  Net decrease in demand, NOW, money
    market and savings deposits                        (508,910)       (425,231)
  Net decrease in time deposits                        (382,023)       (808,395)
  Advances from Federal Home Loan Bank                  495,500             -0-
  Dividends paid                                        (56,429)        (29,700)
                                                    -----------     -----------
        Net cash used in financing activities          (451,862)     (1,263,326)
                                                    -----------     -----------

Net Decrease in Cash and Cash Equivalents              (326,724)     (1,308,460)

Cash and Cash Equivalents, January 1                  7,536,960       9,633,682
                                                    -----------     -----------

Cash and Cash Equivalents, March 31                 $ 7,210,236     $ 8,325,222
                                                    ===========     ===========

                             See accompanying notes
                                      F-11

                                                       



<PAGE>



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




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

Supplemental Disclosure of Cash Flow Information:

  Interest paid                                      $  396,600       $ 302,883
                                                     ==========       =========

  Income taxes paid                                  $   77,933       $  61,592
                                                     ==========       =========


                             See accompanying notes
                                      F-11      
                                   (Sheet II)

<PAGE>



                                  LIBERTY BANK
                          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  the
         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 recurring 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  number of
         shares outstanding.


NOTE 3 - EMPLOYEE STOCK OWNERSHIP PLAN

         The Bank has a non-contributory  employee stock ownership plan ("ESOP")
         covering all employees who have met certain service  requirements.  The
         Bank's ESOP contributions are determined by its Board of Directors.  At
         March 31,  1996 and 1995,  the  Employee  Stock  Ownership  Trust  (the
         "Trust") owned 118,900 shares of Liberty Holding Company common stock.


NOTE 4 - CHANGE IN OWNERSHIP

         In April 1996,  the Bank entered  into a agreement  and plan of merger,
            (the  "agreement")  with  Whitney  Holding  Corporation,     
         ("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-12


<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY

                               PENSACOLA, FLORIDA

                        CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993





























                                    CONTENTS
















                                                                           PAGE

Independent Auditor's Report                                                F-14

Consolidated Statements of Financial Condition                              F-15

Consolidated Statements of Income                                           F-16

Consolidated Statements of Changes in Stockholders' Equity                  F-17

Consolidated Statements of Cash Flows                                       F-18

Notes to Consolidated Financial Statements                                  F-19

                                      F-13


<PAGE>





















                          INDEPENDENT AUDITOR'S REPORT



Board of Directors
Liberty Holding Company and Subsidiary
Pensacola, Florida


We have audited the accompanying  consolidated statements of financial condition
of Liberty  Holding Company and Subsidiary as of December 31, 1995 and 1994, and
the related consolidated  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 Company'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 consolidated  financial position of Liberty Holding
Company  and  Subsidiary  as of  December  31,  1995,  1994  and  1993,  and the
consolidated  results of their  operations  and 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 Company  changed its
method of accounting for investments in 1994 and income taxes in 1993.


                                        /s/ Saltmarsh, Cleaveland & Gund
Pensacola, Florida
January 19, 1996


                                      F-14


<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                           DECEMBER 31, 1995 AND 1994


                                     ASSETS

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

Cash and due from banks                           $   4,861,960    $  5,458,682
Federal funds sold                                    2,675,000       4,175,000
Interest-bearing deposits in banks                          -0-         298,000
Securities held to maturity (notes 1 and 2)             640,000       2,283,588
Securities available-for-sale (notes 1 and 2)         4,567,544       3,158,100
Loans receivable, net of allowance for loan 
  losses of $ 504,428 in 1995 and $ 431,336 
  in 1994 (notes 1 and 3)                            36,082,930      31,328,611
Mortgage loans held for sale (note 1)                   201,400          57,000
Accrued interest receivable                             337,899         295,012
Foreclosed real estate (note 1)                             -0-             -0-
Premises and equipment, net (notes 1 and 4)           1,830,378       1,598,322
Deferred income taxes (notes 1 and 8)                       -0-          53,105
Other assets                                            161,333         195,797
                                                  -------------    ------------

Total Assets                                      $  51,358,444    $ 48,901,217
                                                  =============    ============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Demand deposits                                 $  11,260,507    $ 10,856,069
  NOW and money market deposits                      10,280,502      11,206,340
  Savings deposits                                    1,898,929       1,729,099
  Other time deposits                                21,094,338      19,157,472
                                                  -------------    ------------
    Total deposits                                   44,534,276      42,948,980

  Notes payable (note 5)                                147,535         188,377
  Accrued interest payable                              190,507         123,451
  Deferred income taxes (notes 1 and 8)                  87,676             -0-
  Income taxes payable                                   84,643          63,102
  Other liabilities                                     136,520         139,614
                                                  -------------    ------------

    Total liabilities                                45,181,157      43,463,524
                                                  -------------    ------------

Commitments and Contingencies (note 9)                        -               -

Minority Interest in Liberty Bank                        37,837          33,266
                                                  -------------     ------------

Stockholders' Equity:
  Common stock, $ 1 par value; 2,000,000 
  shares authorized,  1,343,294 shares in
    1995 and 1,340,294 shares in 1994 issued
    and outstanding                                   1,343,294       1,340,294
  Additional paid-in capital                          3,149,630       3,137,780
  Retained earnings                                   1,820,736       1,372,237
  Net unrealized depreciation on available-
     for-sale securities,
     net of taxes of $ 16,129 in 1995 
     and $ 156,910 in 1994                              (26,675)       (257,507)
                                                  -------------    ------------
                                                      6,286,985       5,592,804
  Less:  ESOP indebtedness (note 5)                    (147,535)       (188,377)
                                                  -------------    ------------
      Total stockholders' equity (note 7)             6,139,450       5,404,427
                                                  -------------    ------------

Total Liabilities and Stockholders' Equity        $  51,358,444    $ 48,901,217
                                                  =============    ============

                     The accompanying notes are an integral
                       part of these financial statements
                                      F-15

                                             


<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

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


                                                                                        1995               1994             1993
                                                                                      -----------       -----------      ----------
Interest Income:
  Loans receivable and fees on loans                                                  $ 3,490,782       $ 3,118,488     $ 2,819,281
  Investment securities                                                                   278,854           300,932         287,274
  Federal funds sold                                                                      195,466           141,251          76,979
  Interest-bearing deposits in banks                                                        8,176            10,946          10,389
                                                                                      -----------       -----------     -----------
    Total interest income                                                               3,973,278         3,571,617       3,193,923

Interest Expense on Deposits                                                            1,444,140         1,149,645       1,176,389
                                                                                      -----------       -----------     -----------

    Net interest income                                                                 2,529,138         2,421,972       2,017,534

Provision for Loan Losses (note 3)                                                            -0-               -0-          30,000
                                                                                      -----------       -----------     -----------

    Net interest income after provision for loan losses                                 2,529,138         2,421,972       1,987,534
                                                                                      -----------       -----------     -----------

Noninterest Income:
  Service charges                                                                         364,353           388,398         398,523
  Net investment securities gains (losses)                                                 (3,250)              -0-         112,267
  Net gains from sale of loans                                                             69,385           202,679         275,501
  Other income                                                                             36,241            31,267          52,079
                                                                                      -----------       -----------     -----------
    Total noninterest income                                                              466,729           622,344         838,370
                                                                                      -----------       -----------     -----------

Noninterest Expenses:
  Salaries and employee benefits                                                        1,066,765         1,131,415       1,106,109
  Occupancy expense                                                                       149,371           137,303         124,268
  Other expense                                                                           895,969           945,067         828,521
                                                                                      -----------       -----------     -----------
    Total noninterest expenses                                                          2,112,105         2,213,785       2,058,898
                                                                                      -----------       -----------     -----------

Minority Interest in Income of Liberty Bank                                                (3,787)           (4,296)         (3,490)
                                                                                      -----------       -----------     -----------

Income Before Income Taxes                                                                879,975           826,235         763,516

Income Taxes (notes 1 and 8)                                                              297,333           215,808         276,547
                                                                                      -----------       -----------     -----------

Net Income                                                                            $   582,642       $   610,427     $   486,969
                                                                                      ===========       ===========     ===========

Net Income Per Share of Common Stock (note 1)                                         $       .43       $       .47     $       .42
                                                                                      ===========       ===========     ===========
</TABLE>
                     The accompanying notes are an integral
                       part of these financial statements
                                      F-16

                                               



<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993   

<TABLE>
<C>                            <C>           <C>               <C>            <C>           <C>              <C>           <C> 
                                                                                                   Net
                                                                                               Unrealized
                                                                                              Appreciation
                                                                                             (Depreciation)
                                       Common Stock                                           on Available-   Guarantee         
                                ----------------------------                    Retained        For-Sale       of ESOP
                                 Shares            Amount        Surplus        Earnings       Securities  Indebtedness    Total
                                ---------     --------------    -----------   -----------    ------------- ------------  ----------
Balance, January 1, 1993        1,158,094     $ 1,158,094       $2,454,530    $  430,294    $     -0-      $  (154,725) $3,888,193

 Net income                                                                      486,969                                   486,969

 Issuance of  common stock            200             200              750                                                     950

 Cash dividends paid, $ .025
     per share                                                                   (28,949)                                  (28,949)

 Principal payments of ESOP 
 indebtedness (notes 5 and 10)                                                                                   30,357     30,357
                                -----------    ----------       ----------    -----------   ------------    -----------  ---------

Balance, December 31, 1993       1,158,294    $ 1,158,294       $2,455,280    $  888,314    $     -0-      $ (124,368)  $4,377,520

  Adjustment to beginning 
    balance for change in
    accounting principle, 
    net of taxes of $5,100                                                                      8,369                        8,369

  Net income                                                                     610,427                                   610,427

  Issuance of common stock         182,000        182,000          682,500                                                 864,500

  Cash dividends paid, $.10
     per share                                                                  (126,504)                                 (126,504)

  Net change in unrealized gains 
    on available-for-sale
    securities, net of taxes of                                                              (265,876)                    (265,876)
    $162,100

  Loan proceeds for ESOP 
      (notes 5 and 10)                                                                                       (102,229)    (102,229)

  Principal payments on  ESOP 
  indebtedness (notes 5 and 10)                                                                                38,220       38,220
                                 -----------     -----------     -----------    -----------  -----------    ----------     --------



                                              



<PAGE>


                             

Balance, December 31, 1994             1,340,294    1,340,294     3,137,780   1,372,237     (257,507)      (188,377)   5,404,427

  Net income                                                                    582,642                                  582,642

  Issuance of common stock                 3,000        3,000        11,850                                               14,850

  Cash dividends paid, $ .10 per share                                         (134,143)                                (134,143)

  Principal payments on ESOP 
     indebtedness (notes 5 and 10)                                                                           40,842       40,842

  Net change in unrealized gains on 
     available-for- sale securities, 
     net of taxes of $ 140,781                                                               230,832                     230,832

                                     -----------     --------   -----------  ----------  -----------    -----------  -----------
Balance, December 31, 1995           $ 1,343,294  $ 1,343,294   $ 3,149,630  $1,820,736   $  (26,675)  $  (147,535)  $ 6,139,450    
                                     ===========  ===========   ===========  ==========   ===========   ===========  ===========
</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements
                                      F-17

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                      CONSOLIDATED 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                                                                          $   582,642       $   610,427     $   486,969
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation and amortization                                                       108,956            78,486          69,666
      Provision for loan losses                                                               -0-               -0-          30,000
      Net accretion/amortization on securities                                             12,957            36,908         (12,833)
      Net realized investment securities (gains) losses                                     3,250               -0-        (112,267)
      Minority interest in Liberty Bank                                                     2,967             3,449           3,284
  Changes in operating assets and liabilities -
      (Increase) decrease in mortgage loans held for sale                                (144,400)          439,895        (291,895)
      Increase in accrued interest receivable and
       other assets                                                                      (102,627)          (89,186)        (71,899)
      Decrease in foreclosed real estate                                                      -0-           300,817          58,928
      Increase in accrued interest payable and other liabilities                           63,962            15,086          59,273
      Increase in income taxes payable                                                     21,541            22,310          67,442
                                                                                      -----------       -----------      ----------
        Net cash provided by operating activities                                         549,248         1,418,192         286,668
                                                                                      -----------       -----------      ----------

Cash Flows From Investing Activities:
  Net decrease (increase) of interest-bearing deposits                                    298,000           (99,000         198,000
  Proceeds from maturities of held-to-maturity securities                                 550,000               -0-               -
  Proceeds from sales and maturities of
    available-for-sale securities                                                         896,750           500,000               -
  Principal reductions on available-for-sale securities                                    41,515            51,777               -
  Purchases of held-to-maturity securities                                                    -0-        (1,186,800)              -
  Purchases of available-for-sale securities                                             (897,112)         (250,000)              -
  Proceeds from sales, maturities and principal
    reductions on investment securities                                                         -                 -      8,662,307
  Purchases of investment securities                                                            -                 -      (8,692,110)
  Net (increase) decrease in loans                                                     (4,754,319)          151,445      (2,660,618)
  Purchases of premises and equipment                                                    (246,807)          (32,881)       (143,477)
  Net cash settlement on branch acquisition                                                   -0-               -0-       1,756,095
                                                                                      -----------       -----------     -----------
               Net cash used in investing activities                                   (4,111,973)         (865,459)       (879,803)
                                                                                      -----------       -----------     -----------

Cash Flows From Financing Activities:
  Net (decrease) increase in demand, NOW, money
    market and savings deposits                                                          (351,570)        1,986,165         982,830
  Net increase (decrease) increase in time deposits                                     1,936,866          (576,752)        693,190
  Proceeds from issuance of common stock                                                   14,850           864,500             950
  Dividends paid                                                                         (134,143)         (126,504)        (28,949)
                                                                                      -----------       -----------     -----------
        Net cash provided by financing activities                                       1,466,003         2,147,409       1,648,021
                                                                                      -----------       -----------     -----------

Net (Decrease) Increase in Cash and Cash Equivalents                                   (2,096,722)        2,700,142       1,054,886

Cash and Cash Equivalents at Beginning of Year                                          9,633,682         6,933,540       5,878,654
                                                                                      -----------       -----------     -----------

Cash and Cash Equivalents at End of Year                                              $ 7,536,960       $ 9,633,682     $ 6,933,540

                                                                                      ===========       ===========     ===========
</TABLE>
                     The accompanying notes are an integral
                       part of these financial statements

                                      F-18
                                             



<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                   (Continued)





                                      1995              1994           1993
                                  -----------       -----------     ----------
Supplemental Disclosure of 
Cash Flow Information:

  Interest paid                   $ 1,377,084       $ 1,136,363     $ 1,218,869
                                  ===========       ===========     ===========

  Income taxes paid               $   275,792       $   193,498     $   209,105
                                  ===========       ===========     ===========

Supplemental Disclosure of
Noncash Financing Activity:

  Reduction in principal 
  portion of ESOP indebtedness    $    40,842       $    38,220      $   30,357
                                  ===========       ===========      ==========

  Proceeds from borrowings 
     - ESOP debt                 $       -0-       $   102,229      $       -0-
                                  ===========       ===========      ==========


                     The accompanying notes are an integral
                       part of these financial statements
                                      F-18                                  
                                   (Sheet II)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Organization:

        Liberty  Holding  Company,  (the  "Company"),  is a bank holding company
        organized under the laws of the State of Florida.

  Principles of Consolidation:

        The  consolidated  financial  statements  include  the  accounts  of the
        Company and its majority  owned  subsidiary,  Liberty Bank (the "Bank").
        The Company owned 99.3% of the  outstanding  stock of Liberty Bank as of
        December  31, 1995 and 1994.  All  material  intercompany  balances  and
        transactions have been eliminated in consolidation.

  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 revenues 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.  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 are  carried at fair value.  Unrealized  holding
        gains and losses,  net of taxes,  on  available-for-sale  securities are
        reported as a net amount in a separate component of stockholders' equity
        until realized. 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
        discounts  and an  allowance  for  loan  losses.  Unearned  discount  on
        installment loans is recognized as income over the terms of the loans by
        the interest method.  Interest on other loans is calculated by using the
        simple  interest  method  on  daily  balances  of the  principal  amount
        outstanding.




                                      F-19


<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

  Loans Receivable (continued):

        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.

        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  Standard 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 considered 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.

  Mortgage Banking Activities:

        The Bank originates mortgage loans for portfolio  investments or sale in
        the secondary market.  During the period of origination,  mortgage loans
        are designated as held either for sale or investment purposes.  Mortgage
        loans held for sale are carried at cost as all such loans are sold under
        floating commitments.

  Sale of Loan Participations:

        The  Bank  originates  loans  partially  guaranteed  by the  U.S.  Small
        Business  Administration.  The Bank may sell the  guaranteed  portion of
        certain  of these  loans  in the  secondary  market  at a  premium.  The
        premiums on these  transactions  are recorded as gains on sales of loans
        and included in noninterest income.



                                      F-19
                                   (Sheet II)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

  Foreclosed Real Estate:

        Foreclosed real estate includes property  acquired  through,  or in lieu
        of, loan  foreclosure and is initially  recorded at the lower of cost or
        fair value at the date of  foreclosure  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 cost 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.
        Cost  incurred in  maintaining  foreclosed  real  estate and  subsequent
        write-downs  to reflect  declines in the fair value of the  property are
        included in other expenses.

  Premises and Equipment:

        Premises  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.  The cost of leasehold
        improvements is amortized using the straight-line  method over the lease
        term or estimated useful lives of the improvement  whichever is shorter.
        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.

  Income Taxes:

        The Bank and the Company file consolidated  federal and state income tax
        returns.  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  amount of the
        assets or liabilities are recovered or settled, respectively.

           During 1993, the Company adopted Statement of Financial Standards    
        No.109, Accounting for Income Taxes. 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 weighted average
        number of shares outstanding.

  Reclassifications:

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



                                      F-19
                                   (Sheet III)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 2 - INVESTMENT SECURITIES

        Securities have been classified in the statement of financial  condition
        according to management's  intent. The carrying amount of securities and
        their  approximate  fair  values at December  31, 1995 and 1994,  are as
        follows:

<TABLE>
<C>                                                       <C>              <C>               <C>               <C>       
                                                                              Gross            Gross
                                                           Amortized       Unrealized        Unrealized           Fair
                                                              Cost            Gains            Losses             Value
                                                          ----------      -----------       ------------       -----------
Held-To-Maturity:

 December 31, 1995 -
 State and municipal securities                            $   640,000      $       -0-       $    (4,254)     $   635,746
                                                           ===========      ===========       ===========      ===========

 December 31, 1994 -
 U.S. Government agency securities                         $   549,891      $       375       $       -0-      $   550,266
 State and municipal securities                              1,733,697              -0-          (100,799)       1,632,898
                                                           -----------      -----------       -----------      -----------

                                                           $ 2,283,588      $       375       $  (100,799)     $ 2,183,164
                                                           ===========      ===========       ===========      ===========
Available-For-Sale:

 December 31, 1995 -
 U.S. Government agency securities                         $ 3,569,946      $     2,197       $   (63,957)     $ 3,508,186
 State and municipal securities                                893,788           18,770               -0-          912,558
 Other securities                                              146,800              -0-               -0-          146,800
                                                           -----------      -----------       -----------      -----------

                                                           $ 4,610,534      $    20,967       $   (63,957)     $ 4,567,544
                                                           ===========      ===========       ===========      ===========

December 31, 1994 -
U.S. Government agency securities                         $ 3,574,307       $       435       $  (416,642)     $ 3,158,100
                                                          ===========       ===========       ===========      ===========
</TABLE>

                                      F-19
                                   (Sheet IV)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 2 - INVESTMENT SECURITIES (Continued)

         As a result of a one-time exemption allowed by the Financial Accounting
         Standards  Board the Bank  elected  to  reclassify  certain  securities
         classified as  held-to-maturity  to  available-for-sale.  The amortized
         cost and fair value of these  securities  amounted to $ 1,093,774 and $
         1,096,390, respectively.

         Gross realized gains and (losses) on sales of available-for-sale
         securities amounted to $ 11,000 and $ (14,250)  in 1995, respectively.

         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 at December 31, 1995, are as
         follows:
<TABLE>
<C>                                                                  <C>              <C>              <C>              <C>  
                                                                            Held-To-Maturity               Available-For-Sale
                                                                     ----------------------------        ---------------------------
                                                                       Amortized          Fair           Amortized         Fair
                                                                         Cost             Value           Cost              Value
                                                                     -----------      -----------       -----------      -----------
         No stated maturity                                          $       -0-      $       -0-       $   146,800      $   146,800
         Due in one year or less                                         270,000          268,934               -0-              -0-
         Due from one to five years                                      250,000          248,907         1,797,504        1,772,250
         Due from five to ten years                                      120,000          117,905         2,022,441        1,988,570
         Due after ten years                                                 -0-              -0-           643,789          659,924
                                                                     -----------      -----------       -----------      -----------

                                                                     $   640,000      $   635,746       $ 4,610,534      $ 4,567,544
                                                                     ===========      ===========       ===========      ===========
</TABLE>

         Investment  securities,  with  a  amortized  cost  and  fair  value  of
         approximately  $  2,022,260  and $  1,982,800  at  December  31,  1995,
         respectively  and $  899,200  and  $  783,000  at  December  31,  1994,
         respectively,  were  pledged to secure  public  deposits  and for other
         purposes required or permitted by law.

                                      F-19
                                   (Sheet V)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 3 - LOANS RECEIVABLE

     Major classification of loans receivable are summarized as follows:
                                                       1995             1994
                                                  -------------     -----------

     Commercial real estate                         $23,027,065     $21,228,464
     Real estate - construction and development       2,859,100       1,135,112
     Commercial                                       9,161,124       8,080,991
     Installment                                      1,549,323       1,328,750
                                                  -------------    ------------
                                                     36,596,612      31,773,317

     Unearned discounts                                  (9,254)        (13,370)
     Allowance for loan losses                         (504,428)       (431,336)
                                                  -------------    ------------
     Loans receivable, net                        $  36,082,930    $ 31,328,611
                                                  =============    ============


     The Bank grants commercial,  real estate and consumer loans primarily in
     Escambia  County,  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,
     for which  impairment had not been  recognized,  amounted to $ 37,900, $
     666,698 and $ -0- at December 31, 1995, 1994 and 1993, respectively.  If
     interest  on these  loans  had been  accrued,  such  income  would  have
     approximated  $ 7,065  in 1995 , $ 29,500  in  1994,  and $ -0- in 1993.
     Interest income on those loans is recorded only when received.

     Changes in the allowance for loan losses are summarized as follows:

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

     Balance, beginning of year         $431,336       $522,133        $568,394

     Provision charged to operations         -0-            -0-          30,000
     Loans charged off                   (16,364)      (148,325)       (177,854)
     Recoveries                           89,456         57,528         101,593
                                       ---------      ----------      ---------

     Balance, end of year              $ 504,428     $  431,336       $ 522,133
                                       =========     ==========       =========


                                      F-19
                                   (Sheet VI)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 4 - PREMISES AND EQUIPMENT

   Premises and equipment are summarized as follows:
                                                       1995             1994
                                                   -----------       ----------

   Land                                            $   305,181      $   305,181
   Buildings                                         1,428,218        1,425,818
   Leasehold improvements                               31,467           31,467
   Furniture and equipment                             752,086          471,651
   Construction in progress                             58,176              -0-
                                                   -----------      -----------
                                                     2,575,128        2,234,117
   Less: Accumulated depreciation 
   and amortization                                   (744,750)        (635,795)
                                                   -----------      -----------

                                                    $1,830,378       $1,598,322

        Depreciation and amortization  expense charged to operations amounted to
        $ 108,956 in 1995, $ 78,486 in 1994 and $ 69,666 in 1993.


NOTE 5 - NOTES PAYABLE

   Notes payable are summarized as follows:
<TABLE>
  <C>                                                                           <C>                <C>
                                                                                      1995            1994
                                                                                   ---------        ---------
   ESOP loan with quarterly  principal payments of $ 2,621, plus interest
      at prime + .5%, maturing November 2003,
      secured by 21,057 shares of Company stock                                   $  83,880        $   94,365

   ESOP loan with quarterly  principal payments of $ 5,792, plus interest
      at prime, maturing February 1998, secured
      by 75,780 shares of Company stock                                              22,922            46,091

   ESOP loan with quarterly  principal payments of $ 1,283, plus interest
      at prime, maturing April 2001, secured by
      15,581 shares of Company stock                                                 28,189            33,321

   ESOP loan with quarterly principal payments of $ 257, plus interest at
      prime, maturing March 2002, secured by
      3,426 shares of Company stock                                                   6,143             7,171

   ESOP loan with quarterly principal payments of $ 257, plus interest at
      prime, maturing December 2001, secured
      by 3,236 shares of Company stock                                                6,401             7,429
                                                                                    --------        ----------

                                                                                  $ 147,535        $  188,377
                                                                                    ========        ==========
</TABLE>


                                      F-19
                                   (Sheet VII)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 5 - NOTES PAYABLE (Continued)

        Following  are  maturities  of notes  payable  for each of the next five
        years:

              1996                                         $   40,594
              1997                                             17,672
              1998                                             17,672
              1999                                             17,672
              2000                                             17,672
              Thereafter                                       36,253
                                                           ----------
                                                           $  147,535
                                                           ==========

NOTE 6 - TIME DEPOSITS

        Time  deposits  to  Bank  customers amounting  to $ 100,000  or  more,
        amounted to $ 4,576,911 in 1995 and $ 5,379,164 in 1994.

        At December 31, 1995,  the scheduled  maturities of time deposits are as
        follows:

              1996                                      $  17,981,082
              1997                                          2,047,645
              1998                                          1,065,611
                                                        -------------
                                                        $  21,094,338


NOTE 7 - STOCKHOLDERS' EQUITY

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


NOTE 8 - INCOME TAXES

        The provision for income taxes consist of the following:

                                        1995              1994            1993
                                      ---------        ----------       --------
        Current tax provision:
         Federal                     $261,501          $187,217        $262,173
           State                       35,832            28,591          14,374
                                     ---------        ----------       ---------
                                    $ 297,333        $  215,808       $ 276,547
                                     =========        ==========       =========



                                      F-19
                                   (Sheet VIII)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 8 - INCOME TAXES (Continued)

        The  provision  for income taxes  differs from that computed by applying
        the statutory  federal  income tax rate to income before income taxes as
        follows:
<TABLE>
         <C>                                                                           <C>               <C>            <C>
                                                                                           1995              1994            1993
                                                                                        ---------        ----------       ---------

           Tax based on statutory rate                                                   $287,576          $284,937        $259,595
           State tax, net of federal benefit                                               23,649            18,870           9,487
           Effect of tax-exempt income                                                    (26,449)          (26,991)        (14,215)
           Loan loss provisions currently deductible                                          -0-           (55,360)        (15,566)
           Other, net                                                                      12,557            (5,648)         37,246
                                                                                        ---------        ----------       ---------

                                                                                        $ 297,333        $  215,808       $ 276,547
                                                                                        =========        ==========       =========
</TABLE>

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

                                                        1995             1994
                                                      ---------        --------
       Deferred tax assets:
       Net unrealized depreciation on 
          available-for-sale securities              $  16,129        $ 156,910
       Allowance for loan losses                        41,561           41,561
       Other                                            21,441              -0-
                                                     ---------        ---------
                                                        79,131          198,471

       Deferred tax liabilities:
       Depreciation                                   (166,807)        (145,366)
                                                     ---------        ---------

       Net deferred tax (liability) asset            $ (87,676)       $  53,105
                                                     =========        =========


NOTE 9 - COMMITMENTS AND CONTINGENCIES

  Commitments:

        At December 31, 1995, the Bank had firm purchase commitments outstanding
        amounting  to  approximately  $  52,500.  These  commitments  relate  to
        equipment to be used in its new branch location as described below.



                                      F-19
                                   (Sheet IX)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 9 - COMMITMENTS AND CONTINGENCIES (Continued)

  Leases:

        During 1995, the Bank signed a 10 year lease  agreement for a new branch
        located in Escambia  County,  Florida.  Lease  payments are scheduled to
        begin in  conjunction  with the opening of the branch in March 1996. The
        lease requires the payment of taxes, insurance,  and maintenance cost in
        addition to rental payments. In addition,  the Bank leases equipment and
        land under operating leases expiring through 1997.  Future minimum lease
        payments under operating  leases having remaining terms in excess of one
        year are summarized as follows:

                 1996                                               $  40,800
                 1997                                                  44,100
                 1998                                                  36,500
                 1999                                                  36,500
                 2000                                                  36,500
                 Thereafter                                           191,500
                                                                    ---------
                 Total future minimum rental payments               $ 385,900
                                                                    =========

        Rental expense related to operating  leases amounted to  approximately
        $14,800 in 1995, $ 8,500 in 1994 and $ 8,845 in 1993.

  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.

        Commitments  to  extend  credit,   which  amounted  to  approximately  $
        2,983,000 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  approximately  $ 192,800 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 and letters of 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.

                                      F-19
                                   (Sheet X)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 9 - COMMITMENTS AND CONTINGENCIES (Continued)

  Unused Line of Credit:

        At December 31, 1995, the Bank had $ 4,000,000 of unused lines of credit
        with the  Federal  Home  Loan  Bank to be  drawn  upon as  needed,  with
        interest to be determined  at the time of the draw.  The line is secured
        by a blanket lien on the Bank's residential mortgage loans.

  Litigation:

        The Bank is a party to 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 10 - EMPLOYEE STOCK OWNERSHIP PLAN

        The Bank has a  non-contributory  employee stock ownership plan ("ESOP")
        covering all employees who have met certain  service  requirements.  The
        Bank's ESOP  contributions are determined by its Board of Directors.  At
        December 31, 1995 and 1994,  the  Employee  Stock  Ownership  Trust (the
        "Trust") owned 118,900 shares of Liberty Holding Company Common
        stock.  Contributions to the Trust amounted to $ 67,800 in 1995,
        $ 65,850 in 1994 and $ 56,100 in  1993, of which $ 14,574 in 1995, 
        $ 13,135 in 1994, and $ 8,674 in 1993 was allocated to interest expense.

        The  Company is  obligated  to make cash  contributions  to the Trust to
        enable it to make payments on the ESOP loans (see Note 5). For financial
        statement  purposes,  the ESOP  obligations  have  been  reflected  as a
        liability  and as a reduction  of  stockholders'  equity.  As  principal
        payments on the loans are made, the aforementioned  liability is reduced
        and stockholders' equity increased by such payments.


NOTE 11- RELATED PARTY TRANSACTIONS

        At December 31, 1995,  certain  officers,  directors  and their  related
        interest  and an  affiliated  party  were  indebted  to the  Bank in the
        aggregate  amount of  approximately $ 2,991,300.  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 deposit balances with the Bank in the aggregate
        amount of approximately $ 3,204,000 at December 31, 1995.

        During  the 1995,  the Bank  contracted  with a  Director's  company  to
        remodel one of the Bank's  branches.  Total  payments under the terms of
        the contract amounted to approximately $ 50,800 in 1995.

        In addition,  an affiliated party provides various legal services to the
        Bank in the normal  course of  business.  Total  legal fees paid to this
        affiliated party amounted to approximately $ 49,000 in 1995, $ 33,740 in
        1994 and $ 32,531 in 1993.

        Certain stockholders of the Corporation are also members of the Board of
        Directors of the Bank.

                                      F-19
                                   (Sheet XI)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 12 - CONCENTRATIONS OF CREDIT RISK

        The Bank  maintains  cash  balances  and  federal  funds sold at several
        financial  institutions  in  Alabama  and  Florida.   Accounts  at  each
        institution  are insured by the Federal  Deposit  Insurance  Corporation
        (FDIC)  up to $  100,000.  Uninsured  federal  funds  sold  amounted  to
        approximately  $ 2,475,000 at December 31, 1995.  The Bank's  management
        monitors these  institutions  on a quarterly basis in order to determine
        that the institutions meet "well-capitalized"  guidelines as established
        by the FDIC.


NOTE 13 - 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 14 - STOCK WARRANTS

        The Company issued a Private  Offering  Memorandum  (the  "offering") on
        January 14, 1994,  for the issuance of 220,000  shares of voting  common
        stock  at $ 4.75  per  share  in  1994  of  which  182,000  shares  were
        purchased. The Bank has also received subscriptions from shareholders to
        exercise the remaining  34,000 shares at $ 4.75 per share.  In addition,
        for each  stock  share  purchased  shareholders  received  two  warrants
        exercisable  in 1995 and 1996 at a price of $ 4.95 and $ 5.25 per share,
        respectively. Each warrant entitles the holder to purchase one share for
        each two shares of stock purchased in the 1994 stock  offering.  The net
        proceeds  from the offering and the warrants will be used to fund future
        expansion. During 1995, warrants were exercised to purchase 3,000 shares
        of common stock at $ 4.95 per share. The remaining warrants  exercisable
        in 1995 expired without being exercised.


NOTE 15 - BRANCH ACQUISITION

        In October  1993,  the Bank  acquired  the  Century,  Florida  branch of
        Liberty Holding  Company and Subsidiary of Fort Walton.  The acquisition
        included  cash and cash items,  loans,  fixed assets and  deposits.  The
        transaction  was  recorded  as a purchase  and the  acquired  assets and
        liabilities  were recorded at Liberty  Holding Company and Subsidiary of
        Fort Walton's net carrying amount.




                                      F-19
                                   (Sheet XII)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE  16 - 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  approximate
        their fair value.

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

        Fair  values for  securities  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.  Fair values for impaired loans are estimated using  discounted
        cash flow analyses or underlying collateral values, where applicable.

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.

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
        standings.

                                      F-19
                                   (Sheet XIII)

<PAGE>



                     LIBERTY HOLDING COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 16 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

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 Company'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  Company's  financial  instruments at
        December 31, 1995 are as follows:
                                                      Carrying         Fair
                                                       Amount          Value
                                                  -------------    -------------
   Financial assets:

     Cash and cash equivalents                    $   7,536,960    $  7,536,960
     Securities held-to-maturity                        640,000         635,746
     Securities available-for-sale                    4,567,544       4,567,544
     Loans receivable                                36,082,930      36,111,929
     Mortgage loans held for sale                       201,400         201,400
     Accrued interest receivable                        337,899         337,899

     Financial liabilities:

     Deposits                                        44,534,276      44,595,593
     Accrued interest payable                           190,507         190,507

     Off-balance-sheet liabilities:

           Commitments to extend credit                 --            2,983,000
           Stand-by letters of credit                   --              192,800


                                      F-19
                                   (Sheet XIV)

<PAGE>















                                  LIBERTY BANK

                               PENSACOLA, FLORIDA

                              FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

















                                    CONTENTS














                                                                            PAGE

Independent Auditor's Report                                                F-21

Statements of Financial Condition                                           F-22

Statements of Income                                                        F-23

Statements of Changes in Stockholders' Equity                               F-24

Statements of Cash Flows                                                    F-25

Notes to Financial Statements                                               F-26



                                      F-20


<PAGE>





















                          INDEPENDENT AUDITOR'S REPORT



Board of Directors
Liberty Bank
Pensacola, Florida


We have audited the  accompanying  statements of financial  condition of Liberty
Bank as of December  31, 1995 and 1994,  and the related  statements  of income,
changes in stockholders'  equity,  and cash flows for each of the three years in
the  period  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 Liberty Bank as of December 31,
1995 and 1994,  and the results of its operations and its cash flows for each of
the three  years in the  period  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.

                                   /s/ Saltmarsh, Cleaveland & Gund


Pensacola, Florida
January 19, 1996


                                      F-21


<PAGE>



                                  LIBERTY BANK
                        STATEMENTS OF FINANCIAL CONDITION
                           DECEMBER 31, 1995 AND 1994




                                     ASSETS
                                                         1995           1994
                                                  -------------    ------------

Cash and due from banks                           $   4,861,960    $  5,458,682
Federal funds sold                                    2,675,000       4,175,000
Interest-bearing deposits in banks                          -0-         298,000
Securities held to maturity (note 1 and 2)              640,000       2,283,588
Securities available for sale (notes 1 and 2)         4,567,544       3,158,100
Loans receivable, net of allowance for loan 
 losses of $ 504,428 in 1995 and $ 431,336 
 in 1994 (notes 1 and 3)                             36,082,930      31,328,611
Mortgage loans held for sale (note 1)                   201,400          57,000
Accrued interest receivable                             337,899         295,012
Premises and equipment, net (notes 1 and 4)           1,830,378       1,598,322
Deferred income taxes (notes 1 and 7)                       -0-          53,105
Other assets                                            161,333         195,797
                                                  -------------    ------------

Total Assets                                      $  51,358,444    $ 48,901,217
                                                  =============    ============


                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Demand deposits                                 $  11,262,564    $ 10,868,918
  NOW and money market deposits                      10,375,377      11,353,779
  Savings deposits                                    1,898,929       1,729,099
  Other time deposits (note 5)                       21,894,338      19,857,472
                                                  -------------    ------------
    Total deposits                                   45,431,208      43,809,268

  Accrued interest payable                              190,507         123,451
  Deferred income taxes (notes 1 and 7)                  87,676             -0-
  Income taxes payable                                   84,643          63,102
  Other liabilities                                     136,513         139,614
                                                  -------------    ------------
otal liabilities                                     45,930,547      44,135,435
                                                  -------------    ------------

Commitments and Contingencies (note 8)                       -               -

Stockholders' Equity:
  Common stock, $ 5 par value; 248,000 shares 
    authorized, 198,000 shares issued
    and outstanding                                     990,000         990,000
  Surplus                                             2,085,943       2,085,943
  Undivided profits                                   2,378,815       1,949,136
  Net unrealized depreciation on available-
    for-sale securities, net of taxes of 
    $16,129 in 1995 and $156,910 in 1994                (26,861)       (259,297)
                                                  -------------    ------------
    Total stockholders' equity (note 6)               5,427,897       4,765,782
                                                  -------------    ------------

Total Liabilities and Stockholders' Equity        $  51,358,444    $ 48,901,217
                                                  =============    ============


                     The accompanying notes are an integral
                       part of these financial statements
                                      F-22


<PAGE>



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

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


                                                                                         1995              1994              1993
                                                                                      -----------       -----------      ----------
Interest Income:
  Loans receivable and fees on loans                                                  $ 3,490,782       $ 3,118,488      $ 2,819,281
  Investment securities                                                                   278,854           300,932          287,274
  Federal funds sold                                                                      195,466           141,251           76,979
  Interest-bearing deposits in banks                                                        8,176            10,946           10,389
                                                                                      -----------       -----------      -----------
    Total interest income                                                               3,973,278         3,571,617        3,193,923

Interest Expense on Deposits                                                            1,484,864         1,168,584        1,176,389
                                                                                      -----------       -----------      -----------

    Net interest income                                                                 2,488,414         2,403,033        2,017,534

Provision for Loan Losses (note 3)                                                            -0-               -0-           30,000
                                                                                      -----------       -----------      -----------

    Net interest income after provision for loan losses                                 2,488,414         2,403,033        1,987,534
                                                                                      -----------       -----------      -----------

Noninterest Income:
  Service charges                                                                         364,353           388,398          398,523
  Net investment securities gains (losses)                                                 (3,250)              -0-          112,267
  Net gains from sale of loans                                                             69,385           202,679          275,501
  Other income                                                                             36,241            31,267           52,079
                                                                                      -----------       -----------      -----------
    Total noninterest income                                                              466,729           622,344          838,370
                                                                                      -----------       -----------      -----------

Noninterest Expenses:
  Salaries and employee benefits                                                        1,066,765         1,131,415        1,106,109
  Occupancy expense                                                                       149,371           137,303          124,268
  Other expense                                                                           893,195           918,608          813,814
                                                                                      -----------       -----------      -----------
    Total noninterest expenses                                                          2,109,331         2,187,326        2,044,191
                                                                                      -----------       -----------      -----------

Income Before Income Taxes                                                                845,812           838,051          781,713

Income Taxes (notes 1 and 7)                                                              297,333           215,808          276,547
                                                                                      -----------       -----------      -----------

Net Income                                                                            $   548,479       $   622,243      $   505,166
                                                                                      ===========       ===========      ===========

Net Income Per Share of Common Stock (note 1)                                         $      2.77       $      3.03      $      2.55
                                                                                      ===========       ===========      ===========
</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements
                                      F-23

                                              


<PAGE>



                                  LIBERTY BANK
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<C>                                             <C>              <C>               <C>                 <C>              <C>  


                                                                                                           Net
                                                                                                       Unrealized
                                                                                                       Appreciation
                                                                                                       (Depreciation)
                                                                                                       on Available-
                                                  Common           Undivided                            For-Sale
                                                  Stock            Surplus           Profits           Securities        Total
                                                 -----------      ------------       -----------       ------------     ------------

Balance, January 1, 1993                         $   990,000      $ 2,085,943        $   970,231       $        --      $ 4,046,174

  Net income                                                                             505,166                            505,166

  Cash dividends paid,
    $ .15 per share                                                                      (29,701)                           (29,701)
                                                 -----------      -----------        -----------       -----------      -----------


Balance, December 31, 1993                           990,000        2,085,943          1,445,696                --        4,521,639

  Adjustment to beginning balance
    for change in accounting principle,
    net of taxes of $ 5,100                                                                                  8,428            8,428

  Net income                                                                             622,243                            622,243

  Cash dividends paid,
    $ .60 per share                                                                     (118,803)                          (118,803)

  Net change in unrealized
  appreciation on available-
  for-sale securities, net of
  taxes of $ 162,010                                                                                      (267,725)        (267,725)
                                                 -----------      -----------        -----------       -----------      -----------

Balance, December 31, 1994                           990,000        2,085,943          1,949,136          (259,297)       4,765,782

  Net income                                                                             548,479                            548,479

  Cash dividends paid,
   $ .60 per share                                                                      (118,800)                          (118,800)

  Net change in unrealized
  appreciation on available-
  for-sale securities, net of
  taxes of $ 140,781                                                                                       232,436          232,436
                                                 -----------      -----------        -----------       -----------      -----------

Balance, December 31, 1995                       $   990,000      $ 2,085,943        $ 2,378,815       $   (26,861)     $ 5,427,897
                                                 ===========      ===========        ===========       ===========      ===========
</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements
                                      F-24

                                               


<PAGE>



                                  LIBERTY BANK
                            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                                                                          $   548,479       $   622,243     $   505,166
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation and amortization                                                       108,956            78,486          69,666
      Provision for loan losses                                                               -0-               -0-          30,000
      Net accretion/amortization on securities                                             12,957            36,908         (12,833)
      Net realized investment securities (gains) losses                                     3,250               -0-        (112,267)
  Changes in operating assets and liabilities -
      (Increase) decrease in mortgage loans held for sale                                (144,400)          439,895        (291,895)
      Increase in accrued interest receivable and
       other assets                                                                      (102,627)          (89,186)        (71,899)
      Decrease in foreclosed real estate                                                      -0-           300,817          58,928
      Increase in accrued interest payable and
       other liabilities                                                                   63,955            21,617          52,742
      Increase in income taxes payable                                                     21,541            22,310          67,442
                                                                                      -----------       -----------     -----------
        Net cash provided by operating activities                                         512,111         1,433,090         295,050
                                                                                      -----------       -----------     -----------

Cash Flows From Investing Activities:
  Net decrease (increase) of interest-bearing deposits                                    298,000           (99,000)        198,000
  Proceeds from maturity of held-to-maturity securities                                   550,000               -0-               -
  Proceeds from sales and maturities of
    available-for-sale securities                                                         896,750           500,000               -
  Principal reductions on available-for-sale securities                                    41,515            51,777               -
  Purchases of held-to-maturity securities                                                    -0-        (1,186,800)              -
  Purchases of available-for-sale securities                                             (897,112)         (250,000)              -
  Proceeds from sales, maturities and principal
    reductions of investment securities                                                         -                 -       8,662,307
  Purchases of investment securities                                                            -                 -      (8,692,110)
  Net (increase) decrease in loans                                                     (4,754,319)          151,445      (2,660,618)
  Purchases of premises and equipment                                                    (246,807)          (32,881)       (143,477)
  Net cash settlement on branch acquisition                                                     -                 -       1,756,095
                                                                                      -----------       -----------     -----------
        Net cash used in investing activities                                          (4,111,973)         (865,459)       (879,803)
                                                                                      -----------       -----------     -----------

Cash Flows From Financing Activities:
  Net (decrease) increase in demand, NOW, money
    market and savings deposits                                                          (414,926)        2,128,066         976,150
  Net increase in time deposits                                                         2,036,866           123,248         693,190
  Dividends paid                                                                         (118,800)         (118,803)        (29,701)
                                                                                      -----------       -----------     -----------
        Net cash provided by financing activities                                       1,503,140         2,132,511       1,639,639
                                                                                      -----------       -----------     -----------

Net (Decrease) Increase in Cash and Cash Equivalents                                   (2,096,722)        2,700,142       1,054,886

Cash and Cash Equivalents at Beginning of Year                                          9,633,682         6,933,540       5,878,654
                                                                                      -----------       -----------     -----------

Cash and Cash Equivalents at End of Year                                              $ 7,536,960       $ 9,633,682     $ 6,933,540
                                                                                      ===========       ===========     ===========
</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements
                                      F-25

                                               

<PAGE>



                                  LIBERTY BANK
                            STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                                   (Continued)





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

Supplemental Disclosure of Cash 
     Flow Information:
                  
  Interest paid                       $ 1,417,808     $ 1,136,363    $ 1,218,869
                                      ===========     ===========    ===========

  Income taxes paid                   $   275,792     $   193,498    $   209,105
                                      ===========     ===========    ===========




                     The accompanying notes are an integral
                       part of these financial statements
                                      F-25
                                   (Sheet II)

<PAGE>



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



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Ownership:

        Liberty Bank (the "Bank") is a 99.3% owned subsidiary of Liberty Holding
        Company,  Inc. (the  "Corporation"),  a bank holding  company  organized
        under the laws of the State of Florida.

  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 revenues 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.  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 are  carried at fair value.  Unrealized  holding
        gains and losses,  net of taxes,  on  available-for-sale  securities are
        reported as a net amount in a separate component of stockholders' equity
        until realized. 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
        discounts  and an  allowance  for  loan  losses.  Unearned  discount  on
        installment loans is recognized as income over the terms of the loans by
        the interest method.  Interest on other 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-26


<PAGE>



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


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

  Loans Receivable (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  Standard 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 considered 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.

  Mortgage Banking Activities:

        The Bank originates mortgage loans for portfolio  investments or sale in
        the secondary market.  During the period of origination,  mortgage loans
        are designated as held either for sale or investment purposes.  Mortgage
        loans held for sale are carried at cost as all such loans are sold under
        floating commitments.

  Sale of Loan Participations:

        The  Bank  originates  loans  partially  guaranteed  by the  U.S.  Small
        Business  Administration.  The Bank may sell the  guaranteed  portion of
        certain  of these  loans  in the  secondary  market  at a  premium.  The
        premiums on these  transactions  are recorded as gains on sales of loans
        and included in noninterest income.

  Foreclosed Real Estate:

        Foreclosed real estate includes property  acquired  through,  or in lieu
        of, loan  foreclosure and is initially  recorded at the lower of cost or
        fair value at the date of  foreclosure  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 cost 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 expenses.



                                      F-26
                                   (Sheet II)

<PAGE>



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



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

  Premises and Equipment:

        Premises  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.  The cost of leasehold
        improvements is amortized using the straight-line  method over the lease
        term  or  estimated  useful  lives  of the  improvements,  whichever  is
        shorter.  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.

  Income Taxes:

        The Bank and the Company file consolidated  federal and state income tax
        returns.  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  amount of the
        assets or liabilities are recovered or settled, respectively.

        During 1993, the Bank adopted Statement of Financial Standards No. 109, 
        Accounting for Income Taxes.  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 number of shares
        outstanding.

  Reclassifications:

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




                                      F-26
                                   (Sheet III)

<PAGE>



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



NOTE 2 - INVESTMENT SECURITIES

        Securities have been classified in the statement of financial  condition
        according to management's  intent. The carrying amount of securities and
        their  approximate  fair  values at December  31, 1995 and 1994,  are as
        follows:
<TABLE>
        <C>                                                         <C>              <C>               <C>              <C>       
                                                                                          Gross            Gross
                                                                      Amortized       Unrealized        Unrealized           Fair
                                                                         Cost              Gains           Losses           Value
                                                                     -----------      ----------        ------------     -----------
         Held-To-Maturity:

           December 31, 1995 -
           State and municipal securities                            $   640,000      $       -0-       $    (4,254)     $   635,746
                                                                     ===========      ===========       ===========      ===========

           December 31, 1994 -
           U.S. Government agency securities                         $   549,891      $       375       $       -0-      $   550,266
           State and municipal securities                              1,733,697              -0-          (100,799)       1,632,898
                                                                     -----------      -----------       -----------      -----------

                                                                     $ 2,283,588      $       375       $  (100,799)     $ 2,183,164
                                                                     ===========      ===========       ===========      ===========

         Available-For-Sale:

           December 31, 1995 -
           U.S. Government agency securities                         $ 3,569,946      $     2,197       $   (63,957)     $ 3,508,186
           State and municipal securities                                893,788           18,770               -0-          912,558
           Other securities                                              146,800              -0-               -0-          146,800
                                                                     -----------      -----------       -----------      -----------

                                                                     $ 4,610,534      $    20,967       $   (63,957)     $ 4,567,544
                                                                     ===========      ===========       ===========      ===========

           December 31, 1994 -
           U.S. Government agency securities                         $ 3,574,307      $       435       $  (416,642)     $ 3,158,100
                                                                     ===========      ===========       ===========      ===========
</TABLE>

         As a result of a one-time exemption allowed by the Financial Accounting
         Standards  Board,  the Bank elected to  reclassify  certain  securities
         classified as  held-to-maturity  to  available-for-sale.  The amortized
         cost and fair value of these  securities  amounted to $ 1,093,774 and $
         1,096,390, respectively.

         Gross  realized  gains  and  (losses)  on sales  of  available-for-sale
         securities amounted to $ 11,000 and $ (14,250) in 1995, respectively.

         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.



                                      F-26
                                   (Sheet IV)

<PAGE>



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


NOTE 2 - INVESTMENT SECURITIES (Continued)

         The scheduled  maturities  of  securities at December 31, 1995,  are as
follows:
<TABLE>
      <C>                                                            <C>             <C>               <C>              <C>   
                                                                            Held-To-Maturity               Available-For-Sale
                                                                     ----------------------------        --------------------------
                                                                       Amortized          Fair           Amortized            Fair
                                                                         Cost            Value              Cost              Value
                                                                     -----------      -----------        ----------      -----------
         No stated maturity                                          $       -0-      $       -0-       $   146,800      $   146,800
         Due in one year or less                                         270,000          268,934               -0-              -0-
         Due from one to five years                                      250,000          248,907         1,797,504        1,772,250
         Due from five to ten years                                      120,000          117,905         2,022,441        1,988,570
         Due after ten years                                                 -0-              -0-           643,789          659,924
                                                                     -----------      -----------       -----------      -----------

                                                                     $   640,000      $   635,746       $ 4,610,534      $ 4,567,544
                                                                     ===========      ===========       ===========      ===========
</TABLE>

         Investment  securities,  with  a  amortized  cost  and  fair  value  of
         approximately  $  2,022,260  and $  1,982,800  at  December  31,  1995,
         respectively,  and $  899,200  and $  783,000  at  December  31,  1994,
         respectively,  were  pledged to secure  public  deposits  and for other
         purposes required or permitted by law.

NOTE 3  - LOANS RECEIVABLE

         Major classification of loans receivable are summarized as follows:

                                                      1995             1994
                                                  ------------    -------------
         Commercial real estate                $     23,027,065  $   21,228,464
         Real estate - construction 
           and development                            2,859,100       1,135,112
         Commercial                                   9,161,124       8,080,991
         Installment                                  1,549,323       1,328,750
                                               ----------------  --------------
                                                     36,596,612      31,773,317
          Unearned discounts                            (9,254)         (13,370)
          Allowance for loan losses                   (504,428)        (431,336)
                                               ----------------  --------------

          Loans receivable, net                $     36,082,930  $   31,328,611
                                               ================  ==============

        The Bank grants commercial,  real estate and consumer loans primarily in
        Escambia  County,  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,
        for which  impairment had not been  recognized,  amounted to $ 37,900, $
        666,698 and $ -0- at December 31, 1995, 1994 and 1993, respectively.  If
        interest  on these  loans  had been  accrued,  such  income  would  have
        approximated  $ 7,065 in  1995,  $  29,500  in 1994.  and $ -0- in 1993.
        Interest income on those loans is recorded only when received.

        Changes in the allowance for loan losses are summarized as follows:

                                           1995            1994          1993
                                        ---------       ----------     ---------
         Balance, beginning of year     $ 431,336      $  522,133     $ 568,394

         Provision charged to operations      -0-             -0-        30,000
         Loans charged off                (16,364)       (148,325)     (177,854)
         Recoveries                        89,456          57,528       101,593
                                         ---------      ----------    ---------

          Balance, end of year          $ 504,428      $  431,336     $ 522,133
                                        =========      ===========    =========

                                      F-26
                                   (Sheet V)

<PAGE>



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



NOTE 4 - PREMISES AND EQUIPMENT

    Premises and equipment are summarized as follows:

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

     Land                                           $   305,181     $   305,181
     Buildings                                        1,428,218       1,425,818
     Leasehold improvements                              31,467          31,467
     Furniture and equipment                            752,086         471,651
     Construction in progress                            58,176             -0-
                                                    -----------     -----------
                                                      2,575,128       2,234,117
     Less: Accumulated depreciation and amortization   (744,750)       (635,795)
                                                      ---------     -----------

                                                    $ 1,830,378     $ 1,598,322
                                                    ===========     ===========

        Depreciation and amortization  expense charged to operations amounted to
        $ 108,956 in 1995, $ 78,486 in 1994, and $ 69,666 in 1993.


NOTE 5 - TIME DEPOSITS

        Time  deposits  to  Bank  customers  amounting  to $ 100,000  or  more, 
        amounted  to  $ 4,576,911 in 1995 and  $ 5,379,164 in  1994.

        At December 31, 1995,  the scheduled  maturities of time deposits are as
        follows:

          1996                                         $  18,781,082
          1997                                             2,047,645
          1998                                             1,065,611
                                                       -------------
                                                       $  21,894,338
                                                       =============

NOTE 6 - STOCKHOLDERS' EQUITY

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


NOTE 7 - INCOME TAXES

   The provision for income taxes consists of the following:

                                       1995              1994             1993
                                    ---------        ----------        ---------
     Current tax provision:
     Federal                         $261,501          $187,217         $262,173
     State                             35,832            28,591           14,374
                                    ---------        ----------        ---------
                                    $ 297,333        $  215,808        $ 276,547
                                    =========        ==========        =========

                                      F-26
                                   (Sheet VI)

<PAGE>



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

NOTE 7 - INCOME TAXES (Continued)

        The  provision  for income taxes  differs from that computed by applying
        the statutory  federal  income tax rate to income before income taxes as
        follows:
<TABLE>
          <C>                                                                      <C>               <C>                <C>
                                                                                         1995              1994              1993
                                                                                     ---------------   ---------------  -----------

           Tax based on statutory rate                                                  $ 287,576        $  284,937       $ 265,782
           State tax, net of federal benefit                                               23,649            18,870           9,487
           Effect of tax-exempt income                                                    (26,449)          (26,991)        (14,215)
           Loan loss provisions currently deductible                                          -0-           (55,360)        (15,566)
           Other, net                                                                      12,557            (5,648)         31,059
                                                                                        ---------        ----------       ---------

                                                                                        $ 297,333        $  215,808       $ 276,547
                                                                                        =========        ==========       =========
</TABLE>


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

                                                        1995           1994
                                                    ----------      -----------
     Deferred tax assets:
       Net unrealized depreciation on 
          available-for-sale securities              $  16,129       $  156,910
       Allowance for loan losses                        41,561           41,561
       Other                                            21,441              -0-
                                                     ---------       ----------
                                                        79,131          198,471
     Deferred tax liabilities:
       Depreciation                                   (166,807)        (145,366)
                                                     ---------       ----------

      Net deferred tax (liability) asset             $ (87,676)      $   53,105
                                                     =========       ==========

NOTE 8 - COMMITMENTS AND CONTINGENCIES

  Commitments:

        At December 31, 1995, the Bank had firm purchase commitments outstanding
        amounting  to  approximately  $  52,500.  These  commitments  relate  to
        equipment to be used in its new branch location as described below.

  Leases:

        During 1995, the Bank signed a 10 year lease  agreement for a new branch
        located in Escambia  County,  Florida.  Lease  payments are scheduled to
        begin in  conjunction  with the opening of the branch in March 1996. The
        lease requires the payment of taxes, insurance, and maintenance costs in
        addition to rental payments. In addition,  the Bank leases equipment and
        land under operating leases expiring through 1997.  Future minimum lease
        payments under operating  leases having remaining terms in excess of one
        year are summarized as follows:

             1996                                     $   40,800
             1997                                         44,100
             1998                                         36,500
             1999                                         36,500
             2000                                         36,500
             Thereafter                                  191,500
                                                      ----------
             Total future minimum rental payments     $  385,900
                                                      ==========

        Rental  expense related to operating leases amounted to approximately 
        $ 14,800 in 1995, $ 8,500 1994 and $ 8,845 in 1993.

                                      F-26
                                   (Sheet VII)

<PAGE>



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



NOTE 8 - COMMITMENTS AND CONTINGENCIES (Continued)

  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.

        Commitments  to  extend  credit,   which  amounted  to  approximately  $
        2,983,000 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  approximately  $ 192,800 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 and letters of 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.

  Unused Lines of Credit:

        At December 31, 1995, the Bank had $ 4,000,000 of unused lines of credit
        with the  Federal  Home  Loan  Bank to be  drawn  upon as  needed,  with
        interest to be determined  at the time of the draw.  The line is secured
        by a blanket lien on the Bank's residential mortgage loans.

  Litigation:

        The Bank is a party to 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 - EMPLOYEE STOCK OWNERSHIP PLAN

        The Bank has a  non-contributory  employee stock ownership plan ("ESOP")
        covering all employees who have met certain  service  requirements.  The
        Bank's ESOP  contributions are determined by its Board of Directors.  At
        December 31, 1995 and 1994,  the  Employee  Stock  Ownership  Trust (the
        "Trust") owned 118,900 shares of Liberty Holding Company common
        stock.  Contributions  to the Trust amounted to $ 67,800 in 1995,
        $ 65,850 in 1994 and $ 56,100 in 1993.

                                      F-26
                                   (Sheet VIII)

<PAGE>



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



NOTE 10 - RELATED PARTY TRANSACTIONS

        At December 31, 1995,  certain  officers,  directors  and their  related
        interest  and an  affiliated  party  were  indebted  to the  Bank in the
        aggregate  amount of  approximately $ 2,991,300.  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  including the  Corporation,  maintain  deposit balances
        with the Bank in the aggregate  amount of  approximately  $ 4,100,655 at
        December 31, 1995.

        During 1995, the Bank contracted with a Director's company to remodel of
        one of the  Bank's  branches.  Total  payments  under  the  terms of the
        contract amounted to approximately $ 50,800 in 1995.

        In addition,  an affiliated party provides various legal services to the
        Bank in the normal  course of  business.  Total  legal fees paid to this
        affiliated party amounted to approximately $ 49,000 in 1995, $ 33,740 in
        1994 and $ 32,531 in 1993.

        Certain stockholders of the Corporation are also members of the Board of
        Directors of the Bank.


NOTE 11 - CONCENTRATIONS OF CREDIT RISK

        The Bank maintains accounts at several financial institutions in Alabama
        and  Florida.  Accounts at each  institution  are insured by the Federal
        Deposit  Insurance  Corporation  ("FDIC")  up  to $  100,000.  Uninsured
        federal funds sold  amounted to  $2,475,000,  at December 31, 1995.  The
        Bank's  management  monitors these  institutions on a quarterly basis in
        order  to  determine  that  the  institutions  meet   "well-capitalized"
        guidelines as established by the FDIC.


NOTE 12 - 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 13 - BRANCH ACQUISITION

        In October  1993,  the Bank  acquired  the  Century,  Florida  branch of
        Liberty Holding  Company and Subsidiary of Fort Walton.  The acquisition
        included  cash and cash items,  loans,  fixed assets and  deposits.  The
        transaction  was  recorded  as a purchase  and the  acquired  assets and
        liabilities  were recorded at Liberty  Holding Company and Subsidiary of
        Fort Walton's net carrying amount.

                                      F-26
                                   (Sheet IX)

<PAGE>



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



NOTE  14 - 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  approximate
         their fair value.


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

         Fair values for  securities  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.  Fair values for impaired  loans are  estimated  using
         discounted cash flow analyses or underlying  collateral  values,  where
         applicable.

  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.

  Accrued interest:

         The carrying amounts of accrued interest approximate their fair values.



                                      F-26
                                   (Sheet X)

<PAGE>


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


NOTE 14 -  FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

  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
         standings.

  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:

                                                     Carrying          Fair
                                                     Amount           Value
                                                     --------      ------------
         Financial assets:

           Cash and cash equivalents              $   7,536,960     $  7,536,960
           Securities held-to-maturity                  640,000          635,746
           Securities available-for-sale              4,567,544        4,567,544
           Loans receivable                          36,082,930       36,111,929
           Mortgage loans held for sale                 201,400          201,400
           Accrued interest receivable                  337,899          337,899

         Financial liabilities:

           Deposits                                  45,431,208       45,492,525
           Accrued interest payable                     190,507          190,507

         Off-balance-sheet liabilities:

           Commitments to extend credit                 --             2,983,000
           Stand-by letters of credit                   --               192,800


                                      F-26
                                   (Sheet XI)

<PAGE>



                                   APPENDIX A
                          Agreement and Plan of Merger
                              (including Amendment)





<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.

                                       A-1


<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")

                                       A-2


<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

                                       A-3


<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.

                                       A-4


<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

                                       A-5


<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.


                                       A-6


<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
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;

                  (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);


                                       A-7


<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.

                                       A-8


<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

                                       A-9


<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
a party to:

                           (i)      any collective bargaining agreement;


                                      A-10


<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.

                                      A-11


<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

                                      A-12


<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.


                                      A-13


<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

                                      A-14


<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

                                      A-15


<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.

                                      A-16


<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;


                                      A-17


<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

                                      A-18


<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

                                      A-19


<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

                                      A-20


<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.

                                      A-21


<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.


                                      A-22


<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


                                      A-23


<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.

                                      A-24


<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


                                      A-25


<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

                                      A-26


<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

                                      A-27


<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]


                                      A-28


<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

                                      A-29


<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. ss215a 
("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 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 as set forth below:

                     (i)  Purchase Price.  The term "Purchase Price" means 
[$13,902,108]1, 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)[$13,902,108]1, 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

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

      1 As amended by the First Amendment to Agreement and Plan of Merger.




                                      A-30
<PAGE>

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  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

                                      A-31

<PAGE>
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.  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-32
    
<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
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-33

<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 9, 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]



                                      A-34
<PAGE>

                                   APPENDIX B
                 Fairness Opinion of Allen C. Ewing & Co.


<PAGE>



                        [Allen C. Ewing & Co. Letterhead]






May 29, 1996



Board of Directors
Liberty Holding Company
201 N. Palafox Street
Pensacola, Florida 32501-4862

Board of Directors
Liberty Bank
201 N. Palafox Street
Pensacola, Florida 32501-4862

Gentlemen:

You have  requested  our opinion as to the fairness,  from a financial  point of
view, to the shareholders of Liberty Holding Company  ("Company"),  the one-bank
holding  company for Liberty Bank ("Bank"),  of Pensacola,  Florida,  and to the
minority  shareholders  of the  Bank  of the  consideration  to be  paid  to the
shareholders  of the  Company  and  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 23, 1996, and
the  fairness of the  proposed  allocation  of the  purchase  price  between the
shareholders of the Company and the minority shareholders of the Bank.

Pursuant  to the Merger  Agreement,  Whitney  will  offer to acquire  all of the
outstanding shares and those shares created by the exercise of the 1996 warrants
held by various shareholders of the company by exchanging Whitney shares for the
outstanding shares and those shares created by the exercise of the 1996 warrants
in accordance with the terms defined in the Merger Agreement. As a result of the
proposed transaction,  the Company will be merged with Whitney and the Bank will
be merged 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 Company and the Bank for the years
         ended December 31, 1993,  December 31, 1994, December 31, 1995, and the
         company's and the Bank's annual audited financial  statements  prepared
         by Saltmarsh,  Cleaveland & Gund of Pensacola 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
         company and the Bank,  including  the  earnings  forecast for the first
         quarter ended March 31, 1996.




                                       B-1


<PAGE>



Board of Directors
Page Two
May 29, 1996



6.       Examined the Company's market share in the Pensacola market and the
         competitive banking institutions active in the Bank's marketing area.

7.       Compared the Company'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 Company's program for marketing the Company to prospective
         acquirors.

10.      Reviewed the  calculations  made by the  Company's  Board in allocating
         that  portion  of the  purchase  price  to be paid by  Whitney  for the
         minority shares of the Bank owned by shareholders other than Liberty.

In arriving at our opinion, we have relied upon the accuracy and completeness of
the  information  provided  to us by the  company  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 Company'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 April 17,  1996,  Ewing  delivered  its  preliminary  oral  opinion as to the
fairness of the proposed  transaction  to the Board of Directors of the Company,
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 of the Company is fair,  from a financial point
of view, to the shareholders of the Company;  that the  consideration to be paid
by Whitney for the common  shares of the Bank held by the minority  shareholders
is fair,  from a financial  point of view, to the minority  shareholders  of the
Bank; and that the allocation of the purchase price between the  shareholders of
the Company and the  shareholders of the Bank is fair, from a financial point of
view, to the shareholders of the Company and the Bank.

Very truly yours,

ALLEN C. EWING & CO.



By: /s/ Benjamin C. Bishop, Jr.
    ---------------------------
       Benjamin C. Bishop, Jr.

                                       B-2


<PAGE>



                                   APPENDIX C
            Sections 1301-20 of the Florida Business Corporation Act
                  and Selected Provisions of 12 U.S.C. ss.215a




<PAGE>



Sections 1301-20 of the Florida Business Corporation Act


1301.  Dissenters' rights; definitions

         The following definitions apply to ss. 607.1302 and 607.1320:

         (1)  "Corporation"  means the issuer of the shares held by a dissenting
shareholder   before  the  corporate   action  or  the  surviving  or  acquiring
corporation by merger or share exchange of that issuer.

         (2) "Fair value," with respect to a dissenter's shares, means the value
of the shares as of the close of business on the day prior to the  shareholders'
authorization  date,  excluding any appreciation or depreciation in anticipation
of the corporate action unless exclusion would be inequitable.

         (3)  "Shareholders'  authorization  date"  means  the date on which the
shareholders'  vote authorizing the proposed action was taken, the date on which
the corporation  received  written consents without a meeting from the requisite
number of  shareholders  in order to authorize the action,  or, in the case of a
merger pursuant to s. 607.1104, the day prior to the date on which a copy of the
plan of merger  was  mailed  to each  shareholder  of  record of the  subsidiary
corporation.

1302.  Right of shareholders to dissent

         (1) Any shareholder of a corporation has the right to dissent from, and
obtain  payment  of the fair  value of his  shares in the  event of,  any of the
following corporate actions:

         (a)      Consummation of a plan of merger to which the corporation is a
party:

         1.       If the shareholder is entitled to vote on the merger, or

         2.       If the corporation is a subsidiary that is merged with its
parent under s. 607.1104, and the shareholders would have been entitled to vote 
on action taken, except for the applicability of s. 607.1104;

         (b) Consummation of a sale or exchange of all, or substantially all, of
the property of the  corporation,  other than in the usual and regular course of
business,  if the  shareholder  is  entitled  to  vote on the  sale or  exchange
pursuant to s.  607.1202,  including a sale in  dissolution  but not including a
sale  pursuant to court order or a sale for cash pursuant to a plan by which all
or substantially  all of the net proceeds of the sale will be distributed to the
shareholders within 1 year after the date of sale;

         (c)      As provided in s.607.0902(11), the approval of a control-share
acquisition;

         (d)      Consummation of a plan of share exchange to which the
corporation is a party as the corporation the shares of which will be acquired,
if the shareholder is entitled to vote on the plan;

         (e) Any amendment of the articles of  incorporation  if the shareholder
is entitled  to vote on the  amendment  and if such  amendment  would  adversely
affect such shareholder by:

         1.       Altering or abolishing any preemptive rights attached to any 
of his shares;

         2.       Altering or abolishing the voting rights pertaining to any of
his shares, except as such rights may be affected by the voting rights of new 
shares then being authorized of any existing or new class or series of shares;

         3. Effecting an exchange,  cancellation,  or reclassification of any of
his shares, when such exchange, cancellation, or reclassification would alter or
abolish his voting rights or alter his percentage of equity in the  corporation,
or  effecting  a  reduction  or  cancellation  of  accrued  dividends  or  other
arrearages in respect to such shares;

                                       C-1


<PAGE>



         4.       Reducing the stated redemption price of any of his redeemable
shares, altering or abolishing any provision relating to any sinking fund for 
the redemption or purchase of any of his shares, or making any of his shares
subject to redemption when they are not otherwise redeemable;

         5.       Making noncumulative, in whole or in part, dividends of any of
his preferred shares which had theretofore been cumulative;

         6.       Reducing the stated dividend preference of any of his
preferred shares; or

         7.       Reducing any stated preferential amount payable on any of his
preferred shares upon voluntary or involuntary liquidation; or

         (f)  Any  corporate  action  taken,  to  the  extent  the  articles  of
incorporation  provide  that a voting or  nonvoting  shareholder  is entitled to
dissent and obtain payment for his shares.

         (2) A shareholder  dissenting from any amendment specified in paragraph
(1)(e)  has the  right  to  dissent  only as to those of his  shares  which  are
adversely affected by the amendment.

         (3) A shareholder may dissent as to less than all the shares registered
in his name.  In that event,  his rights shall be determined as if the shares as
to which he has dissented  and his other shares were  registered in the names of
different shareholders.

         (4)  Unless the  articles  of  incorporation  otherwise  provide,  this
section does not apply with  respect to a plan of merger or share  exchange or a
proposed sale or exchange of property,  to the holders of shares of any class or
series which, on the record date fixed to determine the shareholders entitled to
vote at the meeting of  shareholders at which such action is to be acted upon or
to consent to any such action  without a meeting,  were either  registered  on a
national  securities exchange or designated as a national market system security
on an  interdealer  quotation  system by the National  Association of Securities
Dealers, Inc., or held of record by not fewer than 2,000 shareholders.

         (5) A shareholder entitled to dissent and obtain payment for his shares
under  this  section  may  not  challenge  the  corporate  action  creating  his
entitlement  unless the action is unlawful  or  fraudulent  with  respect to the
shareholder or the corporation.

607.1320.  Procedure for exercise of dissenters' rights

         (1)(a) If a proposed corporate action creating dissenters' rights under
s.  607.1302 is  submitted  to a vote at a  shareholders'  meeting,  the meeting
notice  shall  state  that  shareholders  are  or  may  be  entitled  to  assert
dissenters' rights and be accompanied by a copy of ss. 607.1301,  607.1302,  and
607.1320. A shareholder who wishes to assert dissenters' rights shall:

         1.       Deliver to the corporation before the vote is taken written
notice of his intent to demand payment for his shares if the proposed action is
effectuated, and

         2.       Not vote his shares in favor of the proposed action.  A proxy
or vote against the proposed action does not constitute such a notice of intent
to demand payment.

         (b) If proposed  corporate action creating  dissenters' rights under s.
607.1302 is effectuated by written  consent  without a meeting,  the corporation
shall deliver a copy of ss. 607.1301, 607.1302, and 607.1320 to each shareholder
simultaneously with any request for his written consent or, if such a request is
not  made,  within  10 days  after  the date the  corporation  received  written
consents without a meeting from the requisite  number of shareholders  necessary
to authorize the action.

         (2)  Within 10 days after the  shareholders'  authorization  date,  the
corporation  shall  give  written  notice of such  authorization  or  consent or
adoption  of the plan of  merger,  as the case may be, to each  shareholder  who
filed a

                                       C-2


<PAGE>



notice of intent to demand payment for his shares  pursuant to paragraph  (1)(a)
or, in the case of action  authorized by written consent,  to each  shareholder,
excepting any who voted for, or consented in writing to, the proposed action.

         (3) Within 20 days after the giving of notice to him,  any  shareholder
who elects to dissent shall file with the corporation a notice of such election,
stating his name and address,  the number,  classes,  and series of shares as to
which he dissents, and a demand for payment of the fair value of his shares. Any
shareholder failing to file such election to dissent within the period set forth
shall be bound by the terms of the proposed  corporate  action.  Any shareholder
filing an election to dissent shall deposit his  certificates  for  certificated
shares with the  corporation  simultaneously  with the filing of the election to
dissent. The corporation may restrict the transfer of uncertificated shares from
the date the shareholder's election to dissent is filed with the corporation.

         (4) Upon filing a notice of election to dissent,  the shareholder shall
thereafter be entitled only to payment as provided in this section and shall not
be entitled to vote or to exercise any other rights of a  shareholder.  A notice
of election may be withdrawn in writing by the shareholder at any time before an
offer is made by the corporation,  as provided in subsection (5), to pay for his
shares. After such offer, no such notice of election may be withdrawn unless the
corporation consents thereto.  However, the right of such shareholder to be paid
the fair value of his shares shall cease, and he shall be reinstated to have all
his  rights  as a  shareholder  as of the  filing  of his  notice  of  election,
including  any  intervening  preemptive  rights  and the right to payment of any
intervening  dividend or other  distribution or, if any such rights have expired
or any such dividend or distribution  other than in cash has been completed,  in
lieu thereof, at the election of the corporation, the fair value thereof in cash
as determined by the board as of the time of such expiration or completion,  but
without  prejudice  otherwise to any  corporate  proceedings  that may have been
taken in the interim, if:

         (a)      Such demand is withdrawn as provided in this section;

         (b)      The proposed corporate action is abandoned or rescinded or the
shareholders revoke the authority to effect such action;

         (c)      No demand or petition for the determination of fair value by a
court has been made or filed within the time provided in this section; or

         (d) A court of competent jurisdiction  determines that such shareholder
is not entitled to the relief provided by this section.

         (5)  Within  10 days  after  the  expiration  of the  period  in  which
shareholders  may file their  notices of election to dissent,  or within 10 days
after such  corporate  action is  effected,  whichever  is later (but in no case
later than 90 days from the shareholders'  authorization  date), the corporation
shall make a written offer to each dissenting shareholder who has made demand as
provided in this  section to pay an amount the  corporation  estimates to be the
fair value for such shares.  If the  corporate  action has not been  consummated
before the expiration of the 90-day period after the shareholders' authorization
date, the offer may be made  conditional  upon the  consummation of such action.
Such notice and offer shall be accompanied by:

         (a) A  balance  sheet of the  corporation,  the  shares  of  which  the
dissenting  shareholder holds, as of the latest available date and not more than
12 months prior to the making of such offer; and

         (b) A profit and loss  statement of such  corporation  for the 12-month
period ended on the date of such balance sheet or, if the corporation was not in
existence  throughout such 12-month period, for the portion thereof during which
it was in existence.

         (6) If within 30 days after the  making of such  offer any  shareholder
accepts the same,  payment for his shares shall be made within 90 days after the
making of such offer or the  consummation of the proposed  action,  whichever is
later. Upon payment of the agreed value, the dissenting  shareholder shall cease
to have any interest in such shares.


                                       C-3


<PAGE>



         (7) If the  corporation  fails to make such  offer  within  the  period
specified therefor in subsection (5) or if it makes the offer and any dissenting
shareholder or shareholders fail to accept the same within the period of 30 days
thereafter, then the corporation, within 30 days after receipt of written demand
from any  dissenting  shareholder  given  within 60 days after the date on which
such corporate action was effected, shall, or at its election at any time within
such  period  of 60  days  may,  file  an  action  in  any  court  of  competent
jurisdiction  in the county in this  state  where the  registered  office of the
corporation  is  located  requesting  that the  fair  value  of such  shares  be
determined.  The court shall also determine whether each dissenting shareholder,
as to whom the  corporation  requests the court to make such  determination,  is
entitled  to  receive  payment  for his  shares.  If the  corporation  fails  to
institute the proceeding as herein provided,  any dissenting  shareholder may do
so in the name of the corporation.  All dissenting  shareholders (whether or not
residents  of this  state),  other than  shareholders  who have  agreed with the
corporation  as to the  value of their  shares,  shall  be made  parties  to the
proceeding as an action against their shares. The corporation shall serve a copy
of the initial pleading in such proceeding upon each dissenting  shareholder who
is a resident  of this state in the manner  provided by law for the service of a
summons and complaint and upon each nonresident dissenting shareholder either by
registered  or  certified  mail and  publication  or in such other  manner as is
permitted by law. The  jurisdiction  of the court is plenary and exclusive.  All
shareholders  who are proper  parties to the proceeding are entitled to judgment
against the  corporation  for the amount of the fair value of their shares.  The
court may, if it so elects, appoint one or more persons as appraisers to receive
evidence and recommend a decision on the question of fair value.  The appraisers
shall  have  such  power and  authority  as is  specified  in the order of their
appointment or an amendment  thereof.  The corporation shall pay each dissenting
shareholder  the  amount  found  to be  due  him  within  10  days  after  final
determination of the proceedings.  Upon payment of the judgment,  the dissenting
shareholder shall cease to have any interest in such shares.

         (8)      The judgment may, at the discretion of the court, include a
fair rate of interest, to be determined by the court.

         (9) The costs and expenses of any such  proceeding  shall be determined
by the court and shall be assessed against the corporation,  but all or any part
of such costs and  expenses may be  apportioned  and assessed as the court deems
equitable  against any or all of the dissenting  shareholders who are parties to
the proceeding, to whom the corporation has made an offer to pay for the shares,
if the court  finds  that the action of such  shareholders  in failing to accept
such offer was arbitrary,  vexatious,  or not in good faith. Such expenses shall
include reasonable compensation for, and reasonable expenses of, the appraisers,
but shall exclude the fees and expenses of counsel for, and experts employed by,
any party. If the fair value of the shares,  as determined,  materially  exceeds
the amount  which the  corporation  offered to pay  therefor  or if no offer was
made, the court in its discretion may award to any shareholder who is a party to
the proceeding such sum as the court determines to be reasonable compensation to
any attorney or expert employed by the shareholder in the proceeding.

         (10) Shares acquired by a corporation pursuant to payment of the agreed
value  thereof or  pursuant  to payment of the  judgment  entered  therefor,  as
provided in this  section,  may be held and disposed of by such  corporation  as
authorized but unissued shares of the corporation, except that, in the case of a
merger,  they  may be held  and  disposed  of as the  plan of  merger  otherwise
provides.  The shares of the surviving corporation into which the shares of such
dissenting  shareholders  would have been  converted  had they  assented  to the
merger shall have the status of authorized but unissued  shares of the surviving
corporation.

                                       C-4


<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-5


<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     
                                    August 8, 1996*.    

                     23.2           Consent of Saltmarsh, Cleaveland & Gund     
                                    dated  August 8, 1996*.    

                     23.3           Consent of Allen C. Ewing & Co. dated     
                                    August 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           Forms of Proxies of Liberty Holding Company
                                    and Liberty Bank*.    

                     99.2           Agreement and Plan of Merger dated April 18,
                                    1996 between Whitney Holding Corporation and
                                    Whitney National Bank of Florida, on the one
                                    hand,  and American  Bank and Trust,  on the
                                    other  hand,  as  amended  (filed  with  the
                                    Commission   as  an  Appendix  to  Whitney's
                                    Registration Statement on Form S-4 (File No.
                                    333-07871)   and   incorporated   herein  by
                                    reference).


         (b)      Financial Statement Schedules

                   None
   -----------------------------------------------------    
   *Filed with this Amendment.  All other listed exhibits have been filed    
   previously    

                                      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 Amendment No. 2 to its 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 8th     
   day of August, 1996    

                                              WHITNEY HOLDING CORPORATION


                                              By:   /s/ William L. Marks
                                                  -----------------------------
                                                        William L. Marks
                                                        Chairman of the Board


                               

         Pursuant to the requirements of the Securities Act of 1933, as amended,
   this Amendment No. 2 to 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                      August 8, 1996
- --------------------------------------           and Chief Executive Officer                    
           William L. Marks                    


          /s/ R. King Milling                      Director and President                      August 8, 1996
- --------------------------------------                                                               
            R. King Milling


                   *                           Executive Vice President and                    August 8, 1996
- --------------------------------------             Chief Financial Officer                           
          Edward B. Grimball                    (Principal Financial Officer
                                              and Principal Accounting Officer)

                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
       Harry J. Blumenthal, Jr.


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
         Joel B. Bullard, Jr.


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
             James M. Cain



                                       S-1


<PAGE>


                  *
- --------------------------------------                    Director                             August 8, 1996
          Angus R. Cooper, II


                  *                                       Director                             August 8, 1996
- --------------------------------------                                                         
         Robert H. Crosby, Jr.


                  *                                       Director                             August 8, 1996
- --------------------------------------                                                               
          Richard B. Crowell


- --------------------------------------                    Director                             August  , 1996
          Camille A. Cutrone                                                                         --


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
           William A. Hines


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
           Robert E. Howson

                   *      
- --------------------------------------                    Director                             August 8, 1996
             John J. Kelly


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                               
          E. James Kock, Jr.


- --------------------------------------                    Director                             August  , 1996
           Alfred S. Lippman                                                                         --


- --------------------------------------                    Director                             August  , 1996
           John G. Phillips                                                                          --


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                              
         John K. Roberts, Jr.


                   *                                      Director                             August 8, 1996
- --------------------------------------                                                              
           W. P. Snyder III


- --------------------------------------                    Director                             August  , 1996
           Carroll W. Suggs                                                                          --


- --------------------------------------                    Director                             August  , 1996
           Warren K. Watters                                                                         --


* BY: /S/  R. King Milling
      --------------------------------                                          
           R. King Milling
           Agent and Attorney-in-Fact

</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    August 8, 1996.*    
23.2                Consent of Saltmarsh, Cleaveland & Gund dated    August 8, 1996.*    
23.3                Consent of Allen C. Ewing & Co. dated    August 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                Forms of Proxies of Liberty Holding Company and Liberty
                       Bank.*    
99.2                Agreement and Plan of Merger dated April 18, 1996 between
                    Whitney Holding Corporation and Whitney National Bank of
                    Florida, on the one hand, and American Bank and Trust, on the
                    other hand, as amended (filed with the Commission as an
                    Appendix to Whitney's Registration Statement on Form S-4
                    (File No. 333-07871) and incorporated herein by reference).
   --------------------------------    
   *Filed with this Amendment. All other listed exhibits have been filed previously.    

</TABLE>
<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
   August 8, 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  reports  dated  January  19,  1996  with  respect  to the  financial
statements  of  Liberty   Holding  Company  and  Subsidiary  and  the  financial
statements of Liberty Bank 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
   August 8, 1996    



<PAGE>



                                                                   EXHIBIT 23.3




<PAGE>



                         CONSENT OF ALLEN C. EWING & CO.



         We hereby  consent  to the filing of our  opinion  to  Liberty  Holding
Company  and  Liberty  Bank  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
   August 8, 1996    


<PAGE>




                                                                   EXHIBIT 99.1



<PAGE>




                             LIBERTY HOLDING COMPANY
                              201 N. Palafox Street
                            Pensacola, Florida 32501

                    PROXY FOR SPECIAL MEETING OF SHAREHOLDERS

                    THIS PROXY IS SOLICITED ON BEHALF OF THE
                          COMPANY'S BOARD OF DIRECTORS

The undersigned shareholder(s) of Liberty Holding Company (the "Company") hereby
revoke(s) any proxy heretofore given and appoint(s)  Martha Wilder and Conald D.
Mansfield,  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  Company  owned of
   record by the undersigned at the close of business on August 1, 1996, at    
the Special  Meeting of Shareholders of the Company called for and to be held at
the main office of Liberty  Bank,  201 N.  Palafox  Street,  Pensacola,  Florida
   32501, on Tuesday, September 17, 1996 at 2:00 p.m., local time, and at    
any adjournment thereof, as follows:

         1.       To consider and vote upon a proposal to approve an Agreement
                  and Plan of Merger dated April 23, 1996, as amended, and a 
                  related merger agreement (collectively, the "Plan of Merger")
                  pursuant to which, among other things:  (a) the Company would 
                  merge into Whitney Holding Corporation ("Whitney"),(b)Liberty 
                  Bank would merge into Whitney National Bank of Florida, a
                  newly formed, wholly-owned bank subsidiary of Whitney, and 
                  (c) each outstanding share of common stock of the Company
                  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>


                                  LIBERTY BANK
                              201 N. Palafox 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 Liberty Bank (the "Bank") hereby revoke(s) any
proxy heretofore  given and appoint(s)  William A. Hunt and Ronald L. Bruce, 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 August 1, 1996, at the Special Meeting of     
Shareholders of the Bank called for and to be held at the Bank's main office,
   201 N. Palafox Street, Pensacola, Florida 32501, on Tuesday,     
   September 17, 1996 at 2:00 p.m., local time, and at any adjournment     
thereof, as follows:

         1.       To consider and vote upon a proposal to approve an Agreement 
                  and Plan of Merger dated April 23, 1996, as amended, and a
                  related merger agreement (collectively, the "Plan of Merger")
                  pursuant to which, among other things:  (a) Liberty Holding
                  Company (the Bank's parent corporation) (the "Company") would
                  merge into Whitney Holding Corporation ("Whitney"), (b) 
                  Liberty Bank would merge into Whitney National Bank of
                  Florida, a newly formed, wholly-owned bank subsidiary of 
                  Whitney, and (c) each outstanding share of common stock of
                  Liberty Bank not owned by the Company 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>

                            LIBERTY HOLDING COMPANY    
                         EMPLOYEE STOCK OWNERSHIP PLAN    

     As  a  participant  in  the  Liberty  Holding  Company  Employee  Stock    
   Ownership Plan (the "ESOP"),  you are entitled to vote shares of Liberty    
   Holding Company common stock,  $1.00  par  value, allocated  to you under    
   the Plan in connection  with the  proposed  merger of Liberty  Holding    
   Company into Whitney Holding Corporation. The enclosed Proxy Statement-    
   Prospectus describes the terms and conditions of the proposed merger.    

     To vote,  simply  complete the voting  instructions  (below) and return    
   them to Saltmarsh,  Cleaveland & Gund,  the ESOP's  accountants,  at the     
   address below. Your  instructions  will be held in confidence.  If your     
   instructions are not received on or before September 15, 1996,  shares of    
   common stock allocated to you will not be voted.    

                   ------------------------------------------    
                              VOTING INSTRUCTIONS    

                THESE INSTRUCTIONS ARE SOLICITED BY THE TRUSTEE    
          OF THE LIBERTY HOLDING COMPANY EMPLOYEE STOCK OWNERSHIP PLAN    

    The undersigned,  a participant in the Liberty Holding Company Employee    
   Stock Ownership Plan,  hereby instructs the trustee to vote at a special    
   meeting of the shareholders of Liberty Holding Company to be held on    
   September 17, 1996, and at any and all adjournments thereof, as follows:     

                     FOR (___) AGAINST (___) ABSTAIN (___)    

   the merger of Liberty Holding Company into Whitney Holding Corporation.    

   THESE INSTRUCTIONS WILL BE VOTED AS SPECIFIED.  IF INSTRUCTIONS ARE    
   NOT RECEIVED ON OR BEFORE SEPTEMBER 15, 1996, SHARES SUBJECT TO THESE    
   INSTRUCTIONS WILL NOT BE VOTED.    

   ----------------------------                   -------------------------    
   Please print name                               Signature    

                                                  -------------------------    
                                                  Date    

                    PLEASE MARK, SIGN, DATE AND RETURN THESE    
              INSTRUCTIONS PROMPTLY, USING THE ENCLOSED ENVELOPE TO:    

                          SALTMARSH, CLEAVELAND & GUND    
                            Attn: William D. Massey    
                               P. O. Drawer 13207    
                            Pensacola, FL 32591-3207    



<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission