WHITNEY HOLDING CORP
S-4, 1998-02-03
NATIONAL COMMERCIAL BANKS
Previous: ENVIROSOURCE INC, S-4/A, 1998-02-03
Next: WHITTAKER CORP, 8-K, 1998-02-03



    As filed with the Securities and Exchange Commission on February 3, 1998
                              Registration No. 333-
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933

                           WHITNEY HOLDING CORPORATION
             (Exact name of registrant as specified in its charter)

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

            LOUISIANA                                 6711                        72-6017893
(State or other jurisdiction of         (Primary Standard Indus               (I.R.S. Employer
 incorporation or organization)          Classification Code Number)           Identification No.)
</TABLE>

                             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 offices)
<TABLE>
<S>                                                      <C>                                   <C>

          Joseph S. Schwertz, Jr., Esq.                           Copies to:                              Copies to:
                     Secretary                            Patrick J. Butler, Jr., Esq.             Gerald F. Heupel, Jr., Esq.
             Whitney Holding Corporation                    Milling, Benson, Woodward,         Elias, Matz, Tiernan & Herrick L.L.P.
           228 St. Charles Ave. - Room 622               Hillyer, Pierson & Miller, L.L.P.       12th Floor, 734 15th Street, N.W.
               New Orleans, LA  70130                     909 Poydras Street, Suite 2300              Washington, D.C. 20005
                  (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 of the Securities to the 
Public:
 Upon submission of the Plan of Merger described in this registration statement
         for the vote of shareholders of Meritrust Federal Savings Bank.

         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. |_|

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. |_| _________

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. |_| _________


<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------
                                                                         Proposed                Proposed
       Title of each class of                   Amount                    maximum                 maximum                 Amount of
     securities to be registered                 to be                offering price             aggregate             registration
                                             registered(1)               per share           offering price(2)               fee
 <S>                                       <C>                            <C>                   <C>                      <C>
 Common stock, no par value                1,338,120 shares               $45.37                $60,708,672              $17,909.06

- -------------------------------------------------------------------------------------------------------------------
</TABLE>
(1) Based on the  minimum  closing  sales  price of a share of  Whitney  Holding
    Corporation  common  stock,  no par  value,  of $46.00  that may be  applied
    pursuant to the pricing formula described  herein,  resulting in the maximum
    aggregate  amount of such  securities  that may be issued  without waiver in
    connection with the merger described in the Registration Statement (assuming
    all Bank Options  described herein are exercised).  There is also registered
    hereby a currently  indeterminate  number of  additional  shares that may be
    issued  in  the   transaction   described   herein  under  certain   limited
    circumstances.
(2) Calculated in accordance with Rule 457(f)(1) based on the average of the bid
    and asked  prices  per  share of the  common  stock,  $1.00  par  value,  of
    Meritrust  Federal Savings Bank outstanding on January 28, 1998, as reported
    on the Nasdaq SmallCap Market (assuming all Bank Options are exercised), and
    included herein solely for purposes of calculating the registration fee.

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


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

<PAGE>

                           WHITNEY HOLDING CORPORATION
                              CROSS REFERENCE SHEET
<TABLE>
<CAPTION>
Item of Form S-4                                                      Location in Prospectus
- ----------------                                                      -----------------------
<S>   <C>                                                             <C>

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                            *
      6.   Material Contacts with the Company Being                   The Plan of Merger - Background; The Plan
           Acquired                                                   of Merger - Reasons for the Plan of Merger;
                                                                      The Plan of Merger - Recommendation of the
                                                                      Bank's Board of Directors
      7.   Additional Information Required for                        *
           Reoffering by Persons and Parties Deemed
           to be Underwriters
      8.  Interests of Named  Experts and Counsel                     *
      9.  Disclosure of Commission Position on                        *
          Indemnification for Securities Act Liabilities

B.    Information About the Registrant

      10.  Information with Respect to S-3 Registrants                Inside Cover; Summary; Information about
                                                                      Whitney
      11.  Incorporation of Certain Information by                    Information about Whitney; Incorporation of
           Reference                                                  Certain Documents by Reference
      12.  Information with Respect to S-2 or S-3                     *
           Registrants
      13.  Incorporation of Certain Information by                    *
           Reference
      14.  Information  with  Respect  to  Registrants                *
           other  than S-3 or S-2 Registrants

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                   Information about the Bank
           Companies

</TABLE>
<PAGE>



                           WHITNEY HOLDING CORPORATION
                              CROSS REFERENCE SHEET
<TABLE>
<CAPTION>

<S>                                                                   <C>
Item of Form S-4                                                      Location in Prospectus
- ----------------                                                      ----------------------
      17.  Information with Respect to Companies                      *
           other than S-3 or S-2 Companies

D.    Voting and Management Information

      18.  Information if Proxies, Consents or
           Authorizations are to be Solicited

           (1)    Date, Time and Place Information                    The Meeting - General
           (2)    Revocability of Proxy                               The Meeting - Solicitation, Voting and
                                                                      Revocation of Proxies
           (3)    Dissenters' Rights of Appraisal                     Absence of Dissenters' Rights
           (4)    Persons Making the Solicitation                     The Meeting - General; The Meeting -
                                                                      Solicitation, Voting and Revocation of
                                                                      Proxies
           (5)    Interests of Certain Persons in                     Summary - Interests of Certain Persons; The
                  Matters to be Acted Upon; Voting                    Plan of Merger - Interests of Certain Persons;
                  Securities and Principal Holders                    Information About the Bank - Security
                  Thereof                                             Holdings of Principal Shareholders and
                                                                      Management
           (6)    Vote Required for Approval                          The Meeting - Shares Entitled to Vote;
                                                                      Quorum; Vote Required
           (7)    Directors and Executive Officers;                   Information About the Bank
                  Executive Compensation; Certain
                  Relationships and Related
                  Transactions

      19.  Information if Proxies, Consents or                        *
           Authorizations are not to be Solicited or in
           an Exchange Offer
<FN>
*Not applicable or answer is in the negative.
</FN>
</TABLE>

<PAGE>
                         MERITRUST FEDERAL SAVINGS BANK
                             200 West Second Street
                           Thibodaux, Louisiana 70302


                              _______________, 1998



Dear Shareholder:

         You are cordially  invited to attend a special  meeting of shareholders
(the "Meeting") of Meritrust Federal Savings Bank (the "Bank") to be held in the
main office of the Bank, 200 West Second Street, Thibodaux,  Louisiana 70302, on
________, ____________, 1998 at 3:00 p.m., local time.

         At the Meeting, shareholders will be asked to approve the Agreement and
Plan of Merger  dated  November  20, 1997 between  Whitney  Holding  Corporation
("Whitney"),  Whitney  National Bank ("Whitney Bank") and the Bank and a related
merger agreement (collectively,  the "Plan of Merger").  Pursuant to the Plan of
Merger, the Bank will merge with and into Whitney Bank (the "Merger"),  and each
share of common stock of the Bank ("Bank Common  Stock") will be converted  into
the right to receive shares of common stock of Whitney  ("Whitney Common Stock")
and cash in lieu of any  fractional  share.  Whitney Bank will be the  surviving
entity in the Merger,  and shareholders of the Bank will become  shareholders of
Whitney.  It is a condition to the Merger that, among other things, the exchange
of Bank Common Stock solely for shares of Whitney  Common Stock will be tax free
to the Bank's shareholders for federal income tax purposes.

         Each share of Bank Common  Stock is expected to be  converted  into the
right to receive  between 1.352 shares and 1.587 shares of Whitney Common Stock,
depending upon the Average  Whitney Market Price (as defined) and other factors,
as described in the accompanying  Proxy  Statement-Prospectus.  If the effective
date of the  Merger had been  ______________,  1998,  each share of Bank  Common
Stock  would  have been  converted  into the right to  receive  _____  shares of
Whitney  Common  Stock.  See "The Plan of Merger --  Description  of the Plan of
Merger   --   Conversion   of   Common   Stock"   in  the   accompanying   Proxy
Statement-Prospectus.

         The Merger has been approved by your Board of Directors,  and the Board
recommends that each shareholder vote FOR the Plan of Merger. The Board believes
that the  Merger  is in the  best  interests  of the Bank and its  shareholders.
Consummation of the Merger is subject to certain conditions,  including approval
of the Plan of Merger by the  Bank's  shareholders,  approval  of the  Merger by
various  regulatory  agencies,  and the  satisfaction or waiver of certain other
contractual conditions.

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

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

Sincerely,



Stephen R. Berthelot                         Lee J. Guarisco
President                                    Vice Chairman

<PAGE>



                         MERITRUST FEDERAL SAVINGS BANK
                             200 West Second Street
                           Thibodaux, Louisiana 70302

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                     TO BE HELD _______, _____________, 1998


To the Holders of Common Stock of Meritrust Federal Savings Bank:

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Shareholders  (the
"Meeting")  of Meritrust  Federal  Savings Bank (the "Bank") will be held at its
main office,  200 West Second Street,  Thibodaux,  Louisiana  70302,  on ______,
___________, 1998 at 3:00 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 November 20, 1997, and a related merger 
               agreement, copies of which are attached as Appendix A to the
               accompanying Proxy Statement-Prospectus and are incorporated
               herein by reference (collectively, the "Plan of Merger"), 
               pursuant to which, among other things: (a) the Bank would merge 
               into Whitney National Bank ("Whitney Bank"), a wholly-owned bank
               subsidiary of Whitney Holding Corporation ("Whitney"), and (b)
               each outstanding share of common stock of the Bank would be
               converted into shares of Whitney common stock as determined in
               accordance with the terms of the Plan of Merger, all as more 
               fully described in the attached Proxy Statement-Prospectus.

         2.    To adjourn the Meeting, if necessary, to solicit additional 
               proxies.

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

         Only  shareholders  of record at the close of business on February  19,
1998 are entitled to notice of and to vote at the Meeting or any  adjournment or
postponements thereof.

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

                                 By order of the Board of Directors
                                  of Meritrust Federal Savings Bank



                                 Edward J. Patterson, Jr., Secretary
Thibodaux, Louisiana
____________, 1998

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

<PAGE>


                         MERITRUST FEDERAL SAVINGS BANK

               PROXY STATEMENT FOR SPECIAL MEETING OF SHAREHOLDERS
                    TO BE HELD ________________________, 1998

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

                           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 ("Bank Common  Stock"),  of Meritrust  Federal
Savings Bank (the "Bank") in connection with the  solicitation of proxies by the
Bank's Board of Directors for use at a Special  Meeting of  Shareholders  of the
Bank (the  "Meeting") to be held on _________,  _________________,  1998 at 3:00
p.m., local time, at the Bank's main office, 200 West Second Street,  Thibodaux,
Louisiana 70302, and at any adjournments or postponements  thereof.  The purpose
of the Meeting is to consider  and vote upon a proposal to approve an  Agreement
and Plan of Merger  dated  November  20, 1997,  and a related  merger  agreement
(collectively,  the "Plan of  Merger")  between the Bank,  on the one hand,  and
Whitney  Holding  Corporation  ("Whitney")  and Whitney  National Bank ("Whitney
Bank"),  on the other hand. The Plan of Merger provides for, among other things,
the merger of the Bank into Whitney Bank (the  "Merger").  Upon  consummation of
the Merger,  each outstanding  share of Bank Common Stock will be converted into
or exchanged  for shares of common  stock,  no par value,  of Whitney  ("Whitney
Common  Stock") in the  manner  described  herein,  with cash being paid for any
fractional share interests,  and any outstanding options to purchase Bank Common
Stock will be  converted  into options to purchase  Whitney  Common Stock in the
manner  described  herein.  See "The Plan of Merger - Description of the Plan of
Merger -- Conversion of Common Stock."  Consummation  of the Merger requires the
approval of the holders of at least two-thirds of the outstanding shares of Bank
Common Stock.  Consummation of the Merger is also subject to the satisfaction of
certain other conditions, including obtaining necessary regulatory approvals.

         Whitney has filed a Registration  Statement  pursuant to the Securities
Act of 1933, as amended (the "Securities Act"),  covering up to 1,338,120 shares
of Whitney  Common Stock that may be issued in  connection  with the Merger,  as
determined  on the basis of the pricing  formula  described  herein.  The actual
number of shares of Whitney  Common  Stock to be issued  will be  determined  in
accordance  with the  terms  of the Plan of  Merger.  See  "The  Plan of  Merger
Description  of  the  Plan  of  Merger  --  Conversion  of  Common  Stock."  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 "Nasdaq  National  Market").  The outstanding  shares of Bank
Common Stock are  included for  quotation  on the Nasdaq  SmallCap  Market.  The
closing price per share of Whitney Common Stock on the Nasdaq National Market on
_________,  1998 was  $________,  and the closing price per share of Bank Common
Stock on the  Nasdaq  SmallCap  Market  on  _________,  1998 was  $________.  On
November 20, 1997,  the last trading day before the Bank  announced  that it had
entered  into the Plan of Merger,  the  closing  price per share of Bank  Common
Stock on the Nasdaq SmallCap Market was $51.219.

         This Proxy Statement-Prospectus, and the accompanying Notice of Special
Meeting and form of proxy, are being first mailed to shareholders of the Bank on
or about __________________, 1998.

                           ---------------------------
           THE SECURITIES TO BE ISSUED IN CONNECTION WITH THE PROPOSED
               MERGER HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
                 COMMISSION NOR HAS THE SECURITIES AND EXCHANGE
       COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCU-
            RACY OR ADEQUACY OF THIS PROXY STATEMENT-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 ______________, 1998.


<PAGE>

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

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

                              AVAILABLE INFORMATION

         Whitney and the Bank are subject to the  informational  requirements of
the  Securities  Exchange  Act of 1934 (the  "Exchange  Act") and in  accordance
therewith  file  reports,  proxy  statements  and  other  information  with  the
Securities and Exchange  Commission (the  "Commission") and the Office of Thrift
Supervision  ("OTS"),  respectively.  The reports,  proxy  statements  and other
information  filed by Whitney with the Commission 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 at prescribed  rates, and they are also available to the public at the web
site maintained by the Commission at  "http://www.sec.gov."  The reports,  proxy
statements and other information filed by the Bank with the OTS can be inspected
and  copied at the  public  reference  facilities  maintained  by the OTS at the
Office of Records  Management and  Information  Policy -  Dissemination  Branch,
Office of Thrift Supervision,  1700 G Street, N.W., Washington,  D.C. 20552, and
can also be obtained by written request from such office at prescribed rates. In
addition,  Whitney Common Stock is included for quotation on the Nasdaq National
Market  (Symbol:  WTNY),  and the Bank Common Stock is included for quotation on
the Nasdaq SmallCap Market (Symbol:  MERI).  Such reports,  proxy statements and
other  information  concerning  Whitney  and the  Bank can be  inspected  at the
offices of the National Association of Securities Dealers,  Inc., 1735 K Street,
N.W., Washington, D.C. 20006.

         Whitney has filed with the Commission a Registration  Statement on Form
S-4  ("Registration  Statement")  under the  Securities  Act with respect to the
Whitney  Common  Stock  offered by this Proxy  Statement-Prospectus.  This Proxy
Statement-Prospectus  does not contain all of the  information  set forth in the
Registration  Statement or the exhibits  thereto.  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  described
herein, reference is made to the Registration Statement,  including the exhibits
thereto and any documents incorporated by reference therein.

                       DOCUMENTS INCORPORATED BY REFERENCE

         The following documents previously filed with the Commission by Whitney
(File No.  0-1026)  pursuant to the Exchange Act are  incorporated  by reference
into this Proxy Statement-Prospectus:

         1.    Whitney's Annual Report on Form 10-K for the fiscal year ended 
               December 31, 1996;

         2.    Whitney's Quarterly Report on Form 10-Q for the fiscal quarter 
               ended March 31, 1997;

                                       ii


<PAGE>

         3.    Whitney's Quarterly Report on Form 10-Q for the fiscal quarter 
               ended June 30, 1997;

         4.    Whitney's Quarterly Report on Form 10-Q for the fiscal quarter 
               ended September 30, 1997; and

         5.    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 Whitney's  Current  Report on Form
               8-K filed with the Commission on January 19, 1996.

         The following documents  previously filed with the OTS by the Bank (OTS
Docket No.  06866)  pursuant to the Exchange Act are  incorporated  by reference
into this Proxy Statement-Prospectus:

         1.    The Bank's  Annual  Report on Form  10-KSB for the fiscal year
               ended December 31, 1996 (including certain  information in the
               Bank's Proxy Statement dated March 25, 1997 used in connection
               with the  Bank's  1996  Annual  Meeting  of  Stockholders  and
               incorporated by reference into the Form 10-KSB);

         2.    The Bank's Quarterly Report on Form 10-QSB for the quarter ended
               March 31, 1997;

         3.    The Bank's Quarterly Report on Form 10-QSB for the quarter ended
               June 30, 1997;

         4.    The Bank's Quarterly Report on Form 10-QSB for the quarter ended
               September 30, 1997;

         5.    The Bank's Current Reports on Form 8-K filed with the OTS on 
               December 2, 1997 and January 30, 1998; and

         6.    The  following   portions  of  the  Bank's  Annual  Report  to
               Stockholders  for the fiscal  year ended  December  31,  1996:
               selected  consolidated  financial data (page 5);  management's
               discussion and analysis of financial  condition and results of
               operations  (pages 6 through  20);  and  audited  consolidated
               financial statements and notes thereto (pages 21 through 44).

         Accompanying  this Proxy  Statement-Prospectus  are the  Bank's  Annual
Report to  Stockholders  for the fiscal  year ended  December  31,  1996 and its
Quarterly Report on Form 10-QSB for the quarter ended September 30, 1997.

         All documents filed by Whitney  pursuant to Sections 13(a),  13(c), 14,
or 15(d) of the Exchange  Act after the date of this Proxy  Statement-Prospectus
and  prior to the date of the  Meeting  described  herein  shall be deemed to be
incorporated  by reference in this Proxy  Statement-Prospectus  and to be a part
hereof from the date of their filing.  Any statement  contained  herein,  in any
supplement hereto, or in a document incorporated or deemed to be incorporated by
reference  herein  shall be deemed to be modified  or  superseded  for  purposes
hereof to the extent that a statement  contained  herein,  or in any  supplement
hereto, or in any subsequently filed document which also is, or is deemed to be,
incorporated by reference herein modifies or supersedes such statement. Any such
statement  so modified or  superseded  shall not be deemed to  constitute a part
hereof, except as so modified or superseded.

         THIS PROXY STATEMENT-PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE 
THAT ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH.  THESE DOCUMENTS ARE
AVAILABLE UPON REQUEST, IF FILED BY WHITNEY, FROM EDWARD B. GRIMBALL, CHIEF
FINANCIAL OFFICER, WHITNEY HOLDING CORPORATION, 228 ST. CHARLES AVENUE, NEW
ORLEANS, LOUISIANA 70130 (TELEPHONE (504) 586-7252), AND, IF FILED BY THE BANK,
FROM MICHAEL D.TEMPLET, CHIEF FINANCIAL OFFICER, MERITRUST FEDERAL SAVINGS BANK,
200 WEST SECOND STREET, THIBODAUX, LOUISIANA 70302 (TELEPHONE (504) 446-5011). 
IN ORDER TO ENSURE TIMELY DELIVERY OF THE DOCUMENTS, ANY REQUEST SHOULD BE MADE 
BY _______________________, 1998. Whitney hereby undertakes to provide copies of
any such  documents,  other  than  exhibits  thereto  that are not  specifically
incorporated by reference therein,  without charge to each person, including any
beneficial  owner of Bank Common Stock, to whom this Proxy  Statement-Prospectus
is delivered, upon the written or oral request of such person to Whitney's Chief
Financial Officer at the address and telephone number written above.

                                       iii

<PAGE>

                                TABLE OF CONTENTS

SUMMARY.......................................................................vi
         Parties to the Merger................................................vi
                  Whitney  ...................................................vi
                  The Bank ...................................................vi
         The Meeting..........................................................vi
                  General  ...................................................vi
                  Purpose of the Meeting......................................vi
         Vote Required.......................................................vii
         Reasons for the Plan of Merger......................................vii
         Recommendation of the Bank's Board of Directors.....................vii
         Fairness Opinion of Friedman, Billings, Ramsey & Co., Inc...........vii
         The Plan of Merger..................................................vii
                  Conversion of Common Stock.................................vii
                  Exchange of Certificates....................................ix
                  Regulatory Approvals and Other Conditions to 
                    Consummation of the Merger................................ix
                  Waiver, Amendment and Termination...........................ix
         Accounting Treatment..................................................x
         Certain Federal Income Tax Consequences...............................x
         Absence of Dissenters' Rights.........................................x
         Interests of Certain Persons..........................................x
         Market Prices........................................................xi
         Comparative Rights of Shareholders...................................xi
         Selected Financial Data of the Bank..................................xi
         Selected Financial Data of Whitney.................................xiii
         Comparative Per Share Data..........................................xiv
THE MEETING....................................................................1
         General  .............................................................1
         Purpose of the Meeting................................................1
         Shares Entitled to Vote; Quorum; Vote Required........................1
         Solicitation, Voting and Revocation of Proxies........................2
THE PLAN OF MERGER.............................................................2
         General  .............................................................2
         Background............................................................2
         Reasons for the Plan of Merger........................................3
                  General  ....................................................3
                  Whitney  ....................................................3
                  The Bank ....................................................4
         Recommendation of the Bank's Board of Directors.......................4
         Fairness Opinion of Friedman, Billings, Ramsey & Co., Inc.............4
         Description of the Plan of Merger.....................................8
                  Conversion of Common Stock...................................8
                  Exchange of Certificates.....................................9
                  Transfer and Exchange Agents................................10
                  Regulatory Approvals and Other Conditions of the Merger.....10
                  Effective Date..............................................10
                  Conduct of Business Prior to the Effective Date.............10
                  Waiver, Amendment and Termination...........................11
                  Expenses ...................................................12
         Interests of Certain Persons.........................................12
                  Employment Status...........................................12
                  Employee Benefits...........................................12

                                       iv


<PAGE>

                  Management..................................................13
                  Change in Control Agreements................................13
                  Bank Options................................................13
                  Advisory Board..............................................15
                  Indemnification and Insurance...............................15
         Status Under Federal Securities Laws; Certain Restrictions 
            on Resales .......................................................15
         Accounting Treatment.................................................16
         Pro Forma Data.......................................................16
ABSENCE OF DISSENTERS' RIGHTS.................................................16
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................16
ADJOURNMENT OF SPECIAL MEETING, IF NECESSARY..................................17
INFORMATION ABOUT THE BANK....................................................18
         General  ............................................................18
         Market Prices of and Dividends Declared on Bank Common Stock.........18
         Security Holdings of Principal Shareholders and Management...........19
INFORMATION ABOUT WHITNEY.....................................................20
         General  ............................................................20
         Recent Developments..................................................20
         Market Prices of and Dividends Declared on Whitney Common Stock .....21
COMPARATIVE RIGHTS OF SHAREHOLDERS............................................21
         Description of Whitney Common Stock..................................21
         Comparison of Whitney Common Stock and Bank Common Stock.............26
                  Boards of Directors.........................................26
                  Removal of Directors........................................26
                  Issuance of Shares to Directors, Officers or 
                    Controlling Shareholders..................................26
                  Nomination of Directors.....................................27
                  Preferred Stock.............................................27
                  Special Meetings of Shareholders............................27
                  Business Conducted at Annual Meetings of Shareholders.......27
                  Amendment to Charter and Bylaws.............................27
                  Supermajority Vote Requirements.............................28
                  Indemnification Rights......................................28
                  Liquidation Account.........................................28
LEGAL MATTERS.................................................................29
EXPERTS.......................................................................29
SHAREHOLDER PROPOSALS.........................................................29
OTHER MATTERS.................................................................29
         Appendix A - Agreement and Plan of Merger...........................A-1
         Appendix B - Fairness Opinion of Friedman, Billings, Ramsey & 
           Co., Inc..........................................................B-1

                                        v

<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 Merger

         Whitney.   Whitney  Holding   Corporation,   a  Louisiana   corporation
("Whitney"),  is a 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,
a national banking association  headquartered in Orleans Parish,  Louisiana, has
been engaged in general  banking  business in southern  Louisiana since 1883. It
currently  conducts  its general  banking  business  through  approximately  100
banking  offices  in south  Louisiana,  southern  Mississippi  and  Alabama  and
northwestern  Florida.  Whitney  Bank also  maintains a foreign  branch on Grand
Cayman in the British West Indies.

         Whitney and its subsidiaries are sometimes referred to collectively
herein as "Whitney's consolidated group." At September 30, 1997, Whitney had
consolidated assets of approximately $4.2 billion and total consolidated 
deposits of approximately $3.3 billion. Whitney's principal executive offices 
are at 228 St. Charles Avenue, New Orleans, Louisiana 70130, and its telephone
number is (504) 586-7117.  See "Information About Whitney."

         The Bank.  Meritrust  Federal  Savings Bank (the "Bank") is a federally
chartered, stock savings bank headquartered in Thibodaux,  Louisiana. The Bank's
business consists  primarily of attracting  deposits from the general public and
using those and other available sources of funds to originate consumer loans and
loans secured by single-family residences located primarily in Thibodaux, Houma,
Luling,  Raceland,  Vacherie  and  Galliano,  Louisiana  and in St. Mary Parish,
Louisiana.  At September 30, 1997, the Bank had total assets of $233.3  million,
deposits of $210.4 million and total stockholders' equity of $19.3 million.

         The Bank's principal  executive  offices are at 200 West Second Street,
Thibodaux,  Louisiana  70302,  and its telephone  number is (504) 446-5011.  See
"Information About the Bank."

The Meeting

         General.  A  special  meeting  of the  shareholders  of the  Bank  (the
"Meeting")  will be held on  ________________,  1998 at the time and  place  set
forth in the accompanying Notice of Special Meeting of Shareholders. Only record
holders  of the common  stock,  $1.00 par value per  share,  of the Bank  ("Bank
Common  Stock") at the close of business on  February  19, 1998 are  entitled to
notice of and to vote at the Meeting. On that date, there were 774,176 shares of
Bank Common Stock issued and outstanding,  each of which is entitled to one vote
on each matter properly to come before the Meeting.

         Purpose of the  Meeting.  The  purpose of the Meeting is to vote upon a
proposal to approve an Agreement and Plan of Merger dated November 20, 1997, and
a related merger agreement (collectively, the "Plan of Merger"), copies of which
are attached  hereto as Appendix A, pursuant to which,  among other things,  the
Bank will merge into Whitney Bank (the  "Merger") and  shareholders  of the Bank
will receive  shares of Whitney  common  stock,  no par value  ("Whitney  Common
Stock"), and cash in lieu of fractional shares, as described below under " - The
Plan of Merger -- Conversion of Common Stock." See "The Meeting - Purpose of the
Meeting."  Shareholders  will also be asked to approve a proposal to adjourn the
Meeting  if  necessary  to  solicit  additional  proxies in favor of the Plan of
Merger  in  order  for the  Plan of  Merger  to be  approved  and  adopted  (the
"Adjournment  Proposal").  Approval of the  Adjournment  Proposal will allow the
Bank's Board of Directors to adjourn the meeting in order to solicit  additional
proxies if necessary to meet the two-thirds vote  requirement.  See "Adjournment
of Special Meeting, if Necessary."

                                       vi

<PAGE>

Vote Required

          The Plan of Merger must be approved by the affirmative vote of holders
of at least two-thirds of the outstanding shares of Bank Common Stock. Directors
and executive  officers of the Bank holding an aggregate of 176,616  shares,  or
approximately 22.8%, of the outstanding shares of Bank Common Stock have agreed,
subject to  certain  conditions,  to vote  their  shares in favor of the Plan of
Merger at the Meeting.  It is also  anticipated that the directors and executive
officers  of the Bank will vote for the  proposal  to  adjourn  the  Meeting  if
necessary to solicit  additional  proxies.  Whitney,  as the sole shareholder of
Whitney Bank, must approve the Plan of Merger. Under Louisiana law, shareholders
of Whitney are not  required to approve the Plan of Merger.  See "The  Meeting -
Shares Entitled to Vote; Quorum; Vote Required."

Reasons for the Plan of Merger

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

Recommendation of the Bank's Board of Directors

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

Fairness Opinion of Friedman, Billings, Ramsey & Co., Inc.

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

         A copy of the  fairness  opinion of Friedman,  Billings,  Ramsey & Co.,
Inc. dated _______________, 1998 is attached as Appendix B and should be read in
its entirety.

The Plan of Merger

         Conversion  of Common  Stock.  Pursuant  to the Plan of Merger,  if all
conditions to the Merger are satisfied or waived,  on the effective  date of the
Merger,  the Bank will be merged with and into  Whitney  Bank,  and the separate
existence  of the Bank will cease.  By reason of the Merger,  and subject to the
adjustments described below, each outstanding share of Bank Common Stock will be
converted  into a number of shares of Whitney  Common Stock that is equal to (a)
if the Average  Whitney Market Price (defined below) is greater than or equal to
$46.00 and less than or equal to $54.00,  the  quotient  (rounded to the nearest
thousandth) determined by dividing (i) $73.00 by (ii) the Average Whitney Market
Price,  (b) if the  Average  Whitney  Market  Price is less than  $46.00,  1.587
shares,  (c) if the Average  Whitney Market Price is greater than $54.00,  1.352
shares, or (d) notwithstanding any of the foregoing,  if, prior to the effective
date of the  Merger,  Whitney  issues  a  press  release  announcing  that it is
negotiating  or has  executed a letter of intent or  definitive  merger or other
acquisition  agreement  as a  result  of  which  Whitney  will  cease  to  be an
independent, publicly traded company and (y) Whitney has not thereafter issued a
press release announcing the termination of such negotiations,  letter of intent
or definitive agreement prior to the closing of the transactions contemplated by
the Plan of Merger,  1.352 shares.  The number of shares of Whitney Common Stock
into which one share of Bank Common

                                       vii


<PAGE>

Stock would be converted by reason of the merger pursuant to the foregoing
provisions is referred to as the "Exchange Ratio."

         The Plan of  Merger  defines  "Average  Whitney  Market  Price"  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 which is effected, or for which a record
date occurs) on the 20 trading days preceding the fifth trading day  immediately
prior to the  effective  date of the  Merger,  as  reported  in the Wall  Street
Journal (corrected for typographical errors), and such period of trading days is
referred to as the "Pricing Period."

         The Bank may  terminate  the Plan of Merger by giving notice to Whitney
at any time during the five-day period  following the Pricing Period if both (a)
the Average  Whitney  Market  Price is less than $40.00 and (b) (i) the quotient
obtained by dividing  the Average  Whitney  Market  Price by $50.00 is less than
(ii) the result  obtained  by  subtracting  0.15 from the  quotient  obtained by
dividing  the  average  of the Index  Prices  (hereinafter  defined)  during the
Pricing  Period by the Index Price on November 24, 1997 (the  "Starting  Date").
The "Index Price" for a particular  date is the weighted  average of the closing
sales prices on such date of an index of 12 bank holding companies  specified in
the Plan of Merger,  and the Index Price on the Starting Date was $46.55. If the
Bank gives Whitney notice of its intent to terminate the Plan of Merger pursuant
to the conditions  described in this  paragraph,  Whitney may determine,  in its
sole  discretion,  to eliminate the Bank's right to terminate the Plan of Merger
by increasing the Exchange  Ratio to equal the quotient  (rounded to the nearest
thousandth) obtained by dividing $63.48 by the Average Whitney Market Price.

         Conversely,  Whitney may  terminate the Plan of Merger by giving notice
to the Bank at any time during the five-day period  following the Pricing Period
if: (a) the Average  Whitney  Market Price is greater  than $60.00,  (b) (i) the
quotient  obtained by dividing  the Average  Whitney  Market  Price by $50.00 is
greater than (ii) the result obtained by adding 0.15 to the quotient obtained by
dividing  the average of the Index  Prices  during the Pricing  Period by $46.55
(the Index Price on the Starting Date),  and (c) none of the events described in
clause (d) of the first paragraph under this subheading  shall have occurred and
be  continuing.  If Whitney gives the Bank notice of its intent to terminate the
Plan of Merger  pursuant to the conditions set forth in the preceding  sentence,
the Bank may determine, in its sole discretion,  to eliminate Whitney's right to
terminate  the Plan of  Merger by  decreasing  the  Exchange  Ratio to equal the
quotient  (rounded to the nearest  thousandth)  determined by dividing $81.12 by
the Average Whitney Market Price.

         On ___________________,  1998, the closing trading price for a share of
Whitney Common Stock was $_______,  and if such date had been the effective date
of the Merger, the Average Whitney Market Price would have been $_______ and the
Exchange Ratio would have been ______.  Based on such closing trading price, the
market value of  ___________  shares of Whitney  Common Stock on that date would
have been  $__________.  There can be no  assurance  as to the  market  value of
Whitney Common Stock on the effective date of the Merger.

         Inasmuch as the  consideration to be paid by Whitney in the Merger will
be based on the "Average Whitney Market Price" as defined in the Plan of Merger,
the  actual  value on the  effective  date of the  Merger  of the  shares  to be
received by holders of Bank Common  Stock in the Merger may be more or less than
the Average  Whitney  Market Price of those shares as  calculated  in accordance
with the Plan of Merger.

         In lieu of issuing any fractional  share of Whitney Common Stock,  each
Bank  shareholder  who would  otherwise be entitled  thereto will receive a cash
payment  (without  interest)  equal to such fractional  share  multiplied by the
Average Whitney Market Price.

         The Plan of  Merger  also  provides  that  each  outstanding  option to
purchase  shares of Bank Common Stock (the "Bank Options")  granted  pursuant to
the Bank's 1993 Key  Employee  Stock  Compensation  Program and 1993  Directors'
Stock  Option  Plan  (the  "Bank  Option  Plans")  that are  outstanding  at the
effective time of the Merger, whether or not exercisable, will be converted into
and become a right to purchase shares of Whitney Common Stock in accordance with
the terms of the Bank Option Plans and the option  agreements by which such Bank
Options  are  evidenced,  except that from and after the  effective  time of the
Merger,  (a) the number of shares of Whitney  Common Stock  subject to each Bank
Option will equal the number of shares of Bank Common Stock subject to such Bank
Options  prior to the effective  time of the Merger,  multiplied by the Exchange
Ratio (with fractional shares rounded down to the nearest share) and

                                      viii

<PAGE>


(b) the exercise price per share of Whitney Common Stock purchasable  thereunder
will be the exercise price  specified in the  applicable  Bank Option divided by
the Exchange Ratio (rounded up to the nearest cent).

         See "The Plan of Merger -  Description  of the Plan of Merger" and "The
Plan of  Merger -  Description  of the Plan of Merger  --  Conversion  of 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 Bank's  shareholders,  see "Status Under Federal  Securities  Laws;  Certain
Restrictions on Resales."

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

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

                   Michael D. Templet, Chief Financial Officer
                         Meritrust Federal Savings Bank
                             200 West Second Street
                           Thibodaux, Louisiana 70302
                                 (504) 446-5011

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

         Regulatory  Approvals  and  Other  Conditions  to  Consummation  of the
Merger. In addition to approval by the shareholders of the Bank, consummation of
the Merger is conditioned upon, among other things, (i) the accuracy on the date
of  closing of the  representations  and  warranties,  and the  compliance  with
covenants,  made in the Plan of Merger by each  party,  and the  absence  of any
material  adverse  change in the financial  condition,  results of operations or
business of the other party's  consolidated  group, (ii) the receipt of required
regulatory approvals, (iii) the receipt by Whitney of assurances that the Merger
may be accounted for as a pooling-of-interests,  (iv) the receipt by Whitney and
the  Bank of  opinions  as to the  qualification  of the  Merger  as a  tax-free
reorganization  under  applicable  law, (v) the Bank's  receipt of a letter from
Friedman,  Billings, Ramsey & Co., Inc., dated as of the date of the Meeting, in
form and substance  satisfactory to the Bank, confirming its fairness opinion to
the Board of Directors of the Bank, and (vi) certain other conditions  customary
for agreements of this sort. The parties intend to consummate the Merger as soon
as  practicable  after  all of the  conditions  to the  Merger  have been met or
waived.

          On  _______________________,  1998,  Whitney filed an application with
the  Office  of the  Comptroller  of the  Currency  of the  United  States  (the
"Comptroller")  seeking approval of the Merger.  The application was accepted on
______________,  1998.  There can be no  assurance  that final  approval of this
application  will be obtained,  or that the other  conditions to consummation of
the Merger will be satisfied by the date of the Meeting or at all. See "The Plan
of Merger - Description of the Plan of Merger -- Regulatory  Approvals and Other
Conditions of the Merger."

         Waiver,  Amendment and  Termination.  The Plan of Merger  provides that
each of the parties to the Plan of Merger may waive any of the conditions to its
obligation to consummate the Merger other than approval by the  shareholders  of
the Bank,  the  absence  of a stop order  suspending  the  effectiveness  of the
Registration  Statement of which this Proxy  Statement-Prospectus  forms a part,
the receipt of all necessary regulatory approvals, the satisfaction

                                       ix


<PAGE>


of all requirements  prescribed by law for  consummation of the Merger,  and the
Bank's receipt of a letter from Friedman,  Billings, Ramsey & Co., Inc. dated as
of the date of the  Meeting,  in form and  substance  satisfactory  to the Bank,
confirming  Friedman,  Billings,  Ramsey & Co., Inc.'s  fairness  opinion to the
Board of Directors of the Bank.

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

         In  addition  to their  rights to  terminate  the Plan of Merger  under
certain circumstances if the Average Whitney Market Price is less than $40.00 or
more than $60.00 (as described  above under the heading " - Conversion of Common
Stock"),  the parties  have rights to  terminate  the Plan of Merger at any time
prior to the effective  date of the Merger (i) by the mutual  consent of Whitney
and the Bank;  (ii) in the  event of a  material  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 August 31, 1998;  (iii) if the
Merger  has not  occurred  by  August  31,  1998;  (iv) if the  Bank's  Board of
Directors  withdraws  its  recommendation  of the Merger or  recommends  another
acquisition  transaction;  (v) if the Bank receives a written offer with respect
to  another  acquisition  transaction  and the  Board of  Directors  of the Bank
determines in good faith,  after  consultation  with its financial  advisers and
counsel, that such transaction is more favorable to the Bank's shareholders than
the  transactions  contemplated  by the Plan of Merger;  or (vi) on the basis of
certain  other  grounds  specified  in the Plan of  Merger.  The Plan of  Merger
provides for a termination  fee of $3,000,000  payable to Whitney if the Plan of
Merger is terminated under the circumstances  described in clause (iv) or clause
(v) of the preceding sentence. See "The Plan of Merger - Description of the Plan
of Merger -- Waiver, Amendment and Termination."

Accounting Treatment

         Whitney  intends to account  for the Merger as a  pooling-of-interests,
and it is a condition to Whitney's  obligation to consummate the Merger that (i)
it receive certain  assurances from the Bank's  independent  public  accountants
that the Merger may be accounted for as a pooling-of-interests  and (ii) neither
Whitney's  independent  public  accountants  nor  the  Securities  and  Exchange
Commission shall have taken the position that the  transactions  contemplated by
the Plan of Merger do not qualify for pooling-of-interests accounting treatment.
See "The Plan of Merger - Accounting Treatment."

Certain Federal Income Tax Consequences

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

Absence of Dissenters' Rights

         A Bank shareholder who objects to the Merger does not have "dissenters'
rights" and,  therefore,  does not have the right to dissent from the Merger and
have paid to him in cash by  Whitney  the fair cash  value of his shares of Bank
Common Stock. See "Absence of Dissenters' Rights."

Interests of Certain Persons

         The  executive  officers  and members of the Board of  Directors of the
Bank have  interests  in the Merger that are in addition to their  interests  as
shareholders of the Bank. These interests include, among others,  payments to be
received  by  executive   officers   pursuant  to  the  Bank's  incentive  bonus
arrangements  and other agreements with the Bank; the acceleration of vesting of
Bank Options  held by  directors  and  executive  officers  pursuant to the Bank
Option  Plans;  the continued  employment  of the executive  officers by Whitney
after the effective date; the continuation of certain

                                        x

<PAGE>


employee  benefits  generally;  and provisions in the Plan of Merger relating to
indemnification  of  directors  and  officers  of the Bank and  continuation  of
directors and officers liability insurance.

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

Market Prices

         On November 20,  1997,  the last  trading day  preceding  the date that
Whitney and the Bank publicly  announced  that they had entered into the Plan of
Merger,  the closing sales price for a share of Whitney Common Stock,  as quoted
on the Nasdaq National Market,  was $50.50.  No assurance can be given as to the
market price of Whitney  Common Stock on the  effective  date of the Merger.  On
___________________, 1998, the closing sales price for a share of Whitney Common
Stock was $_______,  and if such date had been the effective date of the Merger,
the Average Whitney Market Price would have been approximately  $_______ and the
Exchange Ratio would have been ______.  Based on such closing trading price, the
market value of  ___________  shares of Whitney  Common Stock on that date would
have been  $__________.  There can be no  assurance  as to the  market  value of
Whitney Common Stock on the effective date of the Merger.

         The closing  sales price for a share of Bank Common Stock on the Nasdaq
SmallCap Market was $51.219 on November 20, 1997. On _______________,  1998, the
closing  sale  price  for a share of Bank  Common  Stock  was  $___________.  No
assurance  can be given as to the market  price of the Bank Common  Stock on the
effective date of the Merger. See "Information About the Bank - Market Prices of
and Dividends Declared on Bank Common Stock."

Comparative Rights of Shareholders

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

Selected Financial Data of the Bank

         The selected  financial data presented below for, and as of the end of,
each of the years in the  five-year  period ended  December 31, 1996 are derived
from  consolidated  financial  statements  of the Bank and  subsidiaries,  which
financial  statements  have been audited by KPMG Peat  Marwick LLP,  independent
certified public  accountants.  The selected  financial data for the nine months
ended  September  30, 1997 and 1996 have been derived from the Bank's  unaudited
consolidated  financial  statements,   which,  in  the  opinion  of  the  Bank's
management,  reflect  all  adjustments  (consisting  only  of  normal  recurring
accruals)  that  are  necessary  for a  fair  presentation  of  the  results  of
operations for the interim periods presented.  The results of operations for the
nine-month period ended September 30, 1997 are not necessarily indicative of the
results to be expected for the entire year. The audited  consolidated  financial
statements  as of December  31, 1996 and 1995,  and for each of the years in the
three year period ended  December 31, 1996, and the report  thereon,  as well as
the unaudited consolidated financial statements as of September 30, 1997 and for
the three and nine months ended September 30, 1997 and 1996, are incorporated by
reference elsewhere in this Proxy Statement- Prospectus.

                                       xi

<PAGE>
<TABLE>
<CAPTION>
                                          Nine months ended
                                              September 30                           Years ended December 31,
                                          ---------------------     ---------------------------------------------------------
                                             1997        1996         1996        1995         1994         1993       1992
                                          ----------  ---------     ---------   ---------    ---------    --------   --------
                                                    (In thousands, except per share data, unaudited)
<S>                                         <C>        <C>          <C>         <C>         <C>          <C>        <C>

Balance Sheet Data:
   Total assets........................     $233,311   $230,713     $226,591    $220,855    $215,462     $222,434   $231,945
   Total earning assets................      223,160    220,715      216,257     210,192     204,663      211,336    221,224
   Total loans.........................      121,856    115,106      116,479     110,236     104,333      110,844    125,748
   Total investment in securities......       91,886     98,544       94,749      92,573      97,225       81,206     68,684
   Interest-bearing deposits...........      203,577    203,511      199,707     196,314     194,044      202,644    217,754
   Noninterest-bearing deposits........        6,839      6,496        6,438       5,662       4,515        4,704      4,564
   Shareholders' equity................       19,270     16,774       17,525      16,440      14,659       12,923      6,838

Income Statement Data:
   Total interest income...............      $12,526    $12,128      $16,283     $15,241     $14,154      $15,040    $17,467
   Net interest income.................        5,877      5,403        7,254       6,957       6,858        6,974      6,695
   Provision for possible loan losses..          120         90          120           0           0          132        (95)
   Non-interest income.................        1,290      1,185        1,589       1,309       1,281        1,383      1,502
   Non-interest expense................        4,983      5,815        7,461       6,079       6,072        6,286      6,387
   Income before extraordinary item
     and cumulative effect of change in
     accounting for income taxes.......        2,064        683        1,262       2,187       2,065        1,939      1,905
   Extraordinary item - tax benefit of
     net operating loss carryforward...            0          0            0           0           0            0        553
   Income before cumulative effect of
     change in accounting for income
     taxes.............................        2,064        683        1,262       2,187       2,065        1,939      2,458
   Cumulative effect of change in
     accounting for income taxes.......            0          0            0           0           0         (284)         0
   Net income..........................        2,064        683        1,262       2,187       2,065        1,655      2,458

Per Share Data:
   Primary earnings per share..........        $2.67      $0.86        $1.63       $2.82       $2.67        $2.14      $3.17
   Fully diluted earnings per share....         2.53       0.84         1.56        2.73        2.60          n/a        n/a
   Cash dividends per share............         0.53       0.45         0.63        0.53        0.43         0.27       0.34
   Fully diluted book value per share,
     end of period.....................        23.64      20.72        21.65       20.51       18.49        16.69        n/a

Key Ratios:
   Net income as a percent of
     average assets....................         0.90%      0.30%        0.56%       1.00%       0.94%        0.73%      1.04%
   Net income as a percent of
     average equity....................        11.14%      3.98%        7.43%      14.06%      14.97%       16.75%     43.46%
   Allowance for loan losses as
     a percent of loans and leases
     at period end.....................         0.51%      0.59%        0.56%       0.58%       0.69%        0.75%      0.65%
   Average equity as a percent
     of average total assets...........         8.26%      7.27%        7.59%       7.13%       6.30%        4.35%      2.38%
   Dividend payout ratio...............        19.66%     51.14%       38.34%      18.58%      15.93%        8.99%      3.79%
</TABLE>

                                       xii


<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,  1996 and for the
nine-month  periods ended September 30, 1997 and 1996 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 nine months ended  September 30, 1997 and 1996 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 nine-month period ended September 30, 1997 are not
necessarily indicative of the results to be expected for the entire year.
<TABLE>
<CAPTION>

                                          Nine months ended
                                            September 30,                          Years ended December 31,
                                    ---------------------------  --------------------------------------------------------------
                                         1997         1996         1996        1995          1994           1993         1992
                                    ------------- ------------- ----------- ----------- ------------- -------------   ----------
                                                                  (In thousands, except per share data, unaudited)
<S>                                   <C>         <C>          <C>          <C>          <C>          <C>          <C>            
Average Balance Sheet Data:
   Total assets...................    $4,166,029  $3,962,177   $3,576,681   $3,292,574   $3,263,890   $3,194,181   $3,134,850
   Total earning assets...........     3,791,433   3,590,908    3,252,217    2,975,057    2,950,064    2,885,083    2,825,865
   Total loans....................     2,349,510   1,914,706    1,778,074    1,379,587    1,151,750    1,106,631    1,274,674
   Total investment in securities.     1,404,002   1,625,152    1,446,923    1,535,826    1,716,532    1,648,913    1,372,064
   Interest bearing deposits......     2,305,013   2,275,589    1,953,054    1,892,768    1,918,547    1,896,111    1,877,137
   Noninterest bearing deposits...       941,243     901,198      842,168      827,348      806,914      793,408      783,582
   Shareholders' equity...........       454,081     420,012      388,855      348,960      306,566      247,663      200,785

Income Statement Data:
   Total interest income..........      $216,808    $200,711     $241,706     $221,660     $198,753     $191,550     $200,757
   Net interest income............       136,693     125,204      151,811      145,719      139,234      134,828      125,457
   Reduction in reserve (provision)
      for possible loan losses....         2,812        (375)       5,000        9,380       25,869       59,295       (4,640)
   Gains on sale of securities....             -          16           11            3           46          112        5,601
   Non-interest income............        37,826      31,144       37,311       33,966       34,964       34,143       30,292
   Non-interest expense...........      (118,704)   (108,179)    (134,394)    (122,680)    (115,661)    (111,475)    (123,837)
    Income before income tax and
      effect of accounting changes        58,627      47,810       59,739       66,388       84,452      116,903       32,873
    Income tax expense............        20,036      15,115       19,118       20,855       26,862       37,321        9,969
   Income before effect of
      accounting changes, net.....        38,591      32,695       40,621       45,533       57,590       79,582       22,904
   Cumulative effect of accounting
      changes, net................             -           -            -            -            -          345            -
   Net income.....................        38,591      32,695       40,621       45,533       57,590       79,927       22,904

Per Share Data:
   Primary earnings per share.....         $1.85       $1.59         2.26         2.57         3.32         4.67         1.35
   Fully diluted earnings per
     share........................          1.85        1.59         2.26         2.56         3.32         4.67         1.35
   Cash dividends per share.......          0.84        0.72         0.97         0.82         0.64         0.43         0.07
   Book value per share, end of
     period.......................         22.38       20.96        22.53        21.28        18.89        16.83        12.34

Key Ratios:
   Net income as a percent of
     average assets...............          1.24%       1.10%        1.14%        1.38%        1.76%        2.50%        0.73%
   Net income as a percent of
     average equity...............         11.36%      10.37%       10.45%       13.05%       18.78%       33.35%       11.85%
   Net interest margin............          4.94%       4.77%        4.81%        5.03%        4.86%        4.79%        4.55%
   Allowance for loan losses as
     a percent of loans and leases
     at period end................          1.69%       2.28%        1.90%        2.40%        3.00%        4.10%        8.50%
   Average equity as a percent
     of average total assets......         10.90%      10.60%       10.87%       10.60%        9.39%        7.50%        6.35%
   Equity as a percent of total
     assets at period end.........         11.12%      10.66%       10.72%       10.70%       10.21%        8.72%        6.47%
   Dividend payout ratio..........         44.29%      37.63%       41.75%       28.63%       17.61%        8.58%        6.40%
</TABLE>

                                      xiii


<PAGE>


Comparative Per Share Data

         The following  table presents  certain  information for Whitney and the
Bank on an  historical,  unaudited  pro forma  combined and  unaudited pro forma
equivalent basis. The unaudited pro forma combined information is based upon the
historical  financial  condition  and results of operations of the companies and
adjustments  directly  attributable  to the Plan of  Merger  based on  estimates
derived from information currently available.  This information does not purport
to be  indicative  of the results that would  actually have been obtained if the
Merger had been  consummated on the date or for the periods  indicated below, or
the results that may be obtained in the future.  Whitney  expects to account for
the Merger using the  pooling-of-interests  method  applied in  accordance  with
generally accepted accounting principles.
<TABLE>
<CAPTION>
                                                   Historical                 Pro Forma           Bank
                                             Whitney          Bank            Combined(1)      Equivalent(2)
                                             ----------------------           -----------      -------------
Earnings per common share:
<S>                                           <C>             <C>               <C>                <C>
Years ended:
    December 31, 1996.................        $2.26           $1.56             $2.19              $2.19
    December 31, 1995.................        $2.57           $2.73             $2.54              $2.54
    December 31, 1994.................        $3.32           $2.60             $3.23              $3.23
Nine months ended September 30, 1997          $1.85           $2.53             $1.85              $1.85

Dividends declared per common share:

Years ended:
    December 31, 1996.................        $0.97           $0.63             $0.91              $0.91
    December 31, 1995.................        $0.82           $0.53             $0.71              $0.71
    December 31, 1994.................        $0.64           $0.43             $0.57              $0.57
Nine months ended September 30, 1997          $0.84           $0.53             $0.78              $0.78

Book value per common share:

As of September 30, 1997..............       $22.38          $23.64            $22.14             $22.14
As of December 31, 1996...............       $22.53          $21.65            $22.15             $22.15
</TABLE>

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

(1)      Assumes an  Exchange  Ratio of 1.460 to 1 (based on an assumed  Average
         Whitney  Market Price of $50.00),  no exercise of Bank Options prior to
         the Merger,  and the  issuance of  1,130,296  shares of Whitney  Common
         Stock to effect the Merger.

(2)      The Bank  Equivalent is calculated by multiplying the amount in the pro
         forma  combined  column by an  exchange  ratio of 1.460 at the  assumed
         Average Whitney Market Price of $50.00.

         In  addition  to  the  proposed  Merger,  Whitney  has  another  merger
transaction  pending.  See  "Information  About Whitney - Recent  Developments."
There can be no assurance that such transaction will be completed.

                                       xiv


<PAGE>

                                   THE MEETING


General

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

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

Purpose of the Meeting

         The purpose of the  Meeting is to consider  and vote upon a proposal to
approve an Agreement and Plan of Merger dated November 20, 1997, between Whitney
and its wholly-owned  banking subsidiary Whitney National Bank ("Whitney Bank"),
on the one hand, and the Bank, on the other hand,  and the related  Agreement of
Merger  between  Whitney  Bank 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 Bank will merge into Whitney Bank (the "Merger").  In
consideration of the Merger,  each outstanding share of common stock,  $1.00 par
value,  of the Bank ("Bank  Common  Stock") will be  converted  into a number of
shares of common stock,  no par value,  of Whitney  ("Whitney  Common Stock") as
described  elsewhere  in  this  Proxy  Statement-Prospectus  under  the  heading
captioned  "The Plan of Merger - Description of the Plan of Merger -- Conversion
of Common  Stock." If it becomes  necessary  to adjourn  the Meeting in order to
solicit additional proxies in favor of the Plan of Merger so that the two-thirds
vote  requirement  can be satisfied,  the Bank's  shareholders  will be asked to
approve  the   Adjournment   Proposal  (as  defined   elsewhere  in  this  Proxy
Statement-Prospectus). See "Adjournment of Special Meeting, if Necessary."

Shares Entitled to Vote; Quorum; Vote Required

         Only holders of record of Bank Common Stock at the close of business on
February 19, 1998 are entitled to notice of and to vote at the Meeting.  On that
date there were 774,176 shares of Bank Common Stock  outstanding,  each of which
is each entitled to one vote on each matter properly brought before the Meeting.

         With  respect  to  consideration  of the Plan of  Merger  and any other
matter properly brought before Meeting,  the presence at the Meeting,  in person
or by proxy,  of the  holders of a majority  of the  outstanding  shares of Bank
Common  Stock is necessary  to  constitute a quorum.  The Plan of Merger must be
approved by the  affirmative  vote of the holders of at least  two-thirds of the
outstanding  shares of Bank Common Stock.  Abstentions and broker non-votes will
have the effect of votes against the Plan of Merger.  Broker  non-votes  will be
counted for  purposes of  determining  the presence of a quorum for the Meeting.
The Adjournment  Proposal requires the affirmative vote of holders of a majority
of the outstanding shares of Bank Common Stock represented in person or by proxy
at the  Meeting,  assuming a quorum is present.  Abstentions  will have the same
effect as a vote against the Adjournment  Proposal,  while broker non-votes will
have no effect on the outcome of the Adjournment Proposal.

         Directors  and  executive  officers of the Bank holding an aggregate of
176,616 shares,  or  approximately  22.8% of the outstanding  Bank Common Stock,
have  agreed,  subject  to certain  conditions,  to vote in favor of the Plan of
Merger at the Meeting.  It is also  anticipated that the directors and executive
officers  of the Bank will vote in favor of the  Adjournment  Proposal,  if that
proposal is submitted to the shareholders for consideration and approval.

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

                                        1

<PAGE>

Solicitation, Voting and Revocation of Proxies

         A form  of  proxy  for  use  at  the  Meeting  accompanies  this  Proxy
Statement-Prospectus  and will permit each holder of record of Bank Common Stock
on the record  date for the  Meeting  to vote the shares  held by him as of such
date at the Meeting.  A shareholder may use a proxy whether or not he intends to
attend the Meeting in person.  Duly executed  proxies will authorize the persons
named therein to vote on all other matters that properly come before the Meeting
or any adjournments or postponements  thereof. Where a shareholder specifies his
choice on the proxy with  respect to the  proposal to approve the Plan of Merger
and the Adjournment Proposal,  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  and in  favor of the
Adjournment  Proposal.  A proxy may be revoked by (i) giving  written  notice of
revocation at any time before its exercise to the Secretary of the Bank, or (ii)
executing  and  delivering  to the  Secretary  at any time before its exercise a
later dated proxy. In addition,  shareholders  who attend the Meeting may revoke
their proxies by voting in person.

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

                               THE PLAN OF MERGER

General

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

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

Background

         From  time to time the Bank has  received  preliminary  inquiries  from
other  financial  institutions or their holding  companies  regarding a possible
acquisition  of the Bank.  From March  through June 1996,  Messrs.  Guarisco and
Berthelot  had several  meetings  with  representatives  of Friedman,  Billings,
Ramsey & Co., Inc.  ("FBR") and another  investment  banking firm to discuss the
Bank's strategic  options.  In July 1996, FBR met with the Board of Directors of
the Bank to present and discuss an analysis of the following  strategic options:
business as usual, growth through acquisition, and merger with another financial
institution.  After due  consideration  of the Bank's options and past financial
performance, the Board of Directors adopted the "business as usual" option.

         In July 1997, as part of the Board's and management's ongoing fiduciary
duties  to  monitor  merger  and  acquisition  possibilities,  the Bank  noticed
increased  acquisition  activity.  Argent  Bank  announced  its  acquisition  by
Hibernia  Bancorp,   and  shortly  thereafter  Magna  BankCorp  of  Hattiesburg,
Mississippi  announced its  acquisition by Union Planters Bank Corp. of Memphis,
Tennessee.  Within a month,  Acadia Bank in Thibodaux,  Louisiana entered into a
merger agreement with Union Planters.  The Bank's management  discussed with the
management of Magna BankCorp their reasons for selling.

                                        2

<PAGE>


         The Bank  received a number of  inquiries  from  interested  parties in
August 1997 concerning a possible  acquisition of the Bank. In early  September,
Mr.  Guarisco  attended  a  two-day  seminar  sponsored  by FBR.  At the  Bank's
September Board of Directors' meeting,  the Board authorized  management to hire
FBR to further  review all of the Bank's  strategic  alternatives.  During  this
time,  Whitney  made several  contacts  with Mr.  Guarisco to express  Whitney's
interest in pursuing a transaction with the Bank.

         In October 1997, FBR sent confidentiality agreements to three potential
acquirors (including Whitney), which agreements were signed on October 16, 1997.
FBR then provided each prospective acquiror a package of confidential  materials
giving  an  overview  of the Bank.  Each of the  potential  acquirors  expressed
interest in acquiring  the Bank.  Whitney's  preliminary  price  indication  was
substantially  better than the other two, and on November 6, 1997,  the Board of
Directors of the Bank  authorized  management to negotiate on an exclusive basis
with Whitney the possible acquisition of the Bank.

         The Bank  received the initial draft of the Plan of Merger from Whitney
on  November  10,  1997.  FBR met with the  Board  of  Directors  of the Bank on
November 13, 1997 and gave a detailed  presentation of the proposed terms of the
transaction,  the exchange  ratio,  and  comparable  transactions.  The Board of
Directors  instructed   management  to  continue  with  the  negotiations  of  a
definitive acquisition  agreement.  Over the following week, with the assistance
of its legal  counsel  and  investment  banker,  the Bank  reviewed  and revised
several  drafts of the Plan of  Merger.  The  terms of the Plan of  Merger  were
reviewed in detail and actively negotiated.

         On November 20, 1997,  the Board of Directors of the Bank  reviewed the
proposed definitive Plan of Merger in detail. After consideration of all factors
deemed relevant and in conjunction  with the receipt of a fairness  opinion from
FBR and advice from counsel, the Board of Directors determined that the proposed
Merger was in the Bank's best  interests  and the best  interests  of the Bank's
shareholders.  All  directors  of the Bank  present at the meeting (2 of 13 were
absent)  unanimously  approved the Plan of Merger. The parties executed the Plan
of Merger on  November  20,  1997 and  publicly  announced  the  Merger the next
morning.

         On December 11, 1997, Whitney delivered to the Bank the notice required
under the Plan of Merger that Whitney had  completed  its initial due  diligence
examination of the Bank, and subject to satisfaction of the other  conditions to
closing, Whitney intended to proceed to closing.

Reasons for the Plan of Merger

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

         Whitney.  Whitney's  business strategy  includes  expansion through the
Gulf Coast region,  including the development of a significant  banking presence
in the Acadiana  region of Louisiana.  Whitney's  management  has identified the
Bank as an institution that  complements this strategy.  The Bank's nine banking
facilities  located in several  southern  Louisiana  communities  would  enhance
Whitney's presence in Terrebonne and St. Mary Parishes,  and would result in the
expansion of Whitney's  branch  structure  into  Lafourche,  St. Charles and St.
James Parishes.

         In deciding to pursue an acquisition of the Bank,  Whitney's management
and the Executive  Committee of Whitney's Board of Directors noted,  among other
things:  (i) the Bank's deposit base and branch network in southeast  Louisiana;
(ii) the Bank's headquarters in Thibodaux,  Louisiana, an economic center in the
Acadiana region of Louisiana;  (iii) the Bank's stable,  experienced  management
team and staff; and (iv) the Bank's capitalization and strong asset quality.

                                        3

<PAGE>


         Whitney believes that other opportunities for expansion in the Acadiana
region of Louisiana,  such as de-novo branching,  would be less desirable than a
merger  with the Bank  because  the Bank's  size and  location  will  further an
important  element  of  Whitney's   geographic  expansion  strategy  while  also
providing an  established  base from which Whitney can build on what it believes
to be the strength of the Whitney name throughout southern Louisiana.

         The Bank. The terms of the Plan of Merger, including the Exchange Ratio
(hereinafter  defined under " - Description  of the Plan of Merger -- Conversion
of Common  Stock"),  were the result of  arm's-length  negotiations  between the
representatives  of the Bank and Whitney.  Among the factors  considered  by the
Board of Directors of the Bank in deciding to approve and recommend the terms of
the Merger were (i) the value of the Whitney  Common Stock to be  exchanged  for
each share of Bank Common  Stock in relation  to the market  value,  book value,
earnings per share and dividend rates of the Bank Common Stock, (ii) information
concerning the financial condition, results of operations, capital levels, asset
quality and prospects of the Bank, (iii) industry and economic conditions,  (iv)
the general  structure of the  transaction,  (v) the likelihood of receiving the
requisite  regulatory  approvals  in a timely  manner,  (vi) the  opinion of the
Bank's  financial  advisor  as to the  fairness  of the  Exchange  Ratio  from a
financial  point of view to the  holders  of the Bank  Common  Stock,  (vii) the
impact of the Merger on the  depositors,  employees,  customers and  communities
served by the Bank through expanded consumer lending and retail banking products
and  services,  and (viii) the ability of the combined  enterprise to compete in
relevant banking and non-banking markets.

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

Recommendation of the Bank's Board of Directors

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

Fairness Opinion of Friedman, Billings, Ramsey & Co., Inc.

         Pursuant to a letter agreement dated as of September 30, 1997 (the "FBR
Agreement"),  FBR was  retained by the Bank to act as its  financial  advisor in
connection  with the  Merger.  At the meeting of the Bank Board held on November
20, 1997, FBR delivered its written opinion to the Bank Board to the effect that
as of such  date,  the  Exchange  Ratio  (as  defined  elsewhere  in this  Proxy
Statement-Prospectus  under the heading " - Description of the Plan of Merger --
Conversion of Common  Stock") was fair,  from a financial  point of view, to the
holders of the Bank Common  Stock.  FBR has  reconfirmed  its  November 20, 1997
opinion by delivery  of its  written  opinion  (the "FBR  Opinion")  to the Bank
Board, dated the date of this Proxy Statement-Prospectus, stating that as of the
date hereof,  based on the matters set forth in such opinion and pursuant to the
Plan of Merger,  the  Exchange  Ratio is fair to such  holders  from a financial
point of view.

         THE FULL TEXT OF THE FBR  OPINION,  WHICH  SETS  FORTH THE  ASSUMPTIONS
MADE,  PROCEDURES  FOLLOWED,   MATTERS  CONSIDERED  AND  LIMITS  ON  THE  REVIEW
UNDERTAKEN, IS ATTACHED AS APPENDIX B TO THIS PROXY  STATEMENT-PROSPECTUS AND IS
INCORPORATED  HEREIN BY REFERENCE.  THE DESCRIPTION OF THE FBR OPINION SET FORTH
HEREIN IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO APPENDIX B. THE BANK'S
SHAREHOLDERS ARE URGED TO READ THE FBR OPINION IN ITS ENTIRETY. FBR'S OPINION IS
ADDRESSED  ONLY TO THE  BANK'S  BOARD  OF  DIRECTORS  AND  DIRECTED  ONLY TO THE
EXCHANGE RATIO TO BE RECEIVED IN THE MERGER BY THE HOLDERS OF BANK COMMON STOCK,
AND DOES NOT  CONSTITUTE  A  RECOMMENDATION  TO ANY  SHAREHOLDER  AS TO HOW SUCH
SHAREHOLDER SHOULD VOTE AT THE MEETING.


                                        4

<PAGE>


         FBR is a nationally recognized investment banking firm and was selected
by the Bank based on the firm's reputation and experience in investment  banking
in general,  its recognized expertise in the valuation of banking businesses and
because of its familiarity with the Bank. FBR, as part of its investment banking
business,  is  frequently  engaged  in the  valuation  of  businesses  and their
securities   in   connection   with   mergers   and   acquisitions,   negotiated
underwritings,  competitive  biddings,  secondary  distributions  of listed  and
unlisted  securities,  private placements and valuations for corporate and other
purposes.

         In connection  with  rendering the opinions dated November 20, 1997 and
the date hereof,  FBR, among other things: (i) reviewed the Plan of Merger; (ii)
reviewed the Annual Report to Stockholders of the Bank for the fiscal year ended
December  31, 1996 and Annual  Report of the Bank on Form 10-KSB  filed with the
Office of Thrift  Supervision (the "OTS") for the fiscal year ended December 31,
1996, as well as Quarterly Reports of the Bank on Form 10-QSB filed with the OTS
for the three month  periods  ended March 31, 1997,  June 30, 1997 and September
30, 1997;  (iii) reviewed the Annual Report to  Stockholders  of Whitney for the
fiscal year ended  December 31, 1996 and Annual  Reports of Whitney on Form 10-K
filed with the Securities and Exchange  Commission  (the  "Commission")  for the
fiscal years ended December 31, 1994 through 1996, as well as Quarterly  Reports
of Whitney on Form 10-Q filed with the  Commission  for the three month  periods
ended March 31, 1997,  June 30, 1997 and September  30, 1997;  (iv) reviewed the
Bank's unaudited financial statements for the ten months ended October 31, 1997;
(v) reviewed the reported market prices and trading  activity for Whitney Common
Stock for the period  January  1994  through  November 19, 1997 and reviewed the
reported market prices and trading activity for Bank Common Stock for the period
January 1994 through November 19, 1997; (vi) discussed the financial  condition,
results of  operations,  business and prospects of the Bank and Whitney with the
managements  of the Bank and Whitney;  (vii)  compared the results of operations
and  financial  condition  of  the  Bank  and  Whitney  with  those  of  certain
publicly-traded  financial  institutions  (or their holding  companies) that FBR
deemed to be reasonably  comparable to the Bank or Whitney,  as the case may be;
(viii)  reviewed the  financial  terms,  to the extent  publicly  available,  of
certain acquisition  transactions that FBR deemed to be reasonably comparable to
the Merger; (ix) reviewed the financial terms, to the extent publicly available,
of certain acquisition  transactions previously entered into by Whitney; and (x)
performed such other  analyses and reviewed and analyzed such other  information
as FBR deemed appropriate.

         In connection with rendering the FBR Opinion,  as set forth herein, FBR
assumed and relied  upon,  without  independent  verification,  the accuracy and
completeness of all the financial  information,  analyses and other  information
reviewed by and discussed with it, and did not make an independent evaluation or
appraisal  of  the  specific  assets,  the  collateral  securing  assets  or the
liabilities of Whitney, the Bank or any of their respective subsidiaries, or the
collectibility of any such assets (relying,  where relevant, on the analyses and
estimates of Whitney and the Bank).  With respect to the  financial  projections
reviewed with each company's management,  FBR assumed that they reflect the best
currently available estimates and judgments of the respective managements of the
respective future financial  performances of each of Whitney and the Bank and of
the combined  company,  and that such  performances  will be achieved.  FBR also
assumed  that  there has been no  material  change in  Whitney's  or the  Bank's
assets, financial condition, results of operations,  business or prospects since
the date of the last  financial  statements  noted above.  Finally,  FBR assumed
without independent  verification that the aggregate consolidated allowances for
loan losses for the Bank and Whitney  were  adequate to cover such  losses,  and
that the conditions precedent in the Plan of Merger are not waived.

         The  forecasts  and  projections  furnished  to FBR for the  Bank  were
prepared by the management of the Bank. As a matter of policy, the Bank does not
publicly disclose internal management forecasts, projections or estimates of the
type  furnished to FBR in connection  with its analysis of the Merger,  and such
forecasts,  projections  and  estimates  were not  prepared  with a view towards
public  disclosure.  These  forecasts,  projections  and estimates were based on
numerous variables and assumptions which are inherently  uncertain and which may
not be within the control of management including,  without limitation,  general
economic,  regulatory and competitive  conditions.  Accordingly,  actual results
could vary materially  from those set forth in such  forecasts,  projections and
estimates.

         The Bank  Board  imposed  no  limitations  on FBR with  respect  to the
investigation  made or procedures  followed by FBR in rendering the FBR Opinion.
In  connection  with  rendering  such  fairness  opinion to the Bank Board,  FBR
performed a variety of  financial  analyses.  The  following is a summary of the
material  financial  analyses  performed  by FBR,  but does not  purport to be a
complete description of FBR's analyses or presentation at the November 13, 1997

                                        5

<PAGE>


and November 20, 1997 meetings of the Bank Board. FBR believes that its analyses
must be considered as a whole and that  selecting  portions of such analyses and
the factors considered  therein,  without  considering all factors and analyses,
could create an incomplete view of the analyses and the processes underlying the
FBR  Opinion.  The  preparation  of a  fairness  opinion  is a  complex  process
involving  subjective  judgments and is not  necessarily  susceptible to partial
analyses or summary description.  In its analyses, FBR made numerous assumptions
with  respect to industry  performance,  business and  economic  conditions  and
various  other  matters,  many of which are beyond  the  control of the Bank and
Whitney.   Any  estimates  contained  in  FBR's  analyses  are  not  necessarily
indicative of future results or values,  which may be significantly more or less
favorable than such  estimates.  Estimates of values of companies do not purport
to be  appraisals  or  necessarily  reflect the prices at which the companies or
their securities may actually be sold.

         Summary of Terms of Proposed Transaction. FBR reviewed the terms of the
proposed Merger,  including the Exchange Ratio, the form of  consideration,  and
the  percentage of premium to the Bank's market price at November 19, 1997.  The
Bank's  shareholders  will  receive a  floating  exchange  ratio if  during  the
specified  20-day  measurement  period,  the Average  Whitney  Market  Price (as
defined  elsewhere  in this  Proxy  Statement-Prospectus  under the  heading  "-
Description  of the Plan of Merger --  Conversion  of Common  Stock") is between
$54.00 and $46.00 per share,  which would  result in a $73.00 per share value to
the Bank's  shareholders  based on an Average  Whitney  Market Price within that
range.  If the Average  Whitney  Market Price rises above $54.00 per share,  the
Exchange  Ratio will become  fixed at 1.352  Whitney  shares for each Bank share
held; in addition,  if the Average  Whitney  Market Price drops below $46.00 per
share,  the Bank's  shareholders  will receive a fixed  Exchange  Ratio of 1.587
Whitney shares for each Bank share held.  Based on the price per share of $50.50
for Whitney  Common  Stock (the  closing  price for such stock on  November  19,
1997),  the amount of consideration on November 20, 1997 was $73.00 per share of
Bank Common Stock (the "Fixed Price").  As of November 19, 1997, the Fixed Price
represented  a 42.53%  premium  to the then  current  market  price per share of
$51.22 for Bank Common Stock (the  closing  price for such stock on November 19,
1997).

         Based on the closing share price of Whitney Common Stock as of November
19,  1997,  the Fixed  Price  represented  a  multiple  of (i) 22.87x the Bank's
earnings per share for the twelve months ended  September 30, 1997;  (ii) 21.73x
the Institutional Brokers Estimate System, Inc. analysts' estimate of the Bank's
1997  earnings  per share;  (iii)  3.14x the  Bank's  book value per share as of
September 30, 1997;  and (iv) 3.14x the Bank's  tangible book value per share as
of September 30, 1997. The Fixed Price also  represented a tangible book premium
to core deposits of 19.60% based on the Bank's  tangible book value at September
30, 1997.

         Comparable  Transaction  Analysis.  FBR  reviewed  certain  information
relating  to  transactions   announced  since  January  1,  1997  involving  the
acquisition  of  thrifts  nationwide  ("Nationwide  Transactions");  thrifts  in
Louisiana  ("Louisiana  Transactions");  thrifts in the  southern  region of the
United States  including  Alabama,  Arkansas,  Louisiana,  Mississippi and Texas
("Southern  Region  Transactions");  thrifts  nationwide  in which the  seller's
return on  average  equity  ("ROAE")  is  between  13% and 16%  ("Seller's  ROAE
Comparable  Transactions");  and thrifts  nationwide  with assets  between  $150
million and $300 million (the "Asset Comparable  Transactions" and collectively,
the  "Comparable  Groups").  In  conjunction  with its  analysis,  FBR  reviewed
valuation  multiples based on price to book value, price to tangible book value,
price to latest twelve  months  earnings per share and the premium over tangible
book value as a percentage  of core  deposits.  FBR compared  Whitney's  pending
acquisition of the Bank to transactions involving the Comparable Groups over the
period  from  January 1, 1997  through  November  10,  1997.  FBR  computed  the
foregoing  ratios for the Merger based on the Exchange  Ratio and Fixed Price of
$73.00 per share  based on the  closing  price of $50.50  per share for  Whitney
Common  Stock (the  closing  price for such stock on  November  19,  1997).  The
Comparable  Groups included the following  numbers of  transactions:  Nationwide
Transactions   (87);  the  Louisiana   Transactions  (2);  the  Southern  Region
Transactions  (6);   Seller's  ROAE  Comparable   Transactions  (6);  and  Asset
Comparable  Transactions  (8). FBR's  computations  yielded the following median
multiples  at  announcement  for  the  Nationwide  Transactions,  the  Louisiana
Transactions,  the Southern  Region  Transactions,  the Seller's ROAE Comparable
Transactions and the Asset Comparable  Transactions,  respectively,  as compared
with the  following  indicated  multiples  for the Bank at  announcement  of the
Merger:  (i) price to book value  multiples of 1.70x,  1.61x,  1.66x,  1.98x and
1.86x,  compared  with 3.14x for the Merger;  (ii) price to tangible  book value
multiples of 1.72x, 1.61x,  1.66x, 1.98x and 1.87x,  compared with 3.14x for the
Merger;  (iii)  price to latest  twelve  months  earnings  multiples  of 24.48x,
45.92x, 30.70x, 18.00x and 19.70x, compared with 22.87x for the Merger; and (iv)
core deposit premiums of 10.69%, 10.90%, 8.20%, 12.20% and 10.30%, compared with
an indicated deposit premium in the Merger of 19.60%.


                                        6

<PAGE>


         Discounted  Earnings  Stream  and  Terminal  Value  Analysis.  Using  a
discounted earnings stream and terminal value analysis, FBR estimated the future
stream of earnings flows that the Bank could be expected to produce  through the
year  2001,  under  various  circumstances,   assuming  the  Bank  performed  in
accordance with the earnings  forecasts of the Bank  management.  To approximate
the  terminal  value  of Bank  Common  Stock  at the end of a  four-year  period
(December 31, 2001), FBR applied price to earnings  multiples  ranging from 20.0
to 22.5,  applied  multiples of tangible  book value ranging from 300 percent to
325 percent and applied  premiums  over  tangible  book value as a percentage of
core deposits of 15.0 percent to 20.0 percent. The net income streams,  dividend
streams and  terminal  values were then  discounted  to present  values  using a
discount  rate of 12  percent.  When a 12 percent  discount  rate was applied to
median merger multiples based on the price to book value multiples of 300 to 325
percent,  the analysis  indicated a reference range between $74.57 to $80.58 per
share of Bank  Common  Stock.  When the same  discount  rate of 12  percent  was
applied  to  merger  market  multiples  based  on price to  earnings  per  share
multiples of 20.0 times to 22.5 times, the analysis  indicated a reference range
between $61.70 and $69.11 per share of Bank Common Stock. When the same discount
rate of 12 percent was applied to merger market multiples based on tangible book
premium to core deposits of 15.0 percent to 20.0 percent, the analysis indicated
a reference range between $61.87 and $73.65 per share of Bank Common Stock.

         Pro Forma Merger Analysis. FBR performed pro forma merger analyses that
combined the Bank's and Whitney's  current and projected  income  statements and
balance   sheets   based  on  earnings   forecasts  of  the  Bank  and  Whitney,
respectively.  Assumptions and analyses of the accounting treatment, acquisition
adjustments, operating efficiencies and other adjustments were made to arrive at
a base case pro forma analysis to determine the effect of the Merger on Whitney.
FBR noted that,  based on the  Exchange  Ratio and the Fixed Price of $73.00 per
share  for each  share of Bank  Common  Stock,  and net of the  impact of merger
related  charges  and other  one-time  expenses,  the  impact  of the  Merger on
Whitney's  earnings  per share and  tangible  book value per share based on such
earnings forecasts did not appear to be material. The actual results achieved by
the combined  company will vary from the projected  results and such  variations
may be material.

         Analysis  of Selected  Publicly  Traded  Companies.  In  preparing  its
presentation,  FBR used  publicly  available  information  to  compare  selected
financial and market trading  information,  including book value,  tangible book
value, earnings,  asset quality ratios, loan loss reserve levels,  profitability
and capital  adequacy,  for Whitney and selected other publicly  traded regional
commercial banks located in the southern region of the United States.  This peer
group  consisted  of 13  commercial  bank  holding  companies  with total assets
between $1 billion and $10 billion.  FBR reviewed the  historical  financial and
trading  information  for  Whitney  and each  member of the peer  group  between
December 31, 1993 and September 30, 1997.

         In  connection  with  rendering  the FBR  Opinion,  FBR  confirmed  the
appropriateness  of its reliance on the analyses used to render its November 20,
1997 opinion by performing  procedures to update certain of such analyses and by
reviewing  the  assumptions  upon which such analyses were based and the factors
considered  in connection  therewith.  The FBR Opinion is  necessarily  based on
economic,  market and other conditions as in effect on, and the information made
available to it as of, the date of such opinion. Events occurring after the date
of the FBR Opinion could  materially  affect the  assumptions  used in preparing
such opinion.

         Pursuant  to the FBR  Agreement,  the Bank  retained  FBR to act as its
independent financial advisor in connection with the Merger. For its services as
financial advisor to the Bank in connection with the Merger,  FBR will receive a
fee equal to  seventy-five  basis points (0.75%) of the fair market value of the
first $50 million of aggregate consideration received by the Bank's shareholders
as of the closing of the transaction; and two percent (2.00%) of the fair market
value of any aggregate  consideration  received by the Bank's shareholders as of
the closing of the transaction in excess of $50 million.  Based on this formula,
FBR will earn a fee of  approximately  $585,000  if the Average  Whitney  Market
Price on the effective date of the Merger is greater than or equal to $46.00 and
less than or equal to $54.00.  Twenty-five  percent (25%) of the anticipated fee
was paid to FBR in immediately  available funds upon the signing of a definitive
agreement  with  Whitney,  which  amount  shall be  returned  to the Bank if the
transaction is not  consummated for any reason other than the breach of the Plan
of  Merger  by the  Bank.  The  remainder  of such  fee  shall  be due to FBR in
immediately available funds at the closing of the transaction. The Bank also has
agreed to reimburse FBR up to $15,000 for its reasonable  out-of-pocket expenses
in connection with its engagement and to indemnify FBR and its

                                        7

<PAGE>


affiliates and their respective partners, directors, officers, employees, agents
and  controlling  persons against certain  expenses and  liabilities,  including
liabilities under applicable securities laws.

         FBR has advised the Bank that,  in the ordinary  course of its business
as a full-service  securities  firm, FBR may,  subject to certain  restrictions,
actively  trade the equity  securities  of the Bank  and/or  Whitney for its own
account or for the accounts of its customers, and, accordingly,  may at any time
hold a long or short position in such securities.

Description of the Plan of Merger

         Conversion  of Common  Stock.  Pursuant  to the Plan of Merger,  if all
conditions to the Merger are satisfied or waived,  on the effective  date of the
Merger,  the Bank will be merged with and into  Whitney  Bank,  and the separate
existence  of the Bank will cease.  By reason of the Merger,  and subject to the
adjustments described below, each outstanding share of Bank Common Stock will be
converted  into a number of shares of Whitney  Common Stock that is equal to (a)
if the Average  Whitney Market Price (defined below) is greater than or equal to
$46.00 and less than or equal to $54.00,  the  quotient  (rounded to the nearest
thousandth) determined by dividing (i) $73.00 by (ii) the Average Whitney Market
Price,  (b) if the  Average  Whitney  Market  Price is less than  $46.00,  1.587
shares,  (c) if the Average  Whitney Market Price is greater than $54.00,  1.352
shares, or (d) notwithstanding any of the foregoing,  if, prior to the effective
date of the  Merger,  Whitney  issues  a  press  release  announcing  that it is
negotiating  or has  executed a letter of intent or  definitive  merger or other
acquisition  agreement  as a  result  of  which  Whitney  will  cease  to  be an
independent, publicly traded company and (y) Whitney has not thereafter issued a
press release announcing the termination of such negotiations,  letter of intent
or definitive agreement prior to the closing of the transactions contemplated by
the Plan of Merger,  1.352 shares.  The number of shares of Whitney Common Stock
into which one share of Bank Common  Stock would be  converted  by reason of the
merger  pursuant to the  foregoing  provisions  is referred to as the  "Exchange
Ratio."

         The Plan of  Merger  defines  "Average  Whitney  Market  Price"  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 which is effected, or for which a record
date occurs) on the 20 trading days preceding the fifth trading day  immediately
prior to the  effective  date of the  Merger,  as  reported  in the Wall  Street
Journal (corrected for typographical errors), and such period of trading days is
referred to as the "Pricing Period."

         The Bank may  terminate  the Plan of Merger by giving notice to Whitney
at any time during the five-day period  following the Pricing Period if both (a)
the Average  Whitney  Market  Price is less than $40.00 and (b) (i) the quotient
obtained by dividing  the Average  Whitney  Market  Price by $50.00 is less than
(ii) the result  obtained  by  subtracting  0.15 from the  quotient  obtained by
dividing  the  average  of the Index  Prices  (hereinafter  defined)  during the
Pricing  Period by the Index Price on November 24, 1997 (the  "Starting  Date").
The "Index Price" for a particular  date is the weighted  average of the closing
sales prices on such date of an index of 12 bank holding companies  specified in
the Plan of Merger,  and the Index Price on the Starting Date was $46.55. If the
Bank gives Whitney notice of its intent to terminate the Plan of Merger pursuant
to the conditions  described in this  paragraph,  Whitney may determine,  in its
sole  discretion,  to eliminate the Bank's right to terminate the Plan of Merger
by increasing the Exchange  Ratio to equal the quotient  (rounded to the nearest
thousandth) obtained by dividing $63.48 by the Average Whitney Market Price.

         Conversely,  Whitney may  terminate the Plan of Merger by giving notice
to the Bank at any time during the five-day period  following the Pricing Period
if: (a) the Average  Whitney  Market Price is greater  than $60.00,  (b) (i) the
quotient  obtained by dividing  the Average  Whitney  Market  Price by $50.00 is
greater than (ii) the result obtained by adding 0.15 to the quotient obtained by
dividing  the average of the Index  Prices  during the Pricing  Period by $46.55
(the Index Price on the Starting Date),  and (c) none of the events described in
clause (d) of the first paragraph under this subheading  shall have occurred and
be  continuing.  If Whitney gives the Bank notice of its intent to terminate the
Plan of Merger  pursuant to the conditions set forth in the preceding  sentence,
the Bank may determine, in its sole discretion,  to eliminate Whitney's right to
terminate  the Plan of  Merger by  decreasing  the  Exchange  Ratio to equal the
quotient  (rounded to the nearest  thousandth)  determined by dividing $81.12 by
the Average Whitney Market Price.

         On ___________________,  1998, the closing trading price for a share of
Whitney Common Stock was $_______,  and if such date had been the effective date
of the Merger, the Average Whitney Market Price would have

                                        8

<PAGE>


been  $_______  and the  Exchange  Ratio would have been  ______.  Based on that
closing trading price, the market value of ___________  shares of Whitney Common
Stock on that date would have been $__________.  There can be no assurance as to
the market value of Whitney Common Stock on the effective date of the Merger.

         Inasmuch as the  consideration to be paid by Whitney in the Merger will
be based on the "Average Whitney Market Price" as defined in the Plan of Merger,
the  actual  value on the  effective  date of the  Merger  of the  shares  to be
received by holders of Bank Common  Stock in the Merger may be more or less than
the Average  Whitney  Market Price of those shares as  calculated  in accordance
with the Plan of Merger.

         In lieu of issuing any fractional  share of Whitney Common Stock,  each
shareholder of the Bank who would  otherwise be entitled  thereto will receive a
cash payment (without interest) equal to such fractional share multiplied by the
Average Whitney Market Price.

         The Plan of  Merger  also  provides  that  each  outstanding  option to
purchase  shares of Bank Common Stock (the "Bank Options")  granted  pursuant to
the Bank's 1993 Key  Employee  Stock  Compensation  Program and 1993  Directors'
Stock  Option  Plan  (the  "Bank  Option  Plans")  that are  outstanding  at the
effective time of the Merger, whether or not exercisable, will be converted into
and become a right to purchase shares of Whitney Common Stock in accordance with
the terms of the Bank Option Plans and the option  agreements by which such Bank
Options  are  evidenced,  except that from and after the  effective  time of the
Merger,  (a) the number of shares of Whitney  Common Stock  subject to each Bank
Option will equal the number of shares of Bank Common Stock subject to such Bank
Options  prior to the effective  time of the Merger,  multiplied by the Exchange
Ratio (with  fractional  shares  rounded down to the nearest  share) and (b) the
exercise price per share of Whitney Common Stock purchasable  thereunder will be
the  exercise  price  specified  in the  applicable  Bank Option  divided by the
Exchange Ratio (rounded up to the nearest cent).  Each such assumed stock option
existing  immediately after the effective time of the Merger is referred to as a
"Replacement Option."

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

         Exchange of  Certificates.  On the effective  date of the Merger,  each
Bank  shareholder will cease to have any rights as a shareholder of the Bank and
his sole rights will  pertain to the shares of Whitney  Common  Stock into which
his shares of Bank Common Stock have been converted  pursuant to the Merger.  As
of the  effective  date of the Merger,  Whitney is required to deposit  with the
exchange agent selected by Whitney for the Merger certificates  representing the
shares of Whitney  Common Stock and the cash in lieu of fractional  shares to be
issued and paid in exchange for shares of Bank Common Stock.  Promptly after the
effective  date,  Whitney is required to send or cause to be sent to each person
who was a shareholder  of record of the Bank on the effective date of the Merger
a  letter  of  transmittal,  together  with  instructions  for the  exchange  of
certificates   representing   shares  of  Bank  Common  Stock  for  certificates
representing shares of Whitney Common Stock.

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

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


                                        9

<PAGE>


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

                   Michael D. Templet, Chief Financial Officer
                         Meritrust Federal Savings Bank
                             200 West Second Street
                           Thibodaux, Louisiana 70302
                                 (504) 446-5011

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

         Transfer and Exchange Agents. Bank of New York serves as Transfer Agent
and Registrar for Whitney Common Stock and will act as Exchange Agent in
connection with the Merger.  The Transfer Agent and Registrar for the Bank
Common Stock is ChaseMellon Shareholder Services.

         Regulatory Approvals and Other Conditions of the Merger. In addition to
approval  by the  shareholders  of  the  Bank  and  satisfaction  of  the  other
conditions described below, consummation of the Merger will require the approval
of the Office of the  Comptroller  of the  Currency  of the United  States  (the
"Comptroller").  On  _____________________,  1998,  Whitney filed an application
with the Comptroller  seeking the approval of the Merger,  which was accepted on
____________________, 1998. Whitney is currently awaiting final approval of that
application;  however, there can be no assurance that it will be obtained by the
time of the Meeting 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  or business of the other party's  consolidated  group,  (ii) the
receipt  of  required  regulatory  approvals,  (iii) the  receipt  by Whitney of
assurances that the Merger may be accounted for as a pooling-of-interests,  (iv)
the  receipt by Whitney  and the Bank of  opinions  as to  qualification  of the
Merger as a tax-free reorganization under applicable law, (v) the Bank's receipt
of a letter from FBR, dated as of the date of the Meeting, in form and substance
satisfactory  to the  Bank,  confirming  its  fairness  opinion  to the Board of
Directors  of  the  Bank,  and  (vi)  certain  other  conditions  customary  for
agreements of this sort.

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

         Effective Date. As soon as practicable after shareholder and regulatory
approval is obtained and all other conditions to the consummation of the Plan of
Merger have been satisfied or waived, the Bank Merger Agreement will be executed
on  behalf of  Whitney  Bank and the Bank and filed  with the  Comptroller.  The
Merger will be effective at the time and date specified therein. Whitney and the
Bank are not able to predict the  effective  date of the Merger and no assurance
can be given that the  transactions  contemplated  by the Plan of Merger will be
effected at any time.  See "- Regulatory  Approvals and Other  Conditions of the
Merger." If the Merger is not consummated by August 31, 1998,  either Whitney or
the Bank may  terminate  the  Plan of  Merger.  See " -  Waiver,  Amendment  and
Termination."

         Conduct of Business  Prior to the Effective  Date.  The Bank has agreed
pursuant to the Plan of Merger that,  prior to the effective date of the Merger,
it will conduct its business only in the ordinary  course  consistent  with past
practices  and that,  without the prior written  consent of the chief  executive
officer of  Whitney or his duly  authorized  designee,  and except as  otherwise
provided in the Plan of Merger, it will not, among other things,  (a) declare or
pay any dividend,  declare or make any distribution on or directly or indirectly
combine, redeem, reclassify, purchase or otherwise acquire any shares of capital
stock or authorize the creation or issuance of or issue any additional shares of
capital stock or  securities or  obligations  convertible  into or  exchangeable
therefor except the Bank's payment of regular quarterly  dividends of $0.175 per
share and the issuance of shares of Bank Common Stock upon exercise of Bank

                                       10

<PAGE>


Options;  (b) amend its  charter or bylaws 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 or increase by more than 5% the compensation of
any such person whose annual compensation would, following such increase, exceed
$50,000,  in any manner  inconsistent  with its past practices,  except (i) such
agreements  as are  terminable  at will without  penalty or other payment by it,
(ii) an  increase in the Bank's  corporate  401(k)  contribution  for 1997 in an
amount not to exceed in the  aggregate  more than  $20,000  more than the Bank's
total  contribution  to such plan for 1996 and (iii) an increase of no more than
$50,000 in the  aggregate  bonus  payments to employees  having base salaries of
$50,000 or more; (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 or omit to do any act that
would  cause a breach of any Bank  covenant in the Plan of Merger or would cause
any  representation  or warranty of the Bank  contained in the Plan of Merger to
become  untrue;  (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, except in a manner consistent
with past  practices and in no event more than 5% of the aggregate book value of
such securities,  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
its book value as of September 30, 1997;  (m) make any extension of credit that,
when added to all other  extensions of credit to a borrower and its  affiliates,
would exceed the Bank's applicable  regulatory lending limits; (n) take or cause
to  be   taken   any   action   that   would   disqualify   the   Merger   as  a
"pooling-of-interests"  for accounting purposes or as a "reorganization"  within
the meaning of Section  368(a) of the  Internal  Revenue  Code;  or (o) agree or
commit to do any of the foregoing.

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

         Waiver, Amendment and Termination. The Plan of Merger provides that the
parties thereto may waive any of the conditions to their respective  obligations
to consummate  the Merger other than approval by the  shareholders  of the Bank,
the absence of a stop order  suspending the  effectiveness  of the  Registration
Statement of which this Proxy  Statement-Prospectus forms a part, the receipt of
all  necessary  regulatory  approvals,  the  satisfaction  of  all  requirements
prescribed by law for  consummation  of the Merger,  and the Bank's receipt of a
letter from FBR dated as of the date

                                       11

<PAGE>


of the Meeting, in form and substance satisfactory to the Bank, confirming FBR's
fairness  opinion to the Board of  Directors  of the Bank.  A waiver  must be in
writing.

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

         As described  under the  subheading " -- Conversion  of Common  Stock,"
Whitney and the Bank have  certain  rights to  terminate  the Plan of Merger if,
under  certain  circumstances,  the Average  Whitney  Market  Price is more than
$60.00 or less than  $40.00.  The Plan of Merger may also be  terminated  at any
time prior to the effective  date of the Merger by (i) the mutual consent of the
respective  Boards of  Directors  of  Whitney  and the  Bank;  (ii) the Board of
Directors  of either  Whitney or the Bank in the event of a breach by any member
of the consolidated group of the other of them of any  representation,  warranty
or covenant in the Plan of Merger that cannot be cured by the earlier of 15 days
after  written  notice of such  breach or August  31,  1998;  (iii) the Board of
Directors of either Whitney or the Bank if by August 31, 1998 all the conditions
to closing  required by the Plan of Merger have not been met or waived or cannot
be met, or the Merger has not occurred by such date; (iv) Whitney or the Bank if
the  Plan  of  Merger  fails  to  receive  the  requisite  vote  of  the  Bank's
shareholders;  (v)  Whitney  if the Bank's  Board of  Directors  (A)  withdraws,
modifies or changes its  recommendation  to its shareholders as contained herein
or resolves  to do so, (B)  recommends  to its  shareholders  any other  merger,
consolidation,   share   exchange,   business   combination   or  other  similar
transaction,   any  sale,  lease,  transfer  or  other  disposition  of  all  or
substantially all of the assets of the Bank or any acquisition of 15% or more of
any  class of the  Bank's  capital  stock or (C) makes  any  announcement  of an
agreement  to do any of the  foregoing;  (vi) the Bank,  if the Bank  receives a
written  offer with  respect to any  transaction  described in (v) above and the
Board of Directors of the Bank determines in good faith, after consultation with
its financial  advisors and counsel,  that such transaction is more favorable to
the  Bank's  shareholders  than  the  transactions  contemplated  by the Plan of
Merger;  or (vii)  Whitney or the Bank if any  applicable  regulatory  authority
formally  disapproves  the  Merger  or  approves  the  Merger  in a  manner  not
reasonably  acceptable to Whitney in good faith. The Plan of Merger provides for
a  termination  fee of  $3,000,000  payable  to Whitney if the Plan of Merger is
terminated  under  the  circumstances  described  in  clause  (v) or (vi) of the
preceding   sentence.   The   provisions   in  the  Plan  of  Merger   regarding
confidentiality,  payment  of the  termination  fee  and  certain  miscellaneous
matters will survive any termination of the Plan of Merger.

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

Interests of Certain Persons

         Employment  Status.  All employees of the Bank at the effective time of
the Merger shall become or remain employees of Whitney Bank. Whitney and Whitney
Bank reserve the right to  terminate  any such  employee,  and to modify the job
duties, compensation and authority of such employees.

         Employee  Benefits.  Whitney has agreed that, at the effective  time of
the Merger,  all persons  then  employed by the Bank shall be eligible  for such
employee benefits as are generally available to employees of Whitney Bank 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 Whitney  Bank's  Compensation
Committee,  and (b) all Bank employees who are employed at the effective time of
the Merger will be given full credit for all prior  service as  employees of the
Bank, provided, however, that all such employees shall be treated as newly hired
Whitney Bank's employees for all purposes of Whitney's or Whitney Bank's defined
benefit  pension  plan  (i.e.,  prior  service  credit with the Bank will not be
considered in  determining  future  benefits  under  Whitney's or Whitney Bank's
defined benefit pension plan).


                                       12

<PAGE>


         Management.  As of the effective time of the Merger, Whitney has agreed
to hire Lee J.  Guarisco,  Vice  Chairman  of the Bank,  as the  Thibodaux  City
President and Senior Vice President. Mr. Guarisco's base salary will be $125,000
per year.  Based  upon the review of Mr.  Guarisco's  performance  by  Whitney's
Compensation  Committee,  Mr. Guarisco will be eligible for annual bonuses up to
50% of his base salary and the granting of restricted  shares of Whitney  Common
stock and incentive  stock options.  Mr.  Guarisco will also receive a change in
control  agreement  entitling him to two times his average  annual  compensation
from Whitney if his  employment  is  terminated  within one year before or three
years  following  a change in  control of  Whitney.  Mr.  Guarisco  will also be
entitled to the continued use of his Bank-owned automobile following the Merger.
Mr.  Guarisco has agreed not to compete  directly or indirectly  with Whitney in
the  parishes  in which the Bank has  offices for a period of two years after he
ceases to be an employee of Whitney,  in exchange  for the payment by Whitney of
up to $60,000 (subject to certain conditions), with the exact amount to be based
upon an appraisal of the value of Mr. Guarisco's undertaking not to compete. Mr.
Guarisco's employment by Whitney will be on an "at will" basis.

         Change in Control Agreements.  The Bank has employment  agreements with
each of Messrs.  Guarisco and Berthelot and three other executive  officers (the
"Change  in  Control  Agreements").  Whitney  has  agreed to assume  the  Bank's
obligations  under these  agreements and has agreed that the consummation of the
Merger  will  trigger  the  payment of  severance  benefits  under the Change in
Control Agreements.  The benefits payable under each Change in Control Agreement
will be paid in monthly installments commencing on the first business day of the
month following the effective date of the Merger.

         The sum of (1) the present value of the cash  severance  benefits to be
paid pursuant to the Change in Control Agreements,  (2) the present value of the
fringe benefits to be provided pursuant to the Change in Control Agreements, and
(3) the deemed  parachute  payments that arise from the  accelerated  vesting of
stock options,  which will be treated as contingent on the change in control for
purposes of Section 280G of the Internal Revenue Code of 1986, as amended,  will
be  approximately  $407,000  and $277,000  for Messrs.  Guarisco and  Berthelot,
respectively.

         Bank Options.  The  directors  and executive  officers of the Bank have
been granted  currently  outstanding  stock  options to purchase an aggregate of
69,000  shares of Bank  Common  Stock  pursuant to the Bank  Option  Plans.  All
options  outstanding under the Bank Option Plans have an exercise price equal to
the fair market value of Bank Common Stock on the date the options were granted.
In accordance with the terms of the respective Bank Option Plans and the Plan of
Merger,  each  Bank  Option  outstanding  under  the  Bank  Option  Plans on the
effective  date  of  the  Merger  will  become  immediately  exercisable  and be
converted  into a  Replacement  Option as described  above under the heading " -
Description of the Plan of Merger -- Conversion of Common Stock."

         The  following   table  presents  the  number  and  exercise  price  of
Replacement  Options each  director and  executive  officer would receive on the
effective  date of the Merger,  based on the number of Bank Options held by such
person as of December 31, 1997.


                                       13

<PAGE>
<TABLE>
<CAPTION>
                                                       Bank Options                           Replacement Options(2)
                                            ------------------------------------      ---------------------------------
Director/Executive Officer                  No. of Shares(1)      Exercise Price      No. of Shares      Exercise Price
- --------------------------                  ----------------      --------------      -------------      --------------
<S>                                                 <C>                    <C>             <C>                   <C>
Stephen R. Berthelot                                10,000                $10.00           14,600                $6.85
Jack C. Caldwell                                     2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
J. Parker Conrad                                     2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       204                 26.25              298                17.98
H. V. Fondren, Jr.                                   2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
Rogers A. George                                     2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
Lee J. Guarisco                                     10,000                 10.00           14,600                 6.85
                                                    10,000                 31.50           14,600                21.58
Victor Guarisco II                                     250                 18.25              365                12.50
                                                       204                 26.25              298                17.98
Bobby J. Hebert, Sr.                                 2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
Art E. Magee                                         2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       204                 26.25              298                17.98
Curtis Mire                                          2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
Edward J. Patterson, Jr.                             2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       205                 26.25              299                17.98
Marco J. Picciola II                                 2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       204                 26.25              298                17.98
Fallon J. Weldon                                     2,000                 10.00            2,920                 6.85
                                                       250                 18.25              365                12.50
                                                       204                 26.25              298                17.98
William J. Barbera                                   4,000                 31.50            5,840                21.58
JoAnne R. Bergeron                                   4,000                 10.00            5,840                 6.85
Michael D. Templet                                   6,000                 10.00            8,760                 6.85
Total Shares                                        69,000                 15.22          100,740                10.42
                                                                                          (Footnotes are on following page)
</TABLE>

                                       14

<PAGE>
- ------------------------
(1)  Represents the total number of shares subject to option. As of December 31,
     1997,  all of such options  were  vested;  the vesting of 13.3% of the Bank
     Options accelerated upon execution of the Plan of Merger in accordance with
     the terms of the Bank  Option  Plans.  See  "Information  about the Bank --
     Security Holdings of Principal Shareholders and Management."

(2)  Based on an  Average  Whitney  Market  Price on the  effective  date of the
     Merger of $50.00  per  share.  The  actual  number  of  shares  subject  to
     Replacement Options and the exercise price thereof will be determined based
     on, among other things,  the Average  Whitney Market Price on the effective
     date of the Merger. See " - Description of the Plan of Merger -- Conversion
     of Common Stock."
                              ---------------------

         Advisory  Board.  Whitney has indicated  that the directors of the Bank
will be invited to join Whitney Bank's  Thibodaux City Board, an advisory board,
following  the  effective  time of the Merger.  Advisory  directors  who are not
full-time employees of Whitney will be entitled to receive a per diem payment of
$100 for each city board meeting they attend.  The advisory  board  meetings are
anticipated to be held monthly.

         Indemnification  and  Insurance.  Whitney has agreed that all rights to
indemnification   and  all  limitations  of  liability   existing  in  favor  of
indemnified parties under the charter,  bylaws and  indemnification  plan of the
Bank as in effect on November 20, 1997 and under  applicable law with respect to
matters  occurring  prior to or on the effective date of the Merger will survive
for a period concurrent with the applicable statute of limitations.  Whitney has
also agreed to use its best efforts to cause those  persons  serving as officers
and directors of the Bank immediately  prior to the effective time of the Merger
to be covered for three years thereafter by the directors and officers liability
insurance policy maintained by the Bank (or a substitute policy) with respect to
acts or omissions  occurring  prior to or at the  effective  time of the Merger,
subject to certain  conditions.  In addition,  Whitney has agreed to  indemnify,
under certain conditions, the Bank's directors, officers and controlling persons
against certain expenses and liabilities,  including certain liabilities arising
under federal securities laws.

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

Status Under Federal Securities Laws; Certain Restrictions on Resales

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

         Directors and certain  officers and principal  shareholders of the Bank
may be deemed to be  "affiliates"  of the Bank.  Such persons may resell Whitney
Common  Stock  received  by them  pursuant  to the Merger only if the shares are
registered  for  resale  under  the  Securities  Act or an  exemption  from  the
registration  requirements of the Securities Act is available.  All such persons
should  carefully  consider  the  limitations  imposed  by  Rules  144  and  145
promulgated  under the  Securities Act prior to effecting any resales of Whitney
Common  Stock.  Each such  affiliate  has entered into an agreement  not to sell
shares of Whitney  Common Stock  received by him in violation of the  Securities
Act. This Proxy  Statement-Prospectus  does not cover resales of Whitney  Common
Stock  offered  hereby  to  be  received  by  Bank  shareholders  deemed  to  be
"affiliates" of the Bank or of Whitney upon consummation of the Merger.

         Further,   in   accordance   with  the   requirements   for  using  the
pooling-of-interests  method of accounting,  shareholders of the Bank who may be
deemed  "affiliates"  of the Bank have  agreed not to sell the shares of Whitney
Common  Stock  received  by  them  in the  Merger  until  at  least  30  days of
post-closing  combined  earnings of Whitney and the Bank have been  published by
Whitney.  Whitney has agreed to publish such an earnings  release as promptly as
practicable following receipt of such financial results.

                                       15

<PAGE>

Accounting Treatment

         It is a condition to Whitney's obligation to consummate the Merger that
(i) it receive certain assurances from the Bank's independent public accountants
that  the  Merger  may be  accounted  for as a  pooling-of-interests  under  the
requirements  of  Opinion  No.  16 of the  Accounting  Principles  Board  of the
American  Institute of Certified Public  Accountants and the published rules and
regulations of the Commission  for accounting and financial  reporting  purposes
and (ii) neither  Whitney's  independent  public  accountants nor the Commission
shall have taken the position that the transactions  contemplated by the Plan of
Merger do not qualify for pooling-of-interests  accounting treatment.  Under the
pooling-of-interests  method of accounting,  after certain adjustments necessary
to conform the basis of  presentation  of the Whitney and the Bank  information,
the  recorded  assets and  liabilities  of Whitney  and the Bank will be carried
forward  to  Whitney's  consolidated  financial  statements  at  their  recorded
amounts,  the consolidated  earnings of Whitney will include earnings of Whitney
and the Bank for the  entire  fiscal  year in which the  Merger  occurs  and the
reported earnings of Whitney and the Bank for prior periods will be combined and
restated as consolidated earnings of Whitney. Similar treatment will be given to
any other  acquisitions that are accounted for as poolings of interests and that
are  consummated  during the fiscal year. See "- Regulatory  Approvals and Other
Conditions of the Merger" and "- Status Under Federal  Securities Laws;  Certain
Restrictions on Resales."

Pro Forma Data

         In light of the  respective  total assets and net income of Whitney and
the  Bank,  pro  forma  financial  statements  are not  included  in this  Proxy
Statement-Prospectus.  Meritrust's  total  assets were less than 6% of Whitney's
total assets at both September 30, 1997 and December 31, 1996,  and  Meritrust's
net income for both the nine months ended  September 30, 1997 and the year ended
December  31,  1996 were  less  than 6% of  Whitney's  net  income  for the same
periods.  As a result,  pro forma  financial  information  giving  effect to the
Merger was deemed to be immaterial.

                          ABSENCE OF DISSENTERS' RIGHTS

         A Bank shareholder who objects to the Merger does not have "dissenters'
rights" and,  therefore,  does not have the right to dissent from the Merger and
have paid to him in cash by  Whitney  the fair cash  value of his shares of Bank
Common Stock.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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

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

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

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

                                       16

<PAGE>


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

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

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

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

                  ADJOURNMENT OF SPECIAL MEETING, IF NECESSARY

         Each  proxy  solicited  hereby  requests   authority  to  vote  for  an
adjournment of the Meeting,  if an  adjournment  is deemed to be necessary.  The
Bank may seek an  adjournment  of the Meeting for not more than 29 days in order
to enable the Bank to solicit additional votes in favor of the proposal to adopt
the Plan of Merger if such  proposal  has not  received  the  requisite  vote of
shareholders  at the Meeting and such  proposal  has not  received  the negative
votes of the holders of one-third of the  outstanding  Bank Common Stock. If the
Bank  desires to adjourn  the Meeting  with  respect to such  proposal,  it will
request a motion that the Meeting be adjourned for up to 29 days with respect to
such  proposal,  and no vote will be taken on such  proposal  at the  originally
scheduled Meeting.  Each proxy solicited hereby, if properly signed and returned
to the Bank and not  revoked  prior to its use,  will be voted on any motion for
adjournment  in  accordance  with  the  instructions  contained  therein.  If no
contrary  instructions are given,  each proxy received will be voted in favor of
any motion to adjourn the Meeting.  Unless  revoked  prior to its use, any proxy
solicited for the Meeting will continue to be valid for any  adjournment  of the
Meeting,  and will be voted in accordance with instructions  contained  therein,
and if no contrary instructions are given, for the proposal in question.

         Any adjournment will permit the Bank to solicit  additional proxies and
will permit a greater expression of the shareholders'  views with respect to the
Merger proposal.  Such an adjournment would be  disadvantageous  to shareholders
who are against the Merger  proposal,  because an adjournment will give the Bank
additional  time to solicit  favorable  votes and thus  increase  the chances of
passing the Merger proposal.

         If a quorum is not present at the  Meeting,  no proposal  will be acted
upon and the Board of  Directors of the Bank will adjourn the Meeting to a later
date in order to  solicit  additional  proxies  on each of the  proposals  being
submitted to shareholders.

         An adjournment for up to 29 days will not require either the setting of
a new  record  date or  notice  of the  adjourned  meeting  as in the case of an
original  meeting.  The Bank has no reason to believe that an adjournment of the
Meeting will be necessary at this time.

         Because the Board of Directors  recommends that  shareholders  vote FOR
the  proposal  to adopt the Plan of Merger,  as  discussed  above,  the Board of
Directors  recommends that shareholders vote FOR the possible adjournment of the
Meeting.  The holders of a majority of the Bank Common Stock present,  in person
or by proxy,  at the Meeting will be required to approve a motion to adjourn the
Meeting.

                                       17

<PAGE>


                           INFORMATION ABOUT THE BANK

General

         The Bank is a federally chartered,  stock savings bank headquartered in
Thibodaux,  Louisiana.  On September 30, 1993,  First  Federal  Savings and Loan
Association of Thibodaux ("First  Federal")  converted from mutual to stock form
and  simultaneously  merged  with  and into  Atchafalaya  Federal  Savings  Bank
("Atchafalaya"),  with Atchafalaya being the surviving  institution (the "Merger
Conversion").  Atchafalaya  then changed its name to Meritrust  Federal  Savings
Bank and  changed  its home  office  to the home  office of First  Federal.  The
274,176 shares of common stock of Atchafalaya  outstanding  immediately prior to
the Merger  Conversion  were  converted  into shares of Bank  Common  Stock on a
one-for-one  basis,  and the Bank issued an  additional  500,000  shares of Bank
Common Stock in the Merger Conversion at a price of $10.00 per share. The Merger
Conversion   was  accounted  for  under  the   pooling-of-interests   method  of
accounting,  and  accordingly  all historical  data included or  incorporated by
reference herein for the Bank includes both First Federal and Atchafalaya.

         The business of the Bank consists primarily of attracting deposits from
the  general  public  and using  those and other  available  sources of funds to
originate  consumer loans and loans secured by single-family  residences located
primarily  in  Thibodaux,   Houma,  Luling,  Raceland,  Vacherie  and  Galliano,
Louisiana and in St. Mary Parish.  To a lesser extent,  the Bank also originates
construction loans and loans secured by multi-family  residential and commercial
real  estate.  In  addition,  the Bank  invests  in U.S.  Government  and agency
securities and mortgage-backed  securities.  At September 30, 1997, the Bank had
total  assets  of  $233.3   million,   deposits  of  $210.4  million  and  total
shareholders' equity of $19.3 million.

         Deposits in the Bank are insured by the Savings  Association  Insurance
Fund  ("SAIF"),   which  is  administered  by  the  Federal  Deposit   Insurance
Corporation ("FDIC"), to the maximum extent provided by law. The Bank is subject
to examination and comprehensive regulation by the OTS and the FDIC. The Bank is
a member of the Federal Home Loan Bank  ("FHLB") of Dallas,  which is one of the
12  regional  banks  comprising  the FHLB  System.  The Bank is also  subject to
regulations of the Board of Governors of the Federal  Reserve  System  governing
reserves required to be maintained against deposits and certain other matters.

         The  Bank's  executive  office is located  at 200 West  Second  Street,
Thibodaux, Louisiana 70302, and its telephone number is (504) 446-5011.

Market Prices of and Dividends Declared on Bank Common Stock

         The Bank Common Stock is included for quotation on the Nasdaq  SmallCap
Market under the symbol  "MERI." The following  table sets forth for the periods
indicated the high and low reported closing sale prices per share of Bank Common
Stock as  reported on the Nasdaq  SmallCap  Market and the  quarterly  dividends
declared for each such period.

               Price Range of Common Stock and Quarterly Dividends

                                              High          Low         Dividend
1996

  First Quarter.............................. $34          $29 1/2        $0.150
  Second Quarter.............................  34           29 1/2         0.150
  Third Quarter..............................  31 1/2       30 3/4         0.150
  Fourth Quarter.............................  31 5/8       30 3/4         0.175

1997
  First Quarter ............................  $36 3/8      $31 1/2        $0.175
  Second Quarter............................   41 1/2       34             0.175
  Third Quarter.............................   47           39             0.175
  Fourth Quarter............................   69           46             0.175

                                       18

<PAGE>


Security Holdings of Principal Shareholders and Management

         The  following  table sets forth,  as of  February  19,  1998,  certain
information as to the Bank Common Stock beneficially owned by (i) each person or
entity,  including  any "group" as that term is used in Section  13(d)(3) of the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act"), who or which
was known to the Bank to be the  beneficial  owner of more than 5% of the issued
and outstanding Bank Common Stock, (ii) each director of the Bank, and (iii) all
directors and executive officers of the Bank as a group.


                                                      Bank Common Stock
                                                    Beneficially Owned(1)(2)
                                                    ------------------------
Name of Beneficial Owner                       Number                    Percent
- ------------------------                     ----------                  -------

Lee J. Guarisco, Director                    57,490(3)(4)                   7.2%
1005 Poplar Street
Morgan City, Louisiana  70380

Curtis Mire, Director                        45,080(5)                      5.8%
910 Marshall Street
Morgan City, Louisiana  70380

Other Directors:
  Stephen R. Berthelot                       16,000(6)                      2.0%
  Jack C. Caldwell                           13,155(7)                      1.7%
  J. Parker Conrad                           22,216(4)                      2.9%
  H. V. Fondren, Jr.                         22,455                         2.9%
  Rogers A. George                            5,955                           *
  Victor Guarisco II                          5,954(4)                        *
  Bobby J. Hebert, Sr.                        5,955                           *
  Art E. Magee                                3,704                           *
  Edward J. Patterson, Jr.                   19,530(4)                      2.5%
  Marco J. Piccola II                         5,954                           *
  Fallon J. Weldon                            5,954(4)                        *

All directors and executive officers of the
  Bank as a group (16 persons)              245,616                        29.1%

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

*        Represents less than 1% of the outstanding Bank Common Stock.

(1)      For  purposes of this table,  pursuant to rules  promulgated  under the
         Exchange Act, an individual is considered to beneficially own shares of
         Bank Common Stock if he or she directly or indirectly has or shares (1)
         voting power,  which includes the power to vote or to direct the voting
         of the shares;  or (2)  investment  power,  which includes the power to
         dispose or direct  the  disposition  of the  shares.  Unless  otherwise
         indicated,  an  individual  has sole voting  power and sole  investment
         power with respect to the indicated shares.

(2)      Under  applicable  regulations,  a person is deemed to have  beneficial
         ownership  of any shares of Bank  Common  Stock  which may be  acquired
         within 60 days pursuant to the exercise of  outstanding  stock options.
         Shares of Bank  Common  Stock  which are  subject to stock  options are
         deemed to be outstanding for the purpose of computing the percentage of
         outstanding  Bank  Common  Stock  owned by such person or group but not
         deemed  outstanding for the purpose of computing the percentage of Bank
         Common Stock owned by any other person

                                         (Footnotes continued on following page)

                                       19

<PAGE>

         or group.  The above  table  includes  stock  options in the  following
         amounts:  Mr.  Lee  Guarisco,  20,000  shares;  each of  Messrs.  Mire,
         Caldwell,  Fondren,  George,  Hebert and Patterson,  2,455 shares;  Mr.
         Berthelot,  10,000 shares; each of Messrs.  Conrad,  Magee, Piccola and
         Weldon,  2,454  shares;  Mr.  Victor  Guarisco,  454  shares;  and  all
         directors and executive officers as a group, 69,000 shares.

(3)      Includes 27,490 shares held jointly with Mr. Guarisco's spouse and 
         3,000 shares held by his spouse.

(4)      Excludes  shares  held by other  family  members not living in the same
         household,  as to  which  shares  the  specified  individual  disclaims
         beneficial ownership.

(5)      Includes 625 shares held by Mr. Mire's spouse.

(6)      Shares held jointly with spouse.

(7)      Includes 2,500 shares held by Mr. Caldwell's spouse.


                            INFORMATION ABOUT WHITNEY

General

         Whitney  is a  Louisiana  corporation  and a  registered  bank  holding
company under the Bank Holding  Company Act of 1956, as amended.  Whitney became
an  operating  entity  in  1962  with  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
southern Louisiana continuously since 1883. As a result of consolidating mergers
of Whitney's other banking  subsidiaries  into Whitney Bank effective  January 1
and 2, 1998, Whitney Bank currently  operates through  approximately 100 banking
offices in south  Louisiana,  southern  Mississippi and Alabama and northwestern
Florida.  Whitney  Bank also  maintains a foreign  branch on Grand Cayman in the
British West Indies.

         Whitney Bank is a  full-service  commercial  bank 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 to moderate  income areas by providing  housing,  services or
jobs for residents,  or promoting small  businesses that service low to moderate
income areas.

         At  September  30,  1997,  Whitney  had  consolidated  total  assets of
approximately  $4.2 billion,  consolidated  total deposits of approximately $3.3
billion and consolidated  shareholders'  equity of  approximately  $468 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.

Recent Developments

         Whitney has entered into a definitive  agreement dated December 5, 1997
with Louisiana  National  Security Bank  ("LNSB"),  pursuant to which LNSB would
merge with and into  Whitney Bank (the "LNSB  Acquisition").  LNSB is a national
banking   association   headquartered   in   Donaldsonville,   Louisiana,   with
approximately  $110  million in assets and three  branches  located in Ascension
Parish, Louisiana.

         Under  the  terms of the LNSB  Agreement,  shareholders  of LNSB  would
receive,  in the  aggregate,  shares of Whitney  Common  Stock having a value of
approximately $32 million (plus the amount of LNSB's retained net income

                                       20

<PAGE>

after taxes from July 1, 1997  through the month  preceding  the closing of that
transaction).  As in the Merger,  the actual value on the effective  date of the
LNSB  Acquisition of the shares of Whitney Common Stock to be received by LNSB's
shareholders  may be more or less than the amount  described  above  inasmuch as
such  consideration will be determined in reference to a defined "average market
price"  of  Whitney  Common  Stock.  The  LNSB  Acquisition  is  expected  to be
consummated in the second quarter of 1998, but is subject to regulatory and LNSB
shareholder approval and other customary  conditions.  There can be no assurance
that the LNSB Acquisition will be consummated at such time or at all.

         Whitney  continues  to  explore  opportunities  to  acquire  additional
financial  institutions  as  part  of an  expansion  strategy  that  focuses  on
developing a  significant  banking  presence  along the United States Gulf Coast
from southeast Texas 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.

         On January 15, 1998,  Whitney  announced 1997 annual  earnings of $52.2
million, or $2.52 per share, with fourth quarter 1997 earnings of $13.6 million,
or $0.66  per  share,  in each  case  after  the  recognition  of  non-recurring
merger-related  expenses  (net  of  tax)  of  $2.4  million  and  $0.6  million,
respectively.

Market Prices of and Dividends Declared on Whitney Common Stock

         Whitney  Common Stock is included for quotation on the Nasdaq  National
Market  System  (the  "Nasdaq  National  Market")  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 and the quarterly dividends declared for each such period.

               Price Range of Common Stock and Quarterly Dividends

                                         High              Low          Dividend
                                        ------            -----         --------
1996

  First Quarter....................     $31 3/4           $29 3/4          $0.22
  Second Quarter...................      31 3/4            29 3/4           0.25
  Third Quarter....................      32 3/4            29 1/2           0.25
  Fourth Quarter...................      35 7/8            31 3/4           0.25

1997
  First Quarter ...................     $40 1/2            34 3/4           0.28
  Second Quarter...................      43 1/8            35               0.28
  Third Quarter....................      47 3/8            30 3/4           0.28
  Fourth Quarter...................      61 3/4            45 3/4           0.28


                       COMPARATIVE RIGHTS OF SHAREHOLDERS

         If the  shareholders  of the Bank  approve  the Plan of Merger  and the
Merger is  subsequently  consummated,  all  shareholders of the Bank will become
shareholders of Whitney,  and their rights will be governed by and be subject to
the Articles of Incorporation and By-laws of Whitney rather than the Charter and
Bylaws of the Bank.  The following is a description  of the Whitney Common Stock
and a brief summary of certain of the principal  differences  between the rights
of shareholders of Whitney and 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  20,804,175 were outstanding on December
31, 1997. The following description of Whitney's capital stock is

                                       21

<PAGE>

qualified in its entirety by  reference to Whitney's  Articles of  Incorporation
and  By-laws  and  to  the  applicable  provisions  of  the  Louisiana  Business
Corporation Law (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,  with
members of each class to serve for five years and 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.

         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 repeal.

         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.

         No  amendment to  Whitney's  Articles may change 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).


                                       22

<PAGE>

         Supermajority and Fair Price Provisions

         Supermajority Provisions. The Articles of Incorporation contain certain
provisions designed to provide safeguards for shareholders when a Related Person
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  Common  Stock,
directly  or  indirectly,  except  upon  conversion  of  convertible  securities
acquired  by it prior to  becoming a Related  Person or as a result of a prorata
stock  dividend  or stock  split;  and (iv) the  Related  Person  shall not have
acquired any additional shares of Whitney Common Stock or securities convertible
into  Whitney  Common  Stock  except as part of the  transaction  by which  such
Related Person became a Related Person.

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

                                       23

<PAGE>

         (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.

         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.


                                       24

<PAGE>

         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  December  31,  1997,  directors  and
executive officers of Whitney beneficially owned approximately  2,429,566 shares
(approximately  11.7%)  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.

         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.


                                       25

<PAGE>

         Shareholders Meetings

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

         Louisiana Control Share Acquisition Statute

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

Comparison of Whitney Common Stock and Bank Common Stock

         The  following  comparison  of the rights of holders of Whitney  Common
Stock and Bank Common Stock is based on current terms of the governing documents
of the  respective  companies  and on the  current  provisions  of the  LBCL and
federal law  applicable to Bank Common Stock.  Although  Whitney Common Stock is
governed by applicable  provisions of the LBCL and Bank Common Stock is governed
by OTS  regulations,  the rights of holders of Bank Common  Stock and holders of
Whitney  Common  Stock are similar in many  respects:  (i) each  shareholder  is
entitled to one vote for each share held on all matters  submitted  to a vote of
shareholders  and neither is entitled to cumulative  voting rights in connection
with the election of directors; (ii) each shareholder is entitled to receive pro
rata any assets distributed to the shareholders upon liquidation, dissolution or
a winding up of the affairs of their  respective  companies;  and (iii)  neither
Whitney's nor the Bank's  shareholders  have preemptive rights to acquire shares
of stock issued by their respective  companies.  Although it is impracticable to
note all the differences  between the applicable  governing documents of Whitney
and the Bank,  the following is intended to be a summary of certain  significant
differences between the rights of holders of Whitney Common Stock and the rights
of holders of Bank Common Stock.

         Boards of Directors.  Whitney's Articles of Incorporation provide for a
board of directors  consisting  of not less than five nor more than  twenty-five
members divided into five classes,  with directors serving  five-year  staggered
terms  expiring  for each class of directors at  successive  annual  meetings of
shareholders.  The Bank's  Board  consists  of not less than seven nor more than
fifteen  members,  and the number of directors is currently  fixed in the Bank's
Bylaws at thirteen.  The Bank's  Board is divided  into three  classes as nearly
equal in number as  possible,  with the members of each class  being  elected by
ballot at  successive  annual  meetings for terms  expiring in three years.  The
directors of Whitney must also be shareholders of Whitney;  the Bank's directors
do not have to be shareholders of the Bank.

         Removal of Directors.  Whitney's Articles of Incorporation provide that
a director  may be removed  from  office,  with or  without  cause,  only by the
affirmative  vote of 90% of the voting  power  present  at a special  meeting of
shareholders  called for that purpose at which a "quorum" is present. A "quorum"
for these purposes means the presence,  in person or by proxy, of the holders of
90% of the total voting power of Whitney.

         The Bank's  Bylaws state that its directors may be removed for cause by
the  affirmative  vote of a  majority  of shares  then  entitled  to vote in the
election  of  directors  at a special  meeting of  shareholders  called for that
purpose.

         Issuance of Shares to Directors,  Officers or Controlling Shareholders.
The Bank's Charter provides that,  except for shares issuable in connection with
the  conversion  of the Bank from  mutual to stock  form of  capitalization,  no
shares of common stock (including  shares issuable upon conversion,  exchange or
exercise  of other  securities)  shall be issued,  directly  or  indirectly,  to
officers,  directors or controlling  persons of the Bank other than as part of a
general

                                       26

<PAGE>

public  offering or as qualifying  shares to a director,  unless the issuance or
the plan under which they would be issued has been approved by a majority of the
total votes eligible to be cast at a legal meeting.

         Whitney's Articles of Incorporation do not contain a similar provision,
and issuances of shares of Whitney Common Stock to its  directors,  officers and
controlling persons is not restricted in this manner.

         Nomination  of Directors.  The Bank's Bylaws  provide that its Board of
Directors shall act as a nominating  committee for selecting management nominees
for  election  as  directors.  The  management  nominees  must  be  posted  in a
conspicuous  place in each office of the Bank at least 20 days prior to the date
of the annual meeting,  and no nominations for director except those made by the
nominating  committee  shall be voted upon at the annual  meeting  unless  other
nominations by  shareholders  are made in writing and delivered to the secretary
of the Bank at least  five days prior to the date of the  annual  meeting.  Upon
delivery,  such shareholder nominations must be posted in a conspicuous place in
each office of the Bank. If the nominating committee shall fail or refuse to act
at least 20 days prior to the annual  meeting,  nominations  for director may be
made at the annual  meeting  by any  shareholder  entitled  to vote and shall be
voted upon.

         Whitney's   Articles  of  Incorporation  and  By-laws  do  not  contain
provisions  restricting a shareholder's right to nominate directors for election
at an annual meeting.

         Preferred  Stock.  The Board of  Directors  of the Bank is  authorized,
without action of its  shareholders,  to issue Bank  preferred  stock (the "Bank
Preferred Stock") from time to time and to fix the preferences,  limitations and
relative  rights  thereof,  as well as to establish  and fix  variations  in the
relative  rights  as  between  holders  of any one or more  series  of such Bank
Preferred  Stock.  Shares of Bank Preferred  Stock that are authorized  would be
available for issuance in connection with the  acquisition of other  businesses,
infusion of capital, or for other lawful corporate  purposes,  at the discretion
of the Board of  Directors.  The Board of Directors  could issue Bank  Preferred
Stock to a person or persons who would support  management in connection  with a
proxy  contest  to  replace  an  incumbent  director  or  in  opposition  to  an
unsolicited tender offer. As a result,  such proposals or tender offers could be
defeated  even  though  favored by the  holders of a majority of the Bank Common
Stock.  The Bank's Charter  authorizes the issuance of 1,000,000  shares of Bank
Preferred Stock, none of which are currently outstanding.

         Whitney's  Articles of  Incorporation  do not authorize the issuance of
preferred stock.

         Special Meetings of Shareholders.  Under the LBCL,  special meetings of
Whitney's shareholders may be called by the President or the Board of Directors,
or upon the written request of any  shareholder or  shareholders  holding in the
aggregate  one-fifth  of the total voting  power of Whitney.  The Bank's  Bylaws
provide that,  unless  otherwise  prescribed  by regulation of the OTS,  special
meetings of its shareholders may be called by the President, the Chairman of the
Board or the Board of Directors,  or upon the written request of any shareholder
or shareholders holding in the aggregate one-tenth of the total voting power.

         Business  Conducted  at Annual  Meetings  of  Shareholders.  The Bank's
Bylaws  provide  that  any  business  to be taken up at the  annual  meeting  of
shareholders shall be stated in writing and filed with the Secretary of the Bank
at least five days before the date of the annual  meeting,  and all  business so
stated,  proposed and filed shall be  considered at the annual  meeting;  but no
other proposal shall be acted upon at the annual  meeting.  Any  shareholder may
make any other  proposal at the annual meeting and the same may be discussed and
considered,  but unless  stated in writing and filed with the Secretary at least
five days before the meeting,  such proposal shall be laid over for action at an
adjourned,  special or annual  meeting of  shareholders  taking place 30 days or
more thereafter.

         Whitney's  Articles  of  Incorporation  and  By-laws  do not  contain a
similar provision,  and all matters properly brought before an annual meeting in
accordance with the LBCL may be considered and voted upon at such meeting.

         Amendment to Charter and Bylaws. Except in connection with the Board of
Directors'  creation of classes of Bank Preferred  Stock, no amendment or repeal
of the Bank's  Charter may be made  unless such action is first  proposed by the
Board of Directors of the Bank,  then  preliminarily  approved by the OTS, which
preliminary approval may be granted by the OTS pursuant to regulations specified
in pre-approved charter amendments, and thereafter approved by

                                       27

<PAGE>


the shareholders by a majority of the total votes eligible to be cast at a legal
meeting.  The  Bank's  Bylaws  may  be  amended  in  a  manner  consistent  with
regulations  of the OTS at any  time by a  majority  vote of the  full  Board of
Directors  or by a majority  vote of the votes cast by the  shareholders  of the
Bank at any legal meeting.

         Whitney's  Articles  of  Incorporation  and  By-laws  may be amended as
described  above  under the heading "  Description  of Whitney  Common  Stock --
Amendment of Articles of  Incorporation"  and " - Description  of Whitney Common
Stock -- Amendment of By-laws."

         Supermajority  Vote  Requirements.  Whitney's Articles of Incorporation
contain  supermajority  shareholder  voting  provisions  for  certain  "business
combinations." Whitney's provisions are triggered if any shareholder or group of
shareholders  acquires  10% of the  total  voting  power  of  Whitney,  and  the
supermajority vote that may be required to approve such a "business combination"
or to amend these  provisions in Whitney's  Articles of  Incorporation is 90% of
the total voting power of Whitney.

         Neither  the  Bank's  Charter  nor   applicable   federal  law  contain
supermajority   vote  requirements  for  business   combinations,   except  that
applicable  OTS  regulations  impose  a  two-thirds  vote  requirement  for most
mergers.

         Indemnification  Rights.  Whitney's  Articles of Incorporation  provide
that, in addition to any rights to  indemnification  that a person might have by
law or otherwise, Whitney shall indemnify any person who was or is a party or is
threatened to be made a party to any action,  suit or proceeding,  including any
action by or in the right of Whitney,  by reason of the fact that he is or was a
director,  officer,  employee or agent of  Whitney,  or is or was serving at the
request of Whitney as a director, officer, employee or agent of another business
or enterprise, against expenses, including attorneys' fees, judgments, fines and
amounts  paid  in  settlement,  actually  and  reasonably  incurred  by  him  in
connection with such action,  suit or proceeding,  if he acted in good faith and
in a manner  he  reasonably  believed  to be in,  or not  opposed  to,  the best
interests of Whitney and, with respect to any criminal action or proceeding, had
no reasonable cause to believe his conduct was unlawful.  In the case of actions
by or in the right of Whitney,  the  indemnification  provided to  employees  or
agents is limited to expenses  not  exceeding,  in the  judgment of the Board of
Directors, the estimated expense of litigating the action to conclusion, but the
Board of Directors is authorized in its discretion to pay or provide  additional
indemnity in particular  cases and, as to directors and officers,  the indemnity
in such cases is  similarly  limited if it would  permit  indemnification  of an
individual  for (i) the results of his willful or intentional  misconduct,  (ii)
breach of duty of  loyalty to  Whitney  or the  entity  otherwise  served by the
individual or (iii) engaging in a transaction in which the individual derived an
improper personal benefit.  No indemnification may be made in respect of a claim
in which the person  seeking  indemnity  shall have been  adjudged by a court of
competent jurisdiction to be liable for willful or intentional misconduct in the
performance  of its  duties to Whitney  unless  and only to the extent  that the
court  shall  determine  upon  application  that,  despite the  adjudication  of
liability but in view of all of the  circumstances of the case, he is fairly and
reasonably  entitled to indemnity  for such  expenses  that the court shall deem
proper.

         The Bank's  Charter  and Bylaws do not provide  indemnification  to its
directors and officers;  however,  under  applicable  federal law and the Bank's
indemnification plan, the Bank is required to indemnify its directors,  officers
and employees  against whom any judicial or administrative  proceeding,  whether
civil, criminal or otherwise, is brought or threatened because that person is or
was  a  director,   officer  or  employee  of  the  Bank,   subject  to  certain
requirements.  Prior to making  any such  indemnification,  the Bank must  first
provide the OTS with at least 60 days' advance  notice,  and no  indemnification
may be made if the OTS objects  thereto  during the notice  period.  The Bank is
permitted  to obtain,  and has  obtained,  insurance to protect the Bank and its
directors,  officers  and  employees  from  potential  claims  (other than those
involving willful or criminal misconduct). The Bank is also permitted to advance
the payment of reasonable costs and expenses, subject to certain conditions.

         Liquidation Account. In connection with the conversions from the mutual
to the  stock  form of  ownership  of its  predecessor  companies,  the Bank was
required  to  establish  "liquidation  accounts"  for  the  benefit  of  certain
depositors at the time of such conversions.  The liquidation accounts grant such
depositors who have continued to maintain their savings accounts at the Bank the
right to a  priority  distribution  from the  liquidation  accounts  before  any
distribution can be made with respect to the Bank Common Stock in the event of a
complete  liquidation of the Bank (and only in such event).  The Merger does not
constitute a complete liquidation and will not trigger a distribution from the

                                       28

<PAGE>

liquidation  accounts. Upon  the  consummation  of  the  Merger, the liquidation
accounts  will be  maintained by Whitney Bank. For further information regarding
the  liquidation  accounts, see  Note 10  to  the Bank's consolidated  financial
statements  set forth in the Bank's 1996 Annual Report to Shareholders, which is
incorporated  herein   by  reference  and   accompanies  this  Proxy  Statement-
Prospectus.  See "Documents Incorporated by Reference."

                                  LEGAL MATTERS

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

         Elias,  Matz,  Tiernan  & Herrick  L.L.P.,  Washington,  D.C.,  special
counsel to the Bank,  will render an opinion on behalf of the Bank as to certain
legal matters relating to the Merger.

                                     EXPERTS

         The consolidated  financial statements of the Bank and its subsidiaries
at  December  31,  1996 and 1995,  and for each of the three years in the period
ended  December  31,  1996,  have been  incorporated  in this  Proxy  Statement-
Prospectus  by  reference  in reliance on the report of KPMG Peat  Marwick  LLP,
independent certified public accountants,  incorporated herein by reference, and
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, 1996 and 1995 and for each of the three years in the period
ended  December 31, 1996  incorporated  by  reference  in this Proxy  Statement-
Prospectus  have  been  audited  by  Arthur  Andersen  LLP,  independent  public
accountants,  as indicated in their report with respect thereto and have been so
incorporated by reference in reliance upon the authority of such firm as experts
in accounting and auditing in giving such report.

         Arthur  Andersen LLP will also render a tax opinion with respect to the
Merger, a form of which is filed as an exhibit to the Registration  Statement of
which this Proxy Statement-Prospectus forms a part.

                              SHAREHOLDER PROPOSALS

         To be eligible for inclusion in the Bank's proxy materials  relating to
the Bank's Annual Meeting of  Shareholders to be held in 1998 (unless the Merger
is consummated prior to the Annual Meeting), a shareholder proposal was required
to be received by the Bank by no later than  November 25, 1997.  No  shareholder
proposal was received by such date.

                                  OTHER MATTERS

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

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

                                  BY ORDER OF THE BOARD OF DIRECTORS OF THE BANK


                                 -----------------------------------------------
                                      Edward J. Patterson, Jr., Secretary
__________, 1998


                                       29

<PAGE>

                                   APPENDIX A
                          Agreement and Plan of Merger



<PAGE>

                          AGREEMENT AND PLAN OF MERGER

         THIS  AGREEMENT AND PLAN OF MERGER  ("Agreement")  is made November 20,
1997, between Whitney Holding Corporation ("Whitney"),  a Louisiana corporation,
and Whitney National Bank ("WNB"),  a national banking  association,  on the one
hand, and Meritrust Federal Savings Bank ("Bank"),  a federally  chartered stock
savings  bank,  on the other hand.  Whitney,  WNB and Bank shall be  hereinafter
collectively referred to as the "Constituent Corporations".

                                    Preamble

         WHEREAS,  the boards of  directors  of Whitney,  WNB and Bank have each
determined  that it is desirable and in the best  interests of their  respective
corporations and their  shareholders  that Bank merge into WNB (the "Merger") on
the terms and  subject to the  conditions  set forth in this  Agreement  and the
Merger Agreement (as hereinafter defined).

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

         Section 1.        The Merger and Closing

         1.01.  Merger.  (a) Promptly  after  execution of this  Agreement,  the
Boards of Directors of WNB and Bank will  execute the merger  agreement  annexed
hereto as Exhibit  1.01(a) (the "Merger  Agreement"),  pursuant to which, on the
terms set forth  herein  and  subject to the  conditions  set forth in Section 6
hereof (including without limitation the satisfaction of all notice requirements
of 12 C.F.R.  563.22(b)),  Bank will merge with and into WNB, which shall be the
surviving bank.

                  (b) Effects of Merger.  The Merger  shall have the effects set
forth in the national  banking laws and  regulations  and the regulations of the
Office of Thrift Supervision (the "OTS"). Without limiting the generality of the
foregoing,  and subject  thereto,  at the effective time of the Merger,  all the
property  and  assets,  rights,   privileges  and  all  debts,  liabilities  and
obligations of Bank will become the property and assets, rights,  privileges and
debts, liabilities and obligations of WNB as the surviving bank in the Merger.

         1.02.  The  Closing.  The  "Closing" of the  transactions  contemplated
hereby will take place in the Board Room of Whitney, 228 St. Charles Avenue, New
Orleans,  Louisiana  70130,  at 9:00  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 Section  6.01 hereof,  or if no
date has been agreed to, on any date  specified  by any party to the others upon
10 days notice following satisfaction of such conditions.  The date on which the
Closing occurs is herein called the "Closing  Date". If all conditions set forth
in Section 6 hereof are satisfied or waived by the party  entitled to grant such
waiver,  at the Closing (a) the Constituent  Corporations  shall each provide to
the other such proof of satisfaction of the conditions set forth in Section 6 as
the  party  whose   obligations  are  conditioned  upon  such  satisfaction  may
reasonably  request,  (b) the  certificates,  letters,  opinions and other items
required by Section 6 shall be delivered,  (c) the  appropriate  officers of the
parties shall execute,  deliver and acknowledge the Merger Agreement and (d) the
parties  shall  take  such  further  action as is  required  to  consummate  the
transactions  contemplated by this Agreement and the Merger Agreement. If on any
date  established  for the Closing all  conditions  in Section 6 hereof have not
been satisfied or waived by the party  entitled to grant such waiver,  then such
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
Section 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.   Immediately   following  (or
concurrently with) the Closing, the Merger Agreement shall be filed and recorded
with the Office of the  Comptroller  of the  Currency  and the  Merger  shall be
effective at the date and time  specified in the Merger  Agreement.  The date on
which and the time at which the Merger becomes  effective are herein referred to
as the "Effective Date" and the "Effective Time," respectively.


                                       A-1

<PAGE>

         1.04. Surviving Corporation.  The Articles of Association and Bylaws of
WNB as in effect  immediately prior to the Effective Time shall remain unchanged
by reason of the Merger and shall be the Articles of  Association  and Bylaws of
WNB as the  surviving  entity in the Merger.  The  directors and officers of WNB
immediately  prior to the Effective  Time shall be the directors and officers of
WNB as the surviving entity in the Merger until the earlier of their resignation
or removal or until their respective  successors are duly elected and qualified,
as the case may be.  Each share of capital  stock of WNB issued and  outstanding
immediately prior to the Effective Time shall remain issued and outstanding from
and  after  the  Effective  Time and  shall be the  capital  stock of WNB as the
surviving entity in the Merger.  At the Effective Time the shares of Bank Common
Stock (as hereinafter defined) shall be converted as set forth in Section 2.

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

         Section 2.        Conversion of Stock of Bank

         2.01.  Conversion.  Subject to the provisions of this Section 2, at the
Effective  Time,  by virtue of the Merger and  without any action on the part of
the holders thereof,  the shares of Bank common stock, par value $1.00 per share
("Bank Common Stock") shall be converted as follows:

                  (a) Exchange Ratio. (i) Except for shares of Bank Common Stock
held by Bank as treasury  shares (other than in a fiduciary  capacity),  if any,
which shall by reason of the Merger be canceled ("Treasury Shares"), and subject
to the  provisions of subsection  2.01(b)  relating to fractional  shares,  each
issued and  outstanding  share of Bank Common Stock shall be converted  into and
become that number of shares of Whitney  common  stock,  no par value  ("Whitney
Common  Stock"),  that is equal to (A) if the Average  Whitney  Market Price (as
hereinafter  defined) is greater  than or equal to $46.00 and less than or equal
to $54.00,  the  quotient  (rounded to the  nearest  thousandth)  determined  by
dividing (x) $73.00 by (y) the Average Whitney Market Price,  (B) if the Average
Whitney  Market  Price is less than  $46.00,  1.587  shares,  (C) if the Average
Whitney   Market   Price  is  greater  than  $54.00,   1.352   shares,   or  (D)
notwithstanding any of the foregoing, if prior to the Effective Date (x) Whitney
issues a press  release  announcing  that it is  negotiating  or has  executed a
letter of intent or definitive merger or other acquisition agreement as a result
of which Whitney will cease to be an  independent,  publicly  traded company and
(y) Whitney has not thereafter issued a press release announcing the termination
of such  negotiations,  letter of intent or  definitive  agreement  prior to the
Closing, 1.352 shares (the "Exchange Ratio").

                        (ii)  Average Whitney Market Price. The "Average Whitney
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 Date, as reported in the 
Wall Street Journal (corrected for typographical errors) (the "Pricing Period").

                  (b) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney Common Stock,  each shareholder of Bank, upon surrender of his
or her certificate that immediately prior to the Effective Time represented Bank
Common Stock, other than Treasury 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 at the  Effective  Time
shall be such fraction multiplied by the Average Whitney Market Price.

                  (c) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares of Bank Common Stock, other than Treasury Shares, upon surrender
thereof to the  exchange  agent  selected  by Whitney  (the  "Exchange  Agent"),
together  with  duly  executed   transmittal   materials  provided  pursuant  to
subsection  2.01(e) or upon compliance by the holder or holders thereof with the
procedures  of the  Exchange  Agent with  respect to lost,  stolen or  destroyed
certificates,  shall be entitled to receive in exchange therefor any payment due
in lieu of fractional shares and a certificate or certificates  representing the
number

                                       A-2

<PAGE>

of whole shares of Whitney Common Stock into which such holder's  shares of Bank
Common Stock were converted.  Until so surrendered,  each outstanding Bank stock
certificate shall be deemed for all purposes,  other than as provided below with
respect to the payment of dividends or other  distributions  (if any) in respect
of Whitney  Common  Stock,  to  represent  the number of whole shares of Whitney
Common  Stock into which such  holder's  shares of Bank Common  Stock shall have
been converted.  Whitney may, at its option, refuse to pay any dividend or other
distribution  to  holders  of  unsurrendered   Bank  stock   certificates  until
surrendered; provided, however, that upon the surrender and exchange of any Bank
stock  certificates  there shall be paid, to the extent not previously  paid, to
the record holders of the Whitney stock certificates issued in exchange therefor
the amount,  without interest,  of accumulated  dividends and distributions,  if
any,  which have become  payable  with  respect to the number of whole shares of
Whitney  Common  Stock into which the shares of Bank  Common  Stock  theretofore
represented by such  certificates  shall have been exchanged.  The provisions of
this subsection 2.01(c) are intended for the benefit of the holders of shares of
Bank  Common  Stock  and  shall be  enforceable  by such  holders  and each such
holder's heirs, representatives and successors.

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

                  (e) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Bank  at  the  Effective  Time  transmittal  materials  for  use  in  exchanging
certificates of Bank Common Stock for certificates of Whitney Common Stock.

                  (f) Bank Options. Each Bank Option under the Bank Option Plans
(as such terms are  hereinafter  defined) that is  outstanding  at the Effective
Time shall be converted into an option to acquire shares of Whitney Common Stock
in the manner set forth in Section 5.21 of this Agreement.

         2.02. Closing Transfer Books. At the Effective Time, the stock transfer
books of Bank shall be closed and no  transfer  of shares of Bank  Common  Stock
shall be made  thereafter.  All shares of Whitney  Common Stock issued,  and any
fractional  share  payments  paid upon  surrender  for exchange of  certificates
representing shares of Bank Common Stock in accordance with this Section 2 shall
be deemed to have been issued in full  satisfaction of all rights  pertaining to
the shares of Bank Common Stock theretofore represented by such certificates.

         Section 3.        Representations and Warranties of Bank

         Bank represents and warrants to Whitney and WNB that, as of the date of
this  Agreement  and  as of  the  Closing  Date,  except  as  set  forth  in the
corresponding  subsection of the Schedule of Exceptions (as hereinafter  defined
in subsection 5.01(b)):

         3.01.  Organization and  Qualification.  Bank is a federally  chartered
stock savings bank, duly organized,  validly existing and in good standing under
the laws of the  United  States and has all of its  offices  within the State of
Louisiana. Bank has all requisite corporate power and authority to own and lease
its property and to carry on its business as it is currently being conducted and
to  execute  this  Agreement  and the Merger  Agreement  and to  consummate  the
transactions  contemplated  hereby and  thereby,  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 (as  hereinafter  defined) on
Bank's financial condition,  results of operations or business. For the purposes
of this  Agreement,  "Material  Adverse Effect" shall mean, with respect to Bank
and the Subsidiaries (as hereinafter defined), any effect or effects which taken
individually  or in the  aggregate  are  material  and adverse to its  financial
condition,  results of operations or business,  provided, however, that Material
Adverse Effect shall not be deemed to include (a) any change occurring after the
date hereof in any federal or state law,  rule,  or  regulation  or in generally
accepted  accounting   principles  ("GAAP"),   which  change  affects  federally
chartered savings  institutions  generally,  (b) expenses incurred in connection
with this  Agreement  and the  transactions  contemplated  hereby (not to exceed
$800,000  in the  aggregate),  (c)  payments  to  executive  officers  or  other
employees of Bank pursuant to agreements between the Bank and such persons, true
and complete  copies of which have been  delivered to Whitney prior to execution
of  this  Agreement,  (d)  actions  or  omissions  of Bank  either  specifically
permitted  under  this  Agreement  or taken  with the prior  written  consent of
Whitney in

                                       A-3

                                     <PAGE>

contemplation of the transactions  contemplated  hereby, and (f) any effect with
respect to Bank caused, in whole or in part, by Whitney or WNB.

         3.02. Capital Stock;  Other Interests.  The authorized capital stock of
Bank consists of 5,000,000  shares of Bank Common Stock, of which 774,176 shares
are issued and  outstanding  and no shares are held in its treasury.  All issued
and  outstanding  shares of capital stock of Bank have been duly  authorized and
are  validly  issued,  fully paid and  non-assessable.  Other  than  outstanding
options to acquire up to an  aggregate  of 69,000  shares of Bank  Common  Stock
("Bank  Options")  granted  pursuant  to the  Bank's  1993  Key  Employee  Stock
Compensation  Program  and 1993  Directors'  Stock  Option  Plan  ("Bank  Option
Plans"),  Bank does not have any  outstanding  stock  options or other rights to
acquire any shares of its capital  stock or any security  convertible  into such
shares,  nor does it have any obligation or commitment to issue, sell or deliver
any of the  foregoing or any shares of its capital stock (other than pursuant to
such options).  There are no agreements among Bank and Bank's shareholders or by
which Bank is bound,  or to Bank's  knowledge  among  shareholders of Bank, with
respect to the voting or transfer of Bank Common Stock or granting  registration
rights to any holder thereof.  The outstanding capital stock of Bank and each of
its  Subsidiaries  (hereinafter  defined) has been issued in compliance with all
legal requirements and in compliance with any preemptive or similar rights. Bank
does not have any  subsidiaries  or any direct or  indirect  ownership  interest
exceeding 5% in any firm, corporation,  partnership or other entity, except that
Bank owns 100% of the issued and  outstanding  stock of First Federal  Services,
Inc.  and  Atchafalaya  Services,   Inc.  (the  "Subsidiaries").   Both  of  the
Subsidiaries are inactive,  have no employees and have no assets or liabilities,
contingent  or  otherwise.  Each  of  Subsidiaries  is duly  organized,  validly
existing and in good standing under the laws of the State of Louisiana.

         3.03. Corporate Authorization; No Conflicts. Subject to the approval of
this  Agreement  and  the  Merger  Agreement  by the  shareholders  of  Bank  in
accordance with applicable federal law, all corporate acts and other proceedings
required of Bank for the due and valid  authorization,  execution,  delivery and
performance of this Agreement and the Merger  Agreement and  consummation of the
Merger have been validly and appropriately  taken.  Subject to their approval by
the  shareholders  of Bank and to such  regulatory  approvals as are required by
law,  this  Agreement  and the Merger  Agreement  are legal,  valid and  binding
obligations  of Bank and are  enforceable  against Bank in  accordance  with the
respective  terms hereof and thereof,  except that enforcement may be limited by
(i)   bankruptcy,   insolvency,   reorganization,    moratorium,   receivership,
conservatorship,  and  other  laws now or  hereafter  in effect  relating  to or
affecting  the  enforcement  of  creditors'  rights  generally  or the rights of
creditors of insured depository institutions, (ii) general equitable principles,
and (iii)  laws  relating  to the  safety and  soundness  of insured  depository
institutions,  and  except  that no  representation  is made as to the effect or
availability of equitable  remedies or injunctive relief  (regardless of whether
such  enforceability is considered in a proceeding in equity or at law). Neither
the  execution,  delivery  or  performance  of  this  Agreement  or  the  Merger
Agreement,  nor the  consummation  of the  transactions  contemplated  hereby or
thereby will (i) violate,  conflict with, or result in a breach of any provision
of, (ii)  constitute a default (or an event which,  with notice or lapse of time
or both, would  constitute a default) under,  (iii) result in the termination of
or accelerate the performance required by, or (iv) result in the creation of any
lien, security interest,  charge or encumbrance upon any of Bank's properties or
assets under,  any of the terms,  conditions or provisions of Bank's  charter or
bylaws or any material note, bond,  mortgage,  indenture,  deed of trust, lease,
license,  agreement or other instrument or obligation to or by which Bank or any
of Bank's  assets is bound;  or violate  any order,  writ,  injunction,  decree,
statute,  rule or regulation of any governmental  body applicable to Bank or any
of Bank's assets.

         3.04. Financial  Statements,  Reports and Proxy Statements.(a) Bank has
delivered to Whitney true and complete copies of (i) the consolidated statements
of financial condition as of December 31, 1995 and December 31, 1996 of Bank and
its  consolidated   subsidiaries,   the  related   consolidated   statements  of
operations,  stockholders'  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 Bank's Annual Report on Form
10-KSB for the fiscal year ended  December 31, 1996 filed with the OTS under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), (collectively,
the  "Financial  Statements"),   (ii)  the  unaudited  statements  of  financial
condition  as of  September  30,  1997 and  September  30,  1996 of Bank and its
consolidated  subsidiaries,  and the related unaudited  statements of operations
and cash flows for the  nine-month  periods  then ended,  as presented in Bank's
Quarterly  Reports  on Form  10-QSB  filed with the OTS under the  Exchange  Act
(collectively,  the "Interim Financial Statements"),  (iii) all thrift financial
reports,  including all amendments  thereto,  made to the OTS since December 31,
1993 by Bank,  (iv) Bank's Annual Report to  Shareholders  for 1995 and 1996 and
all subsequent  Quarterly Reports to Shareholders,  (vi) all offering  circulars
filed

                                       A-4

<PAGE>

with the OTS and all reports filed by Bank with the OTS since  December 31, 1993
pursuant  to  Section  13 or 15(d) of the  Exchange  Act,  and  (vii)  all Proxy
Statements and other  communications  disseminated to Bank's shareholders or the
shareholders of any of its subsidiaries at any time since December 31, 1993.

                  (b) The Financial  Statements  and, except as indicated in the
notes thereto or, as permitted by Form 10-QSB and the rules and  regulations  of
the OTS,  the  Interim  Financial  Statements,  have  been  (and  all  financial
statements  delivered to Whitney as required by this Agreement will be) 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 Bank for the respective  periods covered thereby and the financial  condition
of Bank as of the  respective  dates  thereof.  All thrift  financial  and other
regulatory reports referred to above have been filed on the appropriate form and
prepared in all material  respects in accordance  with such forms'  instructions
and the applicable rules and regulations of the regulating federal agency. As of
the date of the latest  statement  of  financial  condition  forming part of the
Interim  Financial  Statements (the "Latest Balance Sheet"),  Bank did not have,
nor were any of its assets  subject  to,  any  material  liability,  commitment,
indebtedness or obligation (of any kind whatsoever,  whether absolute,  accrued,
contingent, matured or unmatured) which is not reflected and adequately reserved
against in  accordance  with  GAAP.  No report,  proxy  statement,  registration
statement or offering  circular  filed by Bank with the OTS or other  regulatory
agency since January 1, 1994 through the date of this  Agreement,  and no report
made to  shareholders  of Bank since  January 1, 1994  through  the date of this
Agreement, as of the respective dates thereof, contained any untrue statement of
a  material  fact or  omitted 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.  No such report, proxy
statement,   registration   statement  or  report  to   shareholders   filed  or
disseminated  after the date of this Agreement will contain any untrue statement
of a  material  fact or 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,  except  for any
information  concerning Whitney's consolidated group provided by or on behalf of
Whitney specifically for inclusion therein. The Financial Statements and Interim
Financial  Statements are supported by and consistent  with a general ledger and
detailed  trial  balances  of  investment  securities,  loans  and  commitments,
depositors'  accounts  and cash  balances  on deposit  with other  institutions,
copies of which have been made available to Whitney.

         3.05.  Loan  and  Investment  Portfolios.   All  loans,  discounts  and
financing leases (in which Bank is lessor) reflected on the Latest Balance Sheet
(a) were, at the time and under the  circumstances in which made, made for good,
valuable and adequate  consideration  in the ordinary course of business of Bank
(b)  are  evidenced  by  genuine  notes,   agreements  or  other   evidences  of
indebtedness and (c) to the extent secured, have been secured by valid liens and
security interests which have been perfected.  Accurate lists of all such loans,
discounts and financing  leases as of the date of the Latest Balance Sheet (or a
more recent  date),  and of the  investment  portfolios of Bank as of such date,
will be  delivered  to Whitney  concurrently  with the  Schedule of  Exceptions.
Except as  specifically  noted on the loan schedule  attached to the Schedule of
Exceptions,  Bank is not a party to any written or oral loan agreement,  note or
borrowing  arrangement,  including any loan  guaranty,  that was, as of the most
recent month-end (i) delinquent by more than 30 days in the payment of principal
or interest,  (ii) known by Bank to be  otherwise  in material  default for more
than 30 days,  (iii)  classified as  "substandard,"  "doubtful,"  "loss," "other
assets especially  mentioned" or any comparable  classification by Bank, the OTS
or the Federal Deposit Insurance Corporation (the "FDIC"), (iv) an obligation of
any director,  executive  officer or 10%  shareholder  of Bank who is subject to
Regulation  O of the Board of  Governors  of the  Federal  Reserve  System  (the
"Federal  Reserve  Board")  (12  C.F.R.  Part  215)  or any  similar  regulation
applicable  to Bank,  or any  person,  corporation  or  enterprise  controlling,
controlled  by or under  common  control  with any of the  foregoing,  or (v) in
violation of any law,  regulation or rule of any governmental  authority,  other
than those that are immaterial in amount.

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

                                       A-5

<PAGE>

applicable  regulatory  guidelines or GAAP a future material  increase in any of
such  provisions for losses or a material  decrease in the  allowances  therefor
reflected in the Latest Balance Sheet.

         3.07.  Examination  Reports. To the extent permitted by applicable law,
Bank has provided to Whitney true and correct copies of all examination  reports
with  respect to Bank made by any federal or state  regulatory  authority  since
December 31, 1992.

         3.08.  Absence  of Certain  Changes  or  Events.  Since the date of the
Latest Balance Sheet,  Bank has not declared,  set aside for payment or paid any
dividend to holders of, or declared or made any  distribution  on, any shares of
Bank's  capital stock except  regular  quarterly  dividends from the date of the
Latest  Balance Sheet until the Closing Date in amounts not to exceed $0.175 per
share  payable  quarterly.  Whitney and Bank shall  cooperate in  selecting  the
record date of Bank's dividend for the quarter in which the Effective Time is to
occur to ensure that, with respect to such quarterly period, the holders of Bank
Common  Stock do not receive  both a dividend in respect of their shares of Bank
Common  Stock and  Whitney  Common  Stock or fail to receive any  dividend,  and
Whitney  and Bank will use their best  efforts to select the  Closing  Date such
that  holders of Bank Common  Stock  qualify for the  dividend in respect of the
Whitney  Common  Stock  (rather  than the dividend in respect of the Bank Common
Stock)  declared in the quarter in which the Effective  Time is to occur.  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.  Except as may result from the
transactions contemplated by this Agreement, Bank has not, since the date of the
Latest Balance Sheet:

                  (a) borrowed  any money or entered  into any capital  lease or
leases  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 f 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 knowledge or reason to believe that
any of its  substantial  customers has  terminated or intends to terminate  such
customers' 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 or expense  except for losses
adequately  reserved against on the Latest Balance Sheet and expenses associated
with the transactions  contemplated by this Agreement and the Merger  Agreement,
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 $50,000;

                                       A-6

<PAGE>

                  (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 5%
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 $50,000;

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

         3.09.  Taxes.  Bank (i) has timely filed all  federal,  state and local
income, franchise, excise, sales and use, real and personal property, employment
and other tax returns, tax information returns and reports required to be filed,
(ii) has paid all taxes,  interest  payments and penalties as reflected  therein
which have become due, other than taxes which are being  contested in good faith
and for which adequate reserves are set forth on the Latest Balance Sheet, (iii)
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, parish, state, the United States
or any other taxing authority,  and (iv) is not delinquent in the payment of any
material tax or  governmental  charge of any nature.  The  consolidated  federal
income  tax  returns  of Bank  have not been  audited  by the  Internal  Revenue
Service. No audit,  examination or investigation is presently being conducted or
is, to the actual  knowledge of Bank,  presently being  threatened by any taxing
authority,  no material unpaid tax deficiencies or additional liabilities of any
sort have  been  proposed  to Bank by any  governmental  representative,  and no
agreements for extension of time for the assessment of any tax have been entered
into by or on behalf of Bank.  Bank has withheld from its employees  (and timely
paid to the appropriate governmental entity) proper and accurate amounts for all
periods in compliance with all tax withholding provisions of applicable federal,
state and local laws (including, without limitation, income, social security and
employment tax withholding for all forms of compensation).

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

                                       A-7

<PAGE>


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

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

         3.11.  Legal  Matters.  (a)  Except  for  the  actions  listed  on  the
subsection of the Schedule of Exceptions  that  corresponds to this  subsection,
there are no material  claims,  actions,  suits,  proceedings,  arbitrations  or
investigations  pending or, to Bank's actual knowledge,  threatened against Bank
or the Subsidiaries nor do any facts or circumstances exist that would be likely
to form the  basis  for any  material  claim,  in any  court or before or by any
governmental  agency  or  instrumentality  or  arbitration  panel or  otherwise,
against Bank.

                  (b) Bank and the  Subsidiaries  have complied with and are not
in  default  in any  material  respect  under  (and  have  not been  charged  or
threatened with or, to Bank's actual knowledge,  come under  investigation  with
respect to any charge concerning any material violation of any provision of) any
federal,  state or local  law,  regulation,  ordinance,  rule or order  (whether
executive,   judicial,  legislative  or  administrative)  or  any  order,  writ,
injunction or decree of any court, agency or instrumentality.

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

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

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

                                       A-8

<PAGE>


benefits for any period extending  beyond the termination of employment,  except
as may be required under the "COBRA" provisions of ERISA and the Code.

                  (b) Set forth on the  subsection of the Schedule of Exceptions
corresponding  to this subsection is a true and complete list and description of
each and every benefit plan and benefit arrangement of Bank other than the ERISA
Plans. True and complete copies of all plan (including ERISA Plan) documents and
written  agreements  (including  all  amendments  and  modifications   thereof),
together with copies of any tax determination letters, trust agreements, summary
plan descriptions, insurance contracts, investment management agreements and the
three most recent  annual  reports on form series 5500 with respect to such plan
or arrangement  will be delivered to Whitney  concurrently  with the Schedule of
Exceptions.  No such  ERISA  Plan or other plan  constitutes  a defined  benefit
pension plan or has any "accumulated  funding  deficiency" within the meaning of
the Code.

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

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

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

         3.13.  Insurance  Policies.  Bank maintains in force insurance policies
and bonds in such  amounts  and  against  such  liabilities  and  hazards as are
considered by it to be adequate. An accurate list of all such insurance policies
is attached to the Schedule of Exceptions.  Bank is not liable for, nor has Bank
received  any  notice of,  any  material  retroactive  premium  adjustment.  All
policies are valid and  enforceable  and in full force and effect,  and Bank has
not  received any notice of a material  premium  increase or  cancellation  with
respect to any of its insurance policies or bonds.  Within the last three years,
Bank has not been  refused any basic  insurance  coverage  sought or applied for
(other than certain  exclusions for coverage of certain events or  circumstances
as stated in such  polices),  and Bank does not have any 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.

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

                           (i)  any collective bargaining agreement;

                           (ii)  other  than the  employee  benefits  and  plans
referred to in the section of the Schedule of
Exceptions that corresponds to Section 3.12 of this Agreement, any employment or
other  agreement  or contract  with or  commitment  to any  employee  except the
agreements,  arrangements,  policies and practices referred to in the section of
the Schedule of Exceptions that  corresponds to subparagraph (j) of Section 3.08
of this Agreement and such agreements as are terminable without penalty upon not
more than 30 days notice by the employer;

                           (iii) any  obligation of guaranty or  indemnification
except such indemnification of officers,
directors,  employees and agents of Bank as on the date of this Agreement may be
provided in its charter, bylaws,  indemnification plan (true and complete copies
of which have been provided to Whitney) or pursuant to 12 C.F.R. ss.545.121 (and
no  indemnification  of any such officer,  director,  employee or agent has been
proposed, authorized,

                                       A-9

<PAGE>


granted or awarded  except as set forth in the  subsection  of the  Schedule  of
Exceptions that corresponds with this  subsection),  and except, if entered into
in the ordinary course of business with respect to customers of Bank, letters of
credit, guaranties of endorsements and guaranties of signatures;

                           (iv) any agreement,  contract or commitment  which is
or if performed will result in a Material
Adverse Effect on Bank;

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

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

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

         3.15.  Licenses,  Franchises  and  Governmental  Authorizations.   Bank
possesses   all   licenses,   franchises,   permits   and   other   governmental
authorizations  necessary  for the  continued  conduct of its  business  without
interference  or  interruption.  The deposits of Bank are insured by the Savings
Association  Insurance  Fund,  which is  administered by the FDIC, to the extent
provided  by  applicable  law,  and there are no  pending  or, to Bank's  actual
knowledge,  threatened  proceedings  to revoke or modify that  insurance  or for
relief under 12 U.S.C. Section 1818.

         3.16.  Corporate  Documents.  Bank has  delivered  to Whitney  true and
correct  copies  of its  charter  and its  bylaws,  all as  amended.  All of the
foregoing and all of the corporate  minutes and stock  transfer  records of Bank
are current, complete and correct in all material respects.

         3.17.  Certain  Transactions.  No past or present  director,  executive
officer or five percent  shareholder of Bank has, since January 1, 1994, engaged
in any transaction or series of transactions  required to be disclosed  pursuant
to Item 404 of Regulation S-K of the Rules and Regulations of the Securities and
Exchange Commission (the "SEC"), other than transactions that were so disclosed.

         3.18. Broker's or Finder's Fees. Except for Friedman,  Billings, Ramsey
& Co., Inc.,  whose fees and right to reimbursement of expenses are as disclosed
pursuant  to a  contract  dated  September  30,  1997 (a copy of which  has been
provided  to  Whitney),  no agent,  broker,  investment  banker,  investment  or
financial  advisor or other  person  acting on behalf of Bank is entitled to any
commission,  broker's  or  finder's  fee  from  any of  the  parties  hereto  in
connection with any of the transactions contemplated by this Agreement.

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


                                      A-10

<PAGE>


                           (ii)  Except  as  disclosed  in the subsection of the
Schedule  of  Exceptions  that  corresponds  to  this  subsection,  Bank  is  in
compliance in  all  material  respects  with  all  terms and  conditions of such
permits, licenses and authorizations  and  with all applicable Environmental Law
Requirements;

                           (iii) Except as disclosed  in the  subsection  of the
Schedule of Exceptions that corresponds to  this  subsection,  there are no past
or  present  events,  conditions,  circumstances,  activities or  plans by  Bank
related in any manner to Bank or the Subject Properties that did or would in any
material respect, 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)   Except  as  set  forth  in  the   Schedule  of
Exceptions  pursuant  to  clause  (iii)  above, 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,
to Bank's actual knowledge, threatened by any person against Bank, or, to Bank's
actual  knowledge, any  prior  owner of  any of  the  Subject  Properties, which
relates to  the Subject  Properties and relates  in any way to any Environmental
Law Requirement or seeks to impose any  Environmental Liability; and

                           (v) To Bank's actual  knowledge,  Bank is not subject
to  or  responsible  for any material  Environmental  Liability which is not set
forth and adequately  reserved against on the Latest Balance Sheet.

                  (b)  "Environmental  Law  Requirement"  means  all  applicable
present 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  U.S.C.  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 Louisiana  Administrative Code; (E)
any naturally occurring  radioactive material ("NORM"), as defined by applicable
federal or state laws or regulations as amended from time to time,  irrespective
of whether the NORM is located in  Louisiana  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
Louisiana 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  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.

                                      A-11

<PAGE>


         3.20.  Compliance  with Laws. Bank is in compliance with all applicable
laws, rules, regulations, orders, writs, judgments and decrees the noncompliance
with  which  could  cause a  Material  Adverse  Effect  on  Bank.  There  are no
governmental  investigations pending or, to Bank's actual knowledge,  threatened
against Bank or the Subsidiaries.

         3.21.  Intellectual Property.  Bank owns or holds valid licenses to use
all trademarks,  tradenames,  service marks and other intellectual property that
are material to the conduct of its business.

         3.22.  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,   has  CRA   ratings  of  not  less  than
"satisfactory,"  and has received no material  criticism  from  regulators  with
respect  to  discriminatory  lending  practices,  and  has 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.

         3.23. Accuracy of Statements.  No warranty or representation made or to
be  made  by  Bank  in this  Agreement  or in any  document  furnished  or to be
furnished by Bank pursuant to this Agreement and no information relating to Bank
or any of its affiliates furnished by Bank pursuant to this Agreement,  contains
or will contain,  as of the date of this  Agreement,  the effective  date of the
Registration Statement (as defined in Section 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 WNB

                  Whitney and WNB  represent and warrant to Bank that, as of the
date of this Agreement 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 all of its  consolidated  subsidiaries  for  financial  reporting  purposes.
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 of  1956,  as  amended.  WNB is a  national  banking
association,  duly organized and validly existing and in good standing under the
laws of the United States of America. Each of Whitney and WNB have 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 the Merger  Agreement to which it is a party and to consummate the
transactions  contemplated  hereby and  thereby,  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 the  financial  condition,
results of operations or business of Whitney's  consolidated  group,  taken as a
whole.

         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 September 30, 1997,  20,750,110 shares of Whitney Common Stock were issued
and  outstanding  and 364,491  shares were held in its treasury.  All issued and
outstanding shares of capital stock of Whitney and WNB have been duly authorized
and are validly issued,  fully paid and (except as provided in 12 U.S.C. Section
55)  non-assessable.  The outstanding  capital stock of Whitney and WNB has been
issued in compliance with all legal  requirements  and any preemptive or similar
rights.  Whitney owns all of the issued and outstanding  shares of capital stock
of WNB free and clear of all  liens,  charges,  security  interests,  mortgages,
pledges and other encumbrances.

         4.03. Corporate Authorization; No Conflicts. Subject to approval of the
Merger  Agreement by Whitney as the sole  shareholder of WNB, all corporate acts
and  other  proceedings  required  of  Whitney  and WNB  for  the due and  valid
authorization,  execution,  delivery and  performance  of this Agreement and the
Merger   Agreement  and  consummation  of  the  Merger  have  been  validly  and
appropriately  taken.  Subject to such  regulatory  approvals as are required by
law,  this  Agreement  and the Merger  Agreement  are legal,  valid and  binding
obligations of Whitney and WNB, as the case may be, and are enforceable  against
them in accordance  with the respective  terms of such  agreements,  except that
enforcement  may be  limited  by  (i)  bankruptcy,  insolvency,  reorganization,
moratorium,  receivership,  conservatorship,  and other laws now or hereafter in
effect relating to or affecting the enforcement of creditors' rights

                                      A-12

<PAGE>


generally or the rights of creditors of insured  depository  institutions,  (ii)
general  equitable  principles,  and  (iii)  laws  relating  to the  safety  and
soundness of insured depository institutions,  and except that no representation
is made as to the effect or  availability  of equitable  remedies or  injunctive
relief (regardless of whether such  enforceability is considered in a proceeding
in equity or at law).  With  respect to each of  Whitney  and WNB,  neither  the
execution,  delivery or performance  of this Agreement or the Merger  Agreement,
nor the consummation of the transactions contemplated hereby or thereby will (i)
violate,  conflict  with,  or  result  in a breach  of any  provision  of,  (ii)
constitute a default (or an event  which,  with notice or lapse of time or both,
would  constitute  a  default)  under,  (iii)  result in the  termination  of or
accelerate  the  performance  required by, or (iv) result in the creation of any
lien,  security  interest,  charge or encumbrance  upon any of its properties or
assets  under,  any of the terms,  conditions  or  provisions of its articles of
incorporation  or  association,  as the case may be, or by-laws  (or  comparable
documents)  or any material  note,  bond,  mortgage,  indenture,  deed of trust,
lease, license, agreement or other instrument or obligation to or by which it or
any of its assets is bound;  or violate  any order,  writ,  injunction,  decree,
statute,  rule or regulation of any governmental body applicable to it or any of
its assets.

         4.04. Financial Statements,  Reports and Proxy Statements.  (a) Whitney
has delivered to Bank true and complete copies of (i) the  consolidated  balance
sheets  as of  December  31,  1995 and  December  31,  1996 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,  1996  filed  with the SEC
(collectively,  the  "Whitney  Financial  Statements")  and (ii)  the  unaudited
consolidated  balance  sheet  as of  September  30,  1997  of  Whitney  and  its
consolidated subsidiaries and the related unaudited statements of operations and
cash flows for the  nine-month  period then ended,  as  presented  in  Whitney's
quarterly  report on Form 10- Q for the  quarter  then ended  filed with the SEC
(collectively, the "Whitney Interim Financial Statements").

                  (b) The Whitney  Financial  Statements and the Whitney Interim
Financial  Statements  have been prepared in  conformity  with GAAP applied on a
basis  consistent  with prior periods,  and present  fairly,  in conformity with
GAAP, the consolidated results of operations of Whitney's consolidated group for
the respective periods covered thereby and the consolidated  financial condition
of its consolidated group as of the respective dates thereof. All call and other
regulatory  reports have been filed on the appropriate  form and prepared in all
material respects in accordance with such form's instructions and the applicable
rules and regulations of the regulating  federal  agency.  As of the date of the
latest balance sheet forming part of the Whitney  Interim  Financial  Statements
(the "Whitney Latest Balance Sheet"), no member of Whitney's  consolidated group
had,  nor were any of any of such  member's  assets  subject  to,  any  material
liability,  commitment,  indebtedness or obligation,  which is not reflected and
adequately  reserved  against in the Whitney  Latest Balance Sheet in accordance
with GAAP.

         4.05.  Legality  of Whitney  Securities.  All shares of Whitney  Common
Stock to be issued  pursuant to the Merger have been duly  authorized  and, when
issued  pursuant to the Merger  Agreement,  will be validly and legally  issued,
fully paid and non-assessable,  and will be, at the time of their delivery, free
and clear of all liens,  charges,  security  interests,  mortgages,  pledges and
other encumbrances and any preemptive or similar rights.

         4.06. SEC Reports. Whitney has previously delivered to Bank an accurate
and complete copy of the following  Whitney  reports filed with the SEC pursuant
to the  Exchange  Act:  (a)  annual  reports  on Form 10-K for the  years  ended
December 31, 1994,  1995 and 1996;  (b)  quarterly  reports on Form 10-Q for the
quarters  ended  March  31,  June 30,  and  September  30,  1997;  and (c) proxy
statements for the years 1995, 1996 and 1997; 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 of 1933, as
amended (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.


                                      A-13

<PAGE>


         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,  Form 10-Q or Form 8-K 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, formal or informal,  with
or by any bank or bank holding company regulatory authority.

         4.09.  Community  Reinvestment  Act.  WNB has  complied in all material
respects  with  the  provisions  of  the  CRA  and  the  rules  and  regulations
thereunder, has CRA ratings of not less than "satisfactory," and has received no
material  criticism  from  regulators  with  respect to  discriminatory  lending
practices,  and has 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.

         4.10. Share Ownership.  As of the date of this Agreement,  no member of
Whitney's consolidated group owns (except in a fiduciary capacity) any shares of
Bank Common Stock.

         4.11. 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 Section 5.14 hereof) and the Closing Date,  an untrue  statement of a
material fact or an omission of a material fact necessary to make the statements
contained  herein and therein,  in light of the  circumstances in which they are
made, not misleading.

         Section 5. Covenants and Conduct of Parties Prior to the Effective Date

         The parties further covenant and agree as follows:

         5.01. (a) Investigations;  Planning.  Bank shall continue to provide to
Whitney and WNB and to their authorized  representatives  full access during all
reasonable  times to its  premises,  properties,  books and records  (including,
without  limitation,  all corporate minutes and stock transfer records),  and to
furnish  Whitney  and WNB and  such  representatives  with  such  financial  and
operating  data and other  information  of any kind  respecting its business and
properties as Whitney and WNB shall from time to time  reasonably  request.  Any
investigation  shall be  conducted  in a  manner  which  does  not  unreasonably
interfere  with the operation of the business of Bank.  Bank agrees to cooperate
with Whitney and WNB in  connection  with planning for the efficient and orderly
combination  of  the  parties  and  the  operation  of  Whitney  and  WNB  after
consummation of the Merger.  In the event of termination of this Agreement prior
to the Effective Date, Whitney and WNB shall,  except to any extent necessary to
assert any rights under this Agreement or the Merger Agreement,  return, without
retaining  copies  thereof,  or destroy  (and  certify to same under  penalty of
perjury)  all  confidential  or  non-public  documents,  work  papers  and other
materials  obtained from Bank in connection with the  transactions  contemplated
hereby  and  shall  keep  such  information  confidential,   not  disclose  such
information  to any other  person or entity  except as may be  required by legal
process, and not use such information in connection with its business, and shall
cause all of its employees,  agents and representatives to keep such information
confidential  and not to disclose  such  information  or to use it in connection
with its  business,  in each case unless and until such  information  shall come
into the public domain through no fault of Whitney or WNB. Whitney and WNB shall
continue to provide Bank's  executive  officers with access to their  respective
executive officers,  during normal business hours and upon reasonable notice, to
discuss the business  and affairs of Whitney and WNB to the extent  customary in
transactions of the nature contemplated by this Agreement.

                  (b)  Delivery  of  Schedules  of  Exceptions;  Due  Diligence.
Whitney, WNB and Bank stipulate that they have entered into this Agreement prior
to Bank's delivery of its schedule of exceptions to this Agreement (the

                                      A-14


<PAGE>


"Schedule  of  Exceptions")  and  prior to  Whitney's  completion  of  Whitney's
customary due diligence investigation of Bank. Bank shall deliver to Whitney, on
or before the 7th  business  day  following  the date  hereof,  its  Schedule of
Exceptions.  Upon such delivery,  such Schedules shall be initialed on behalf of
Whitney and Bank,  shall be appended hereto and shall form a part hereof for all
purposes.  If Bank fails to deliver its Schedule of  Exceptions on or before the
7th business day following the date hereof, Whitney may terminate this Agreement
without liability by giving written notice of termination to Bank. Whitney shall
have no less than ten business  days during  which to conduct its due  diligence
review,  which review may commence at any time  following  the execution of this
Agreement;  provided,  however,  that at least seven of the said  business  days
shall follow delivery of the Schedule of Exceptions (the "Review Period"). In no
event shall the Review Period exceed ten business days following Bank's delivery
of the Schedule of  Exceptions.  At or prior to expiration of the Review Period,
Whitney  shall elect,  by written  notice to Bank,  to either (a) proceed to the
Closing  (subject  to the  satisfaction  or waiver of all  other  conditions  to
Closing) or (b) terminate the Agreement (without liability to Bank except as set
forth in the last  sentence  of this  subsection  5.01(b)) if the results of the
review  conducted in accordance with the provisions of this  subsection  5.01(b)
hereof or any of the disclosures  contained in the Schedule of Exceptions causes
Whitney  to  determine,  in its good faith  judgment,  that one or more facts or
circumstances  exist  or is  likely  to  exist  which,  individually  or in  the
aggregate,  materially  and  adversely  impacts  one or more of the  benefits to
Whitney  of the  transactions  contemplated  by this  Agreement  so as to render
inadvisable the  consummation  of the Merger.  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.  If, after  receiving  Bank's  Schedule of Exceptions,  Whitney
elects to  terminate  this  Agreement  pursuant to the seventh  sentence of this
Section 5.01(b), then notwithstanding any other provision hereof,  Whitney shall
reimburse Bank for the reasonable out-of-pocket expenses actually incurred by it
in connection with the transactions  contemplated by this Agreement  through the
date of termination up to a maximum of $150,000.

         5.02.  Cooperation  and Best Efforts.  Each of the parties  hereto will
cooperate  with the other  parties  and use its best  efforts to (a) procure all
necessary  consents and approvals of third  parties,  (b) complete all necessary
filings,  registrations,  applications,  schedules and certificates, (c) satisfy
all  requirements  prescribed by law for, and all  conditions  set forth in this
Agreement to, the consummation of the Merger and the  transactions  contemplated
hereby and by the Merger Agreement, and (d) effect the transactions contemplated
by this Agreement and the Merger Agreement at the earliest practicable date.

         5.03.  Information for, and Preparation of, Registration  Statement and
Proxy Statement. Each of the parties hereto will cooperate in the preparation of
the Registration  Statement referred to in Section 5.14 and a proxy statement of
Bank  (the  "Proxy  Statement")  which  complies  with the  requirements  of the
Securities  Act,  the  Exchange  Act,  the  rules  and  regulations  promulgated
thereunder  and other  applicable  federal  and state  laws,  for the purpose of
submitting  this   Agreement,   the  Merger   Agreement  and  the   transactions
contemplated hereby and thereby,  to Bank's  shareholders for approval.  Each of
the parties will as promptly as  practicable  after the date hereof  furnish all
such data and  information  relating  to it and its  subsidiaries  as any of the
other parties may reasonably  request for the purpose of including such data and
information in the Registration Statement and the Proxy Statement.

         5.04. Approval of Merger Agreement. Whitney, as the sole shareholder of
WNB,  shall take all action  necessary  to effect  shareholder  approval  of the
Merger Agreement.

         5.05.  Press Releases.  Whitney and Bank will cooperate with each other
in the  preparation  of any press  releases  announcing  the  execution  of this
Agreement or the consummation of the transactions  contemplated hereby.  Without
the prior  written  consent of the chief  executive  officer of the other party,
which consent will not be unreasonably  withheld,  neither Bank nor Whitney will
issue any press  release or other  written  statement  for  general  circulation
relating to the  transactions  contemplated  hereby,  except as may otherwise be
required by law and, if  practical,  prior notice of such release is provided to
the other parties. Whitney agrees that it will make a press release with respect
to the results of operations of Whitney and its  consolidated  group as promptly
as practicable  following  receipt of financial results covering at least thirty
(30)  days  of  post-Merger   combined  operations  of  Whitney  to  permit  the
termination of certain of the  restrictions on transfers of Whitney Common Stock
set forth in the Shareholder's Commitments referred to in Section 5.10.


                                      A-15

<PAGE>


         5.06.  Preservation  of  Business.  Bank will use its best  efforts  to
preserve  the  possession  and  control  of all of its  assets  other than those
consumed  or  disposed  of for  value in the  ordinary  course of  business,  to
preserve the goodwill of customers and others having business  relations with it
and to do nothing  knowingly  to impair its  ability  to keep and  preserve  its
business as it exists on the date of this Agreement.

         5.07.  Conduct of Business in the Ordinary  Course.  Bank shall conduct
its business only in the ordinary course consistent with past practices,  and it
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 apply to
prevent (i) Bank from paying its regular  quarterly  cash dividend of $0.175 per
share or (ii) the  issuance  of  shares of Bank  Common  Stock  pursuant  to the
exercise  of Bank  Options  outstanding  as of the  date of  this  Agreement  to
purchase Bank Common Stock;

                  (b)  amend  its  charter  or  bylaws  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  by more than 5% the  compensation
(including  salaries,  fees,  bonuses,  profit  sharing,   incentive,   pension,
retirement  or other  similar  benefits  and  payments) of any such person whose
annual  compensation would,  following such increase,  exceed $50,000 (provided,
however,  that Bank may, in a manner  consistent  with past  practices  and with
pooling of  interests  accounting  treatment  for the Merger,  (i)  increase its
corporate  401(k)  contribution  for  1997 in an  amount  not to  exceed  in the
aggregate more than $20,000 more than the Bank's total contribution to such plan
for 1996 and (ii) may  increase by no more than $50,000 in the  aggregate  bonus
payments to employees  having base salaries of $50,000 or more), or increase any
such compensation 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
Section  3.10  hereof,  or cancel any  material  indebtedness  owed 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,
except in the ordinary  course of business  consistent with past practices or as
described in the Schedule of Exceptions;

                  (f) commit or omit to do any act which act or  omission  would
cause a breach of any  covenant of Bank  contained  in this  Agreement  or would
cause any  representation  or warranty of Bank  contained  in this  Agreement to
become untrue,  as if each such  representation  and warranty were  continuously
made from and after the date hereof;

                  (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, parish, state, the
United States or any other taxing authority,

                                      A-16

<PAGE>


except those being  contested in good faith by appropriate  proceedings  and for
which sufficient reserves have been established;

                  (j)  dispose  of  investment  securities,  except  in a manner
consistent with past practice,  but in no event having an aggregate market value
greater  than  5% of the  aggregate  book  value  of its  investment  securities
portfolio  on the  date of the  Latest  Balance  Sheet  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 the Schedule of Exceptions,
sell any asset  held as other  real  estate or other  foreclosed  assets  for an
amount  materially  less than 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 Bank's
applicable regulatory lending limits;

                  (n)  take  or  cause  to  be  taken  any  action  which  would
disqualify the Merger as a "pooling of interests" for accounting  purposes or as
a "reorganization" within the meaning of Section 368(a) of the Code; or

                  (o) agree or commit to do any of the foregoing.

         5.08.  Additional  Information.  Bank will provide  Whitney with prompt
written  notice of the  occurrence of any event which would have, or which could
reasonably be expected to result in, a Material  Adverse  Effect on Bank, or any
material  action  taken or  proposed to be taken by any  regulatory  agency with
respect to Bank.  Bank will  provide  Whitney  and WNB and  Whitney and WNB will
provide Bank with (a) prompt written notice of any material breach by such party
of any of its warranties, representations or covenants in this Agreement, (b) as
soon as they become available,  copies of any financial statements,  reports and
other documents of the type referred to in Sections 3.04 and 3.07 as to Bank and
subsection  4.04(a) and Section 4.06 as to Whitney,  and (c)  promptly  upon its
dissemination, any report disseminated to their respective shareholders.

         5.09. Bank Shareholder Approval. Bank's Board of Directors shall submit
this  Agreement  and the Merger  Agreement to its  shareholders  for approval in
accordance  with  applicable  law,  together with its  recommendation  that such
approval be given, at a special or regular  meeting of the  shareholders of Bank
duly  called and  convened  for that  purpose as soon as  practicable  after the
effective  date  of the  Registration  Statement  and  clearance  of  the  Proxy
Statement.  The  foregoing  obligations  of Bank  and  its  Board  of  Directors
specified in this  Section 5.09 are subject to the proviso in the last  sentence
of Section 5.12.

         5.10.  Restricted  Whitney Common Stock. Bank will use its best efforts
to obtain no later than twenty (20) days after the  execution of this  Agreement
an agreement from each person who is a director or executive  officer of Bank or
10%  beneficial  owner of securities of Bank who will receive  shares of Whitney
Common Stock by virtue of the Merger to the effect that such person (i) will not
dispose of any Whitney Common Stock received pursuant to the Merger in violation
of Rule  145 of the  Securities  Act or the  rules  and  regulations  of the SEC
thereunder or in a manner that would  disqualify the  transactions  contemplated
hereby  from  pooling  of  interests   accounting  or  tax-free   reorganization
treatment, (ii) will agree to escrow all shares of Whitney Common Stock received
pursuant  to the Merger  until  Whitney  has made a public  announcement  of the
financial  results  of at  least  30 days  of  post-Merger  combined  operations
following  the  Effective  Date and (iii) in the case of directors and executive
officers  (subject only to any fiduciary  obligation  that such  individuals may
have to persons other than Bank or their respective shareholders), will agree to
vote all  shares as to which  they have or share  voting  power in favor of this
Agreement and the Merger (the "Shareholder's Commitment").

                                      A-17

<PAGE>


         5.11.  Loan  Policy.  Bank will not make any  loans,  or enter into any
commitments to make loans, which vary materially from its written loan policies,
a true and  correct  copy of which loan  policies  will be  provided  to Whitney
concurrently  with Bank's  Schedule of  Exceptions,  provided that this covenant
shall  not  prohibit  Bank from  extending  or  renewing  credit or loans in the
ordinary  course of  business  consistent  with  past  lending  practices  or in
connection with the workout or renegotiation of loans in its loan portfolio.

         5.12.  No  Solicitations.  Prior to the  Effective  Time or  until  the
termination  of this  Agreement,  Bank shall not,  without the prior approval of
Whitney, directly or indirectly, solicit or initiate inquiries or proposals with
respect to, or,  except to the extent  determined  by the Board of  Directors of
Bank in good faith, after consultation with its financial advisors and its legal
counsel, to be required to discharge properly the directors' fiduciary duties to
Bank's shareholders,  furnish any information relating to, or participate in any
negotiations or discussions concerning,  any Acquisition Transaction (as defined
in Section  7.01) or any other  acquisition  or purchase of all or a substantial
portion of its assets, or of a substantial equity interest in it or withdraw its
recommendation   to  the   shareholders   of  Bank  of  the  Merger  or  make  a
recommendation of any Acquisition Transaction, or any other business combination
with it, other than as  contemplated by this Agreement (and in no event will any
such information be supplied except pursuant to a  confidentiality  agreement in
form  and  substance  as  to  confidentiality  substantially  the  same  as  the
confidentiality agreement between Bank and Whitney); and Bank shall instruct its
officers,  directors,  agents and  affiliates  to refrain  from doing any of the
above,  and will notify  Whitney  immediately if any such inquiries or proposals
are  received  by it, any such  information  is  requested  from it, or any such
negotiations  or  discussions  are sought to be initiated  with it or any of its
officers,  directors,  agents and affiliates;  provided,  however,  that nothing
contained  herein  shall be deemed to  prohibit  any officer or director of Bank
from taking any action that the Board of Directors of Bank  determines,  in good
faith after  consultation  with and receipt of written  advice from counsel,  is
required by law or is  required  to  discharge  his  fiduciary  duties to Bank's
shareholders.

         5.13.   Operating   Functions.   Bank  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 Bank's Board of Directors,  would  adversely
affect its operations if the Merger was not consummated.

         5.14. Whitney Registration Statement. (a) Whitney will prepare and file
on Form S-4 a registration  statement (the  "Registration  Statement") under the
Securities Act (which will include the Proxy  Statement)  complying with all the
requirements of the Securities Act applicable  thereto,  for the purpose,  among
other things,  of  registering  the Whitney Common Stock which will be issued to
the holders of Bank Common Stock  pursuant to the Merger.  Whitney shall use its
best efforts to cause the Registration  Statement to become effective as soon as
practicable,  to qualify the Whitney  Common Stock under the  securities or blue
sky laws of such  jurisdictions  as may be required and to keep the Registration
Statement  and  such  qualifications  current  and in  effect  for so long as is
necessary to consummate the transactions  contemplated  hereby.  Bank shall file
the Proxy  Statement  with the OTS  concurrently  with  Whitney's  filing of the
Registration  Statement  and shall use its best efforts to obtain OTS  clearance
thereof as soon as practicable.  As a result of the  registration of the Whitney
Common Stock pursuant to the Registration Statement,  such stock shall be freely
tradeable by the  shareholders of Bank except to the extent that the transfer of
any shares of Whitney Common Stock received by  shareholders  of Bank is subject
to the  provisions  of Rule 145 under the  Securities  Act or  restricted  under
applicable tax or pooling of interests rules.

                  (b) Whitney  will  indemnify  and hold  harmless  Bank and its
directors,  officers  and other  persons,  if any,  who control  Bank within the
meaning of the  Securities  Act from and against any  losses,  claims,  damages,
liabilities  or  judgments,  joint or several,  to which they or any of them may
become  subject,  insofar  as such  losses,  claims,  damages,  liabilities,  or
judgments  (or  actions  in respect  thereof)  arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained in the
Registration Statement or the Proxy 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

                                      A-18

<PAGE>


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
the Proxy 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  furnished to Whitney by or on behalf of Bank
or any officer, director or affiliate of Bank for use therein.

                  (c)  Promptly  after  receipt by an  indemnified  party  under
subparagraph  (b)  above of  notice  of the  commencement  of any  action,  such
indemnified  party  shall,  if a claim in respect  thereof is to be made against
Whitney under such  subparagraph,  notify Whitney in writing of the commencement
thereof.  In case any such action shall be brought against any indemnified party
and it shall  notify  Whitney  of the  commencement  thereof,  Whitney  shall be
entitled to participate therein and, to the extent that it shall wish, to assume
the defense thereof,  with counsel  reasonably  satisfactory to such indemnified
party,  and, after notice from Whitney to such indemnified party of its election
so to  assume  the  defense  thereof,  Whitney  shall  not  be  liable  to  such
indemnified  party  under  such  subparagraph  for any legal  expenses  of other
counsel or any other expenses  subsequently  incurred by such indemnified party;
provided,  however,  if Whitney  elects not to assume such defense or if counsel
for the  indemnified  party  advises  Whitney in writing that there are material
substantive issues which raise conflicts of interest between Whitney or Bank and
the indemnified party, such indemnified party may retain counsel satisfactory to
it and Whitney  shall pay all  reasonable  fees and expenses of such counsel for
the   indemnified   party   promptly  as   statements   therefor  are  received.
Notwithstanding  the  foregoing,  Whitney shall not be obligated to pay the fees
and expenses of more than one counsel for all parties  indemnified by Whitney in
respect of such claim unless in the reasonable  judgment of any such indemnified
party a conflict of interest exists between such indemnified party and any other
of such indemnified parties in respect to such claims.

                  (d) The provisions of subsections 5.14(b) and (c) are intended
for the  benefit  of, and shall be  enforceable  by,  the  parties  entitled  to
indemnification  thereunder  and each such  party's  heirs,  representatives  or
successors.

         5.15. Application to Regulatory Authorities.  Whitney shall prepare, as
promptly as  practicable,  all  regulatory  applications  and filings  which are
required to be made with respect to the Merger.

         5.16.  Revenue Ruling.  Whitney may elect to prepare (and in that event
Bank shall  cooperate  in the  preparation  of) a request  for a ruling from the
Internal  Revenue Service with respect to certain tax matters in connection with
the transactions contemplated by this Agreement and the Merger Agreement.

         5.17.  Bond for Lost  Certificates.  Upon receipt of notice from any of
its shareholders that a certificate representing Bank Common Stock has been lost
or destroyed  and prior to issuing a new  certificate,  Bank shall  require such
shareholder  to post a bond in such  amount  as is  sufficient  to  support  the
shareholder's agreement to indemnify Bank against any claim made by the owner of
such certificate, unless Whitney agrees to the waiver of such bond requirement.

         5.18. Dissenters. Bank shall give Whitney (i) prompt written notice of,
and a copy  of,  any  instrument  received  by Bank  with  respect  to any  Bank
shareholder's attempted assertion of dissenters rights, and (ii) the opportunity
to participate in all communications with respect thereto, should Whitney desire
to do so.

         5.19.  Withholding.  Whitney  shall be entitled to deduct and  withhold
from the  consideration  otherwise  payable to any holder of Bank  Common  Stock
after the  Effective  Time such  amounts as Whitney  may be  required  by law to
deduct and withhold  therefrom.  All such deductions and  withholdings  shall be
deemed for all purposes of this Agreement and the Merger  Agreement to have been
paid to the person with respect to whom such deduction and withholding was made.

         5.20.  Nasdaq Stock  Market.  Whitney shall cause the shares of Whitney
Common Stock to be issued in the Merger to be duly  authorized,  validly issued,
fully paid and non-assessable, free of any preemptive or similar right and to be
approved for quotation on the Nasdaq Stock Market  National  Market System prior
to or at the Effective Time.

         5.21.  Stock Options. (a) On the Effective Date, each Bank Option which
is  then  outstanding,  whether  or not exercisable, shall  cease to represent a
right to acquire shares of Bank Common Stock and shall be converted

                                      A-19

<PAGE>

automatically  into an option to purchase  shares of Whitney  Common Stock,  and
Whitney  shall  assume each Bank  Option,  in  accordance  with the terms of the
applicable Bank Option Plan and stock option agreement by which it is evidenced,
except  that from and after the  Effective  Date,  (i)  Whitney and its Board of
Directors or a duly authorized  committee  thereof shall be substituted for Bank
and Bank's Board of Directors or duly authorized committee thereof administering
such Bank Option Plan, (ii) each Bank Option assumed by Whitney may be exercised
solely for shares of Whitney Common Stock, (iii) the number of shares of Whitney
Common Stock  subject to such Bank Option shall be equal to the number of shares
of Bank  Common  Stock  subject  to such Bank  Option  immediately  prior to the
Effective Date  multiplied by the Exchange  Ratio,  provided that any fractional
shares of Whitney  Common  Stock  resulting  from such  multiplication  shall be
rounded down to the nearest  share,  and (iv) the per share exercise price under
each such Bank Option shall be adjusted by dividing the per share exercise price
under each such Bank Option by the Exchange  Ratio,  provided that such exercise
price shall be rounded up to the nearest cent. Notwithstanding clauses (iii) and
(iv) of the preceding  sentence,  each Bank Option which is an "incentive  stock
option"  shall be  adjusted  as  required  by Section  424 of the Code,  and the
regulations  promulgated  thereunder,  so as not to  constitute a  modification,
extension or renewal of the option  within the meaning of Section  424(h) of the
Code. Whitney and Bank agree to take all necessary steps to effect the foregoing
provisions of this subsection 5.21(a).

                  (b) As soon as practicable  after the Effective Date,  Whitney
shall deliver to each participant in each Bank Option Plan an appropriate notice
setting forth such participant's  rights pursuant thereto and the grants subject
to such  Bank  Option  Plan  shall  continue  in  effect  on the same  terms and
conditions,  including without  limitation the duration thereof,  subject to the
adjustments  required by  subsection  5.21(a)  hereof after giving effect to the
Merger.  As soon as practicable  after the Effective Date,  Whitney shall file a
registration  statement  on Form  S-3 or Form  S-8,  as the  case may be (or any
successor  or other  appropriate  forms),  with respect to the shares of Whitney
Common Stock subject to such options and shall use its  reasonable  best efforts
to maintain  the current  status of the  prospectus  or  prospectuses  contained
therein for so long as such options remain outstanding.

         5.22.    Continuing Indemnity; Insurance.  Whitney covenants and agrees
that:
                  (a)  All  rights  to   indemnification   (including,   without
limitation,  rights to mandatory advancement of expenses) and all limitations of
liability existing in favor of indemnified parties under Bank's charter,  bylaws
and indemnification plan as in effect as of the date of this Agreement (true and
complete  copies of which have been  provided to Whitney)  and under  applicable
federal law with respect to matters  occurring prior to or at the Effective Time
(an  "Indemnified  Party") shall  survive the Merger and shall  continue in full
force and effect,  without any amendment  thereto,  for a period concurrent with
the applicable  statute of limitations;  provided,  however,  that all rights to
indemnification  in respect of any claim asserted or made as to which Whitney is
notified  in  writing   within  such  period  shall  continue  until  the  final
disposition of such claim.

                  (b) Promptly after receipt by an  Indemnified  Party of notice
of the commencement of any action,  such Indemnified  Party shall, if a claim in
respect  thereof is to be made against  Whitney under this Section 5.22,  notify
Whitney in writing of the commencement thereof. In case any such action shall be
brought against any Indemnified Party,  Whitney shall be entitled to participate
therein  and, to the extent that it shall wish,  to assume the defense  thereof,
with counsel  reasonably  satisfactory  to such  Indemnified  Party,  and, after
notice from Whitney to such  Indemnified  Party of its election so to assume the
defense  thereof,  Whitney shall not be liable to such  Indemnified  Party under
such  subparagraph for any legal expenses of other counsel or any other expenses
subsequently incurred by such Indemnified Party;  provided,  however, if Whitney
elects  not to assume  such  defense  or if counsel  for the  Indemnified  Party
advises  Whitney in writing  that there are  material  substantive  issues which
raise conflicts of interest  between Whitney or Bank and the Indemnified  Party,
such Indemnified Party may retain counsel  satisfactory to it, and Whitney shall
pay all reasonable fees and expenses of such counsel for the  Indemnified  Party
promptly as statements  therefor are received.  Notwithstanding  the  foregoing,
Whitney  shall not be  obligated  to pay the fees and  expenses of more than one
counsel  for all  Indemnified  Parties in  respect  of such claim  unless in the
reasonable  judgment  of an  Indemnified  Party a conflict  of  interest  exists
between an  Indemnified  Party and any other  Indemnified  Parties in respect to
such claims.

                  (c)  Whitney  shall  use best  efforts  to cause  the  persons
serving as officers or directors of Bank immediately prior to the Effective Time
to be  covered  for a period of three (3) years from the  Effective  Time by the
directors'  and officers'  liability  insurance  policy  maintained by Bank with
respect to acts or omissions occurring prior

                                      A-20

<PAGE>


to or at the Effective  Time 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 obtain such insurance if
the aggregate  premium therefor exceeds $26,250 (150% of the most current annual
premium paid by Bank for its directors and officers liability insurance).

                  (d) 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 5.22.

                  (e) The provisions of this Section 5.22 are intended to be for
the benefit of, and shall be enforceable by, each  Indemnified  Party and his or
her heirs and representatives.

         5.23. Employees and Certain Other Matters. (a) All employees of Bank at
the  Effective  Time shall become or remain  employees  of WNB.  Whitney and WNB
reserve the right to terminate any such employee,  and to modify the job duties,
compensation and authority of such employee.  At the Effective Time, all persons
then  employed  by Bank shall be  eligible  for such  employee  benefits  as are
generally  available to employees of WNB 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 WNB's  Compensation  Committee and (ii) all Bank employees who are
employed at the Effective  Time shall be given full credit for all prior service
as employees of Bank provided, however, that all such employees shall be treated
as newly hired WNB employees (i.e.,  prior service credit with Bank shall not be
considered  in  determining  future  benefits  under  Whitney's or WNB's defined
benefit  pension  plan) for all purposes of Whitney's or WNB's  defined  benefit
pension plan.

                  (b) Bank shall  assign to Whitney at Closing  the  "Employment
Agreements"  between Bank and Lee J.  Guarisco,  William J. Barbera,  Stephen R.
Berthelot, Michael D. Templet and Jo Anne R. Bergeron (the "Covered Employees"),
dated as of September  30, 1993 or September  30, 1997, as the case may be, true
and  complete  copies  of which  have been  delivered  to  Whitney  prior to the
execution  of  this  Agreement  (the  "Change  in  Control  Agreements"),  which
assignment  shall be effective at the  Effective  Time.  At the  Effective  Time
Whitney  shall  assume  the  obligations  of Bank  under the  Change in  Control
Agreements in accordance  with Section 9 thereof.  Upon Whitney's  assumption of
the Change in Control Agreements,  the Date of Termination as defined in Section
1(d) of the Change in Control  Agreements shall be deemed the Effective Date and
the benefits payable under the Change in Control  Agreements shall be payable in
monthly installments commencing on the first business day of the month following
the Date of  Termination  as provided  in Section  5(b) of the Change in Control
Agreements.  At Closing each of the Covered Employees shall deliver to Whitney a
letter agreement agreeing to the termination of the Change in Control Agreements
and releasing Whitney from any obligations  thereunder other than payment of the
change  in  control  payments  described  above and  calculated  by  Whitney  in
accordance with the terms of the Change in Control Agreements.

         5.24.   Undertaking   to  File  Reports  and   Cooperate  in  Rule  144
Transactions.  Whitney  covenants  to use its best  efforts  to file in a timely
manner all material  required to be filed pursuant to Section 13, 14 or 15(d) of
the Exchange Act, or the rules and regulations promulgated thereunder,  so as to
continue the  availability  of Rule 144 for resales by affiliates of Bank of the
shares of Whitney Common Stock  received by them in the Merger.  In the event of
any proposed sale of such Whitney Common Stock by any such former shareholder of
Bank Common Stock who receives  shares of Whitney  Common Stock by reason of the
Merger,  Whitney  covenants  to use its best  efforts  to  cooperate  with  such
shareholder  so as to  enable  such  sale  to be  made in  accordance  with  the
requirements of Whitney's transfer agents and the reasonable requirements of the
broker through which such sale is proposed to be executed.  Without limiting the
generality of the foregoing,  Whitney agrees to furnish, upon request and at its
expense,  to the  extent it is able,  with  respect  to each such sale a written
statement  certifying that Whitney has filed all reports required to be filed by
it under the Exchange Act for a period of at least one year  preceding  the sale
of the proposed sale, and, in addition,  has filed the most recent annual report
required to be filed by it  thereunder.  Notwithstanding  anything  contained in
this Section 5.24, Whitney shall not be required to maintain the registration of
the Whitney Common Stock

                                      A-21

<PAGE>


under  Section 12 of the  Exchange  Act if it shall at any time be  entitled  to
deregister  those  shares  pursuant  to the  Exchange  Act  and  the  rules  and
regulations thereunder.

         5.25.  Whitney  Conduct of Business.  From the date hereof  through the
Closing,  without the prior written  consent of the chief  executive  officer of
Bank or his duly  authorized  designee,  Whitney  shall  not take or cause to be
taken any action that would  disqualify  the Merger as a "pooling of  interests"
for accounting  purposes or as a "reorganization"  within the meaning of Section
368(a) of the Code.

         Section 6.        Conditions of Closing

         6.01. Conditions of All Parties. The obligations of each of the parties
hereto to consummate the Merger are subject to the satisfaction of the following
conditions at or prior to the Closing:

                  (a)  Shareholder  Approval.  This  Agreement  and  the  Merger
Agreement shall have been duly approved by the shareholders of WNB and Bank.

                  (b)  Effective   Registration   Statement  and  Cleared  Proxy
Statement.  The Registration Statement shall have become effective and the Proxy
Statement  shall have been cleared prior to the mailing of the Proxy  Statement,
no stop order suspending the  effectiveness of the Registration  Statement shall
have been issued, and no proceedings for that purpose shall have been instituted
or, to the knowledge of any party, shall be contemplated, and Whitney shall have
received  all state  securities  laws  permits and  authorizations  necessary to
consummate the transactions contemplated hereby.

                  (c) No Restraining  Action. No action or proceeding shall have
been  threatened  or  instituted  before a court or other  governmental  body to
restrain or prohibit  the  transactions  contemplated  by this  Agreement or the
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 Merger  Agreement  would  constitute  a
violation  of any law or that it intends to  commence  proceedings  to  restrain
consummation of the Merger.

                  (d)  Statutory   Requirements  and  Regulatory  Approval.  All
statutory   requirements   for  the  valid   consummation  of  the  transactions
contemplated  by this  Agreement  and the Merger  Agreement  (including  without
limitation the  satisfaction of all notice  requirements  set forth in 12 C.F.R.
563.22(b))  shall have been  fulfilled;  all  appropriate  orders,  consents and
approvals from all regulatory agencies and other governmental  authorities whose
order,  consent or  approval  is  required  by law for the  consummation  of the
transactions  contemplated by this Agreement and the Merger Agreement shall have
been  received;  and the terms of all requisite  orders,  consents and approvals
shall then permit the  effectuation of the Merger without  imposing any material
conditions  with  respect  thereto  except  for any  such  conditions  that  are
reasonably acceptable to Whitney in good faith.

                  (e) Tax  Opinion.  Whitney  and Bank shall have  received  the
opinion  of Arthur  Andersen  LLP,  dated as of the  Closing  Date,  in form and
substance reasonably  satisfactory to both of them, as to certain tax aspects of
the Merger,  including  an opinion  that the receipt of Whitney  Common Stock by
Bank's shareholders will not be a taxable event to such shareholders.

         6.02.  Additional  Conditions  of Whitney and WNB. The  obligations  of
Whitney and WNB to consummate the Merger are also subject to the satisfaction of
the following additional conditions at or prior to the Closing:

                  (a)   Representations,    Warranties   and   Covenants.    The
representations and warranties of Bank contained in this Agreement shall be true
and correct,  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,  except  as to  any
representation or warranty which specifically  relates to an earlier date (which
must be true and correct as of such  earlier  date),  and except for breaches of
representations  or warranties  (other than the  representations  and warranties
contained in Sections 3.02 and 3.03) which,  individually  or in the  aggregate,
would not

                                      A-22

<PAGE>


have a Material Adverse Effect on Bank. Bank shall have in all material respects
performed  all  obligations  and complied  with all  covenants  required by this
Agreement and the Merger  Agreement to be performed or complied with by it at or
prior to the Closing. In addition,  Bank shall have delivered to Whitney and WNB
its certificate,  dated as of the Closing Date and signed by its chief executive
officer and chief financial  officer,  to the foregoing effect and 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 Bank in this Agreement.

                  (b) No Material Adverse Change.  There shall not have occurred
from the date of the  Latest  Balance  Sheet to the  Closing  Date any  event or
occurrence that has resulted in, or that could  reasonably be expected to result
in, a Material Adverse Effect on Bank.

                  (c)   Accountants'   Letters.   Whitney  shall  have  received
"comfort" letters from KPMG Peat Marwick LLP, independent public accountants for
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
Elias, Matz, Tiernan & Herrick L.L.P.,  counsel to Bank, an opinion, dated as of
the Closing Date,  customary in scope and in form and substance  satisfactory to
Whitney. In giving such opinions,  such counsel may rely as to questions of fact
upon certificates of one or more officers of Bank and governmental officials.

                  (e) Tax  Consequences  of Merger.  Whitney shall have received
satisfactory  assurances from its independent  accountants that the consummation
of the Merger will not be a taxable event to Whitney or WNB.

                  (f) Pooling of Interest. Prior to the expiration of the Review
Period and within  three (3) days prior to the Closing  Date,  KPMG Peat Marwick
LLP  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 KPMG Peat Marwick LLP, Whitney will be permitted to
account for the Merger as a pooling of interests.  Neither Whitney's independent
accountants  nor the SEC shall have  taken the  position  that the  transactions
contemplated  by this  Agreement  and the Merger  Agreement  do not  qualify for
pooling of interests accounting treatment.

                  (g)  Shareholder's   Commitment.  A  Shareholder's  Commitment
substantially  in the form specified on Exhibit 6.02(g) hereto (as  contemplated
by  Section  5.10)  shall  have been  executed  by each  person who serves as an
executive  officer or director of Bank or who  beneficially  owns 10% or more of
the Bank Common Stock  outstanding;  and Whitney  shall have  received from each
such person a written confirmation dated not earlier than five days prior to the
Closing  Date to the  effect  that  each  representation  made in such  person's
Shareholder's Commitment is true and correct as of the date of such confirmation
and that such  person  has  complied  with all of his or her  covenants  therein
through the date of such  confirmation;  in each case to the extent necessary to
ensure, in the reasonable judgment of Whitney, that the Merger will be accounted
for as a pooling of interests under GAAP and to promote compliance with Rule 145
under the Securities Act.

                  (h)  Termination  Letters.  A  letter  agreement  in form  and
substance  satisfactory to Whitney  agreeing to the termination of the Change in
Control Agreements and releasing Whitney from any obligations  thereunder except
as set forth in subsection 5.23(b) of this Agreement shall have been executed by
each Covered Employee and delivered to Whitney.

                  (i) Regulatory  Action. No adverse  regulatory action shall be
pending or threatened against Bank,  including (without limitation) any proposed
amendment to any existing agreement, memorandum, letter, order or decree, formal
or  informal,  between any  regulator  and Bank,  if such action  would or could
reasonably be expected to impose any material  liability on Whitney or interfere
with the conduct of the businesses of Whitney's consolidated group following the
Merger.

         6.03.  Additional  Conditions  of  Bank.  The  obligations  of  Bank to
consummate  the Merger are also  subject to the  satisfaction  of the  following
additional conditions at or prior to the Closing:

                                      A-23

<PAGE>


                  (a)   Representations,    Warranties   and   Covenants.    The
representations  and  warranties of Whitney and WNB contained in this  Agreement
shall be true and correct,  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,  except as to any
representation or warranty which specifically  relates to an earlier date (which
must be true and correct as of such  earlier  date),  and except for breaches of
representations  or warranties  (other than the  representations  and warranties
contained in Sections 4.03 and 4.05) which,  individually  or in the  aggregate,
would not have a material adverse effect on the financial conditions, results of
operations or business of Whitney's consolidated group taken as a whole. Each of
Whitney and WNB shall have in all material  respects  performed all  obligations
and  complied  with all  covenants  required  by this  Agreement  and the Merger
Agreement to be performed or complied with by it at or prior to the Closing.  In
addition,  each of Whitney and WNB shall have delivered to Bank its  certificate
dated as of the Closing Date and signed by its chief executive officer and chief
financial  officer,  to the foregoing  effect and 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 Whitney or WNB in this Agreement.

                  (b) Opinion of Counsel. Bank shall have received from Milling,
Benson,  Woodward,  Hillyer,  Pierson & Miller,  L.L.P., counsel for Whitney and
WNB, an opinion,  dated as of the Closing  Date,  customary in scope and in form
and substance  satisfactory  to Bank.  In giving such opinion,  such counsel may
rely as to  questions  of fact  upon  certificates  of one or more  officers  of
Whitney or members of Whitney's consolidated group, and governmental officials.

                  (c) Opinion of  Investment  Bankers.  Bank shall have received
letters  from  Friedman,  Billings,  Ramsey & Co.,  Inc.  dated  the date of the
mailing of the Proxy Statement to shareholders of Bank and dated the date of the
meeting  of the  shareholders  of  Bank,  in each  case in  form  and  substance
satisfactory to Bank,  confirming such financial  advisor's prior opinion to the
Board of  Directors of Bank to the effect that the  consideration  to be paid in
the Merger is fair to its shareholders from a financial point of view.

                  (d) No Material Adverse Change.  There shall not have occurred
any material  adverse change from the date of Whitney's  Latest Balance Sheet to
the Closing Date in the financial  condition,  results of operations or business
of Whitney's consolidated group taken as a whole.

         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  Section  6.01  hereof  and  the  condition
specified in subparagraph  (c) of Section 6.03 hereof.  The failure to waive any
condition hereunder shall not be deemed a breach of Section 5.02 hereof.

         Section 7.        Termination

         7.01.  Termination.  This  Agreement  and the Merger  Agreement  may be
terminated and the Merger  contemplated  herein abandoned at any time before the
Effective Time, whether before or after approval by the shareholders of Bank:

                  (a)  Mutual Consent.  By the mutual consent of the Boards of 
Directors of Whitney and Bank.

                  (b)  Material  Breach.  By the  Board of  Directors  of either
Whitney or Bank in the event of a material  breach by Bank (for a termination by
Whitney)  or by  either  Whitney  or WNB (for a  termination  by  Bank),  of any
representation  or  warranty  contained  in this  Agreement  or of any  covenant
contained  in this  Agreement,  which in either case cannot be, or has not been,
cured within 15 days after written  notice of such breach is given to the entity
committing  such breach,  provided  that the right to effect such cure shall not
extend beyond the date set forth in subparagraph (c) below.

                  (c)  Abandonment.  By the Board of Directors of either Whitney
or Bank if (i) all  conditions to Closing  required by Section 6 hereof have not
been met by or waived by Whitney or Bank by August  31,  1998,  or (ii) any such
condition cannot be met by August 31, 1998 and has not been waived by each party
in whose favor such condition

                                      A-24

<PAGE>


inures,  or (iii) if the Merger  has not been  consummated  by August 31,  1998,
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) Shareholder  Vote. By Whitney or Bank if this Agreement or
the  Merger  fails  to  receive  the  requisite  vote  at any  meeting  of  Bank
shareholders called for the purpose of voting thereon.

                  (e) Bank Recommendation.  By Whitney if the Board of Directors
of  Bank  (A)  shall  withdraw,  modify  or  change  its  recommendation  to its
shareholders of this Agreement or the Merger or shall have resolved to do any of
the foregoing; (B) shall have recommended to the shareholders of Bank (or in the
case of (iii)  approved)  any of the following  (being  referred to herein as an
"Acquisition  Transaction"):  (i) any  merger,  consolidation,  share  exchange,
business  combination or other similar  transaction (other than the transactions
contemplated  by this  Agreement);  (ii)  any  sale,  lease,  transfer  or other
disposition  of all or  substantially  all of the  assets of Bank;  or (iii) any
acquisition,  by any person or group, of the beneficial ownership of 15% or more
of any class of Bank capital stock;  or (C) shall have made any  announcement of
any agreement to do any of the foregoing.

                  (f) Acquisition  Transaction.  By Bank if Bank receives a bona
fide written offer with respect to an Acquisition  Transaction  and the Board of
Directors  of Bank  determines  in  good  faith,  after  consultation  with  its
financial  advisors  and  counsel,  that such  Acquisition  Transaction  is more
favorable to Bank's  shareholders  than the  transactions  contemplated  by this
Agreement.

                  (g) Prior to  Notification  Date.  By Whitney by delivery of a
notice to terminate this Agreement pursuant to Section 5.01.

                  (h) Regulatory Approval.  By Whitney or Bank if any applicable
regulatory authority formally disapproves the transactions  contemplated by this
Agreement or approves such  transactions  in a manner which does not satisfy the
requirements of the last clause of subsection 6.01(d) hereof.

                  (i) Average Whitney Market Price Below $40.00. By Bank, at any
time during the five-day period  following the end of the Pricing Period if both
of the following conditions are satisfied:  (i) the Average Whitney Market Price
shall be less than $40.00;  and (ii) (A) the  quotient  obtained by dividing the
Average  Whitney Market Price by $50.00 (such number being referred to herein as
the "Whitney  Ratio") shall be less than (B) the result  obtained by subtracting
0.15 from the quotient  obtained by dividing the average of the Index Prices (as
hereinafter  defined)  during  the  Pricing  Period  by the  Index  Price on the
Starting Date (as hereinafter defined);

subject,  however,  to the  following:  If Bank shall  elect to  terminate  this
Agreement  pursuant to this  subsection  7.01(i),  it shall give written  notice
thereof to Whitney  (provided  that such notice of election to terminate  may be
withdrawn at any time within the  aforementioned  five-day  period).  During the
five-day period  commencing with its receipt of such notice,  Whitney shall have
the  option,  in its sole and  absolute  discretion,  to elect to  increase  the
Exchange Ratio to equal the number (rounded to the nearest thousandth)  obtained
by dividing $63.48 by the Average  Whitney Market Price (without  adjustment for
any  postponement of the Closing Date pursuant to this  subsection  7.01(i)) and
the Closing Date shall be postponed by the minimum amount of time necessary,  if
any, to accommodate  Whitney's  election of such option (i.e.,  up to a five-day
period).  If Whitney so elects within such five-day period, it shall give prompt
written  notice to Bank of such  election and the Exchange  Ratio,  whereupon no
termination  shall have occurred  pursuant to this  subsection  7.01(i) and this
Agreement  shall remain in effect in  accordance  with its terms  (except as the
Exchange  Ratio  shall  have  been  so  modified),  and any  references  in this
Agreement  to  "Exchange  Ratio"  shall  thereafter  be  deemed  to refer to the
Exchange Ratio as adjusted pursuant to this subsection 7.01(i).

                  For purposes of this Agreement, the following terms shall have
the meanings indicated.

                  "Index  Group"  shall mean the bank holding  companies  listed
below,  the common  stocks of all of which  shall be  publicly  traded and as to
which  there  shall not have been,  since the  Starting  Date and the end of the
Pricing  Period,  any public  announcement  of a proposal for such company to be
acquired  or for such  company  to  acquire  another  company  or  companies  in
transactions with a value exceeding 25% of the acquiror's market capitalization.
In the event  that any such  company or  companies  are  removed  from the Index
Group, the weights (which have been

                                      A-25

<PAGE>


determined based upon the number of shares of outstanding common stock reflected
on the last quarterly report on Form 10-Q for each of the respective  companies)
shall be  redistributed  proportionately  for purposes of determining  the Index
Price.  The bank holding  companies  and the weights  attributed  to them are as
follows:

                Bank Holding Companies                               % Weighting
                ----------------------                               -----------
                Deposit Guaranty                                          4.35
                Jackson, Mississippi

                Hancock                                                   1.73
                Gulfport, Mississippi
               
                Trustmark                                                 3.41
                Jackson, Mississippi

                First American                                            7.77
                Nashville, Tennessee

                First Tennessee                                          10.55
                Memphis, Tennessee

                Union Planters                                           11.63
                Memphis, Tennessee

                AmSouth                                                  11.86
                Birmingham, Alabama

                Compass                                                   7.11
                Birmingham, Alabama

                Regions                                                  14.77
                Birmingham, Alabama

                Southtrust                                               15.30
                Birmingham, Alabama

                Hibernia                                                  6.51
                New Orleans, Louisiana

                First Commercial                                          5.01
                Little Rock, Arkansas

                Total                                                   100.00%
                                                                        ========

                  "Index Price" on a given date shall mean the weighted  average
(weighted in  accordance  with the factors  listed  above) of the closing  sales
prices of the companies composing the Index Group.

                  "Starting  Date" shall mean the first trading day  immediately
following  the  date  of the  first  public  announcement  of  entry  into  this
Agreement.

                  If any  company  belonging  to the  Index  Group  declares  or
effects  a  stock  dividend,   reclassification,   recapitalization,   split-up,
combination,  exchange of shares,  or similar  transaction  between the Starting
Date and the end of the Pricing Period,  the prices for the common stock of such
company  shall be  appropriately  adjusted  for the  purposes  of  applying  any
provision of this subsection 7.01(i) or subsection 7.01(j).

                                      A-26


<PAGE>

                  (j) Average Whitney Market Price Above $60.00. By Whitney,  at
any time during the five-day  period  following the end of the Pricing Period if
each of the following  conditions are satisfied:  (i) the Average Whitney Market
Price shall be greater than $60.00;  (ii) (A) the quotient  obtained by dividing
the Average Whitney Market Price by $50.00 (such number being referred to herein
as the "Whitney  Ratio") shall be greater than (B) the result obtained by adding
0.15 to the quotient obtained by dividing the average of the Index Prices during
the Pricing  Period by the Index Price on the Starting  Date;  and (iii) none of
the events  specified in subsection  2.01(a)(i)(D)  of this Agreement shall have
occurred and be continuing;

subject,  however,  to the  following:  If Whitney shall elect to terminate this
Agreement  pursuant to this  subsection  7.01(j),  it shall give written  notice
thereof to Bank  (provided  that such  notice of election  to  terminate  may be
withdrawn at any time within the  aforementioned  five-day  period).  During the
five-day period commencing with its receipt of such notice,  Bank shall have the
option, in its sole and absolute discretion, to elect to have the Exchange Ratio
reduced to equal the number  (rounded  to the  nearest  thousandth)  obtained by
dividing $81.12 by the Average Whitney Market Price (without  adjustment for any
postponement  of the Closing Date pursuant to this  subsection  7.01(j)) and the
Closing Date shall be postponed by the minimum amount of time necessary, if any,
to accommodate  Bank's election of such option (i.e., up to a five-day  period).
If Bank so elects  within such  five-day  period,  it shall give prompt  written
notice  to  Whitney  of such  election  and the  Exchange  Ratio,  whereupon  no
termination  shall have occurred  pursuant to this  subsection  7.01(j) and this
Agreement  shall remain in effect in  accordance  with its terms  (except as the
Exchange  Ratio  shall  have  been  so  modified),  and any  references  in this
Agreement  to  "Exchange  Ratio"  shall  thereafter  be  deemed  to refer to the
Exchange Ratio as adjusted pursuant to this subsection 7.01(j).



             (The remainder of this page left blank intentionally.)

                                      A-27

<PAGE>


         7.02.  Effect  of  Termination;  Survival.  Upon  termination  of  this
Agreement pursuant to this Section 7, the Merger Agreement shall also terminate,
and this Agreement and the Merger Agreement shall be void and of no effect,  and
there shall be no liability by reason of this Agreement or the Merger Agreement,
or the  termination  thereof,  on the  part of any  party  or  their  respective
directors,  officers, employees, agents or shareholders except for any liability
of  a  party  hereto   arising  out  of  (i)  an   intentional   breach  of  any
representation,  warranty  or covenant  in this  Agreement  prior to the date of
termination, except if such breach was required by law or by any thrift, bank or
bank holding company regulatory  authority or (ii) a breach of any covenant that
survives  pursuant to the following  sentence.  The following  provisions  shall
survive  any  termination  of this  Agreement:  the second to last  sentence  of
subsection 5.01(a);  subsections 5.14(b) and (c); Section 7.02; Section 7.03 and
Section 8.

         7.03.  Termination  Fee. If this  Agreement is terminated by Whitney or
Bank pursuant to subsection  7.01(e) or  subsection  7.01(f),  then Bank (or its
successor)  shall pay or cause to be paid to Whitney  upon demand a  termination
payment of $3,000,000, payable in same day funds.

         Section 8.        Miscellaneous

         8.01. Notices.  Any notice,  communication,  request,  reply, advice or
disclosure   (hereinafter  severally  and  collectively  "notice")  required  or
permitted  to be given or made by any party to another in  connection  with this
Agreement  or  the  Merger  Agreement  or the  transactions  herein  or  therein
contemplated  must be in writing  and may be given or served by  depositing  the
same in the United States mail, postage prepaid and registered or certified with
return receipt requested, or by delivering the same to the address of the person
or  entity to be  notified,  or by  sending  the same by a  national  commercial
courier service (such as Airborne Express,  Federal Express,  Emery Air Freight,
Network  Courier,  Purolator or the like) for next-day  delivery  provided  such
delivery is confirmed in writing by such courier.  Notice  deposited in the mail
in the manner  hereinabove  described  shall be  effective  48 hours  after such
deposit,  and  notice  delivered  in person or by  commercial  courier  shall be
effective at the time of delivery.  A party delivering  notice shall endeavor to
obtain a receipt therefor.  For purposes of notice, the addresses of the parties
shall, until changed as hereinafter provided, be as follows:

                  If to Whitney or WNB:

                           Whitney Holding Corporation
                           Attention:  Mr. William L. Marks
                           Chairman of the Board and CEO
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130

                  With copies to:

                           Whitney National Bank
                           Legal Department
                           Attention:  Joseph S. Schwertz, Jr.
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130


                  If to Bank:

                           Meritrust Federal Savings Bank
                           Attention:  Lee J. Guarisco
                           Vice Chairman
                           200 West Second Street
                           Thibodaux, Louisiana 70303


                                      A-28


<PAGE>

                  With copies to:

                           Gerald F. Heupel, Jr., Esq.
                           Elias, Matz, Tiernan & Herrick L.L.P.
                           12th Floor
                           734 15th Street, N.W.
                           Washington, D.C. 20005


         8.02.  Waiver.  The  failure by any party to enforce  any of its rights
hereunder shall not be deemed to be a waiver of such rights,  unless such waiver
is an express written waiver which has been signed by the waiving party.  Waiver
of any one breach  shall not be deemed to be a waiver of any other breach of the
same or any other provision hereof.

         8.03.  Expenses.  Except as otherwise  provided  herein,  regardless of
whether the Merger is consummated, all expenses incurred in connection with this
Agreement and the Merger Agreement and the transactions  contemplated hereby and
thereby shall be borne by the party incurring them.

         8.04.  Headings.  The  headings in this  Agreement  have been  included
solely  for  reference  and shall not be  considered  in the  interpretation  or
construction of this Agreement.

         8.05.  Annexes,  Exhibits  and  Schedules.  The  annexes,  exhibits and
schedules  to this  Agreement  are  incorporated  herein by this  reference  and
expressly made a part hereof.

         8.06. Integrated Agreement.  This Agreement,  the Merger Agreement, the
exhibits and schedules hereto and all other documents and instruments  delivered
in accordance  with the terms hereof  constitute  the entire  understanding  and
agreement  among the parties  hereto with respect to the subject  matter hereof,
and there are no agreements,  understanding,  restrictions,  representations  or
warranties  among the parties other than those set forth herein or therein,  all
prior agreements and understandings being superseded hereby.

         8.07.  Choice of Law.  The  validity of this  Agreement  and the Merger
Agreement,  the construction of their terms and the  determination of the rights
and duties of the parties  hereto in accordance  therewith  shall be governed by
and construed in accordance  with the laws of the United States and those of the
State of  Louisiana  applicable  to contracts  made and to be  performed  wholly
within such State.

         8.08.  Parties in Interest.  This Agreement shall bind and inure to the
benefit of the  parties  hereto and their  respective  successors  and  assigns,
except that this  Agreement may not be  transferred  or assigned by Bank without
the prior written consent of the other parties hereto, including any transfer or
assignment  by  operation  of law.  Nothing  in  this  Agreement  or the  Merger
Agreement is intended or shall be construed to confer upon or to give any person
other than the parties  hereto any rights or remedies under or by reason of this
Agreement or the Merger Agreement,  except as expressly  provided for herein and
therein.

         8.09.  Amendment.  The  parties  may,  by  mutual  agreement  of  their
respective Boards of Directors,  amend, modify or supplement this Agreement, the
Merger  Agreement,  or any exhibit or schedule of any of them, in such manner as
may be  agreed  upon by the  parties  in  writing,  at any time  before or after
approval  of  this  Agreement  and the  Merger  Agreement  and the  transactions
contemplated  hereby and thereby by the shareholders of the parties hereto. This
Agreement  and any exhibit or schedule to this  Agreement  may be amended at any
time and, as amended, restated by the chief executive officers of the respective
parties (or their  respective  designees)  without the necessity for approval by
their respective Boards of Directors or shareholders,  to correct  typographical
errors or to change erroneous  references or cross  references,  or in any other
manner which is not material to the substance of the  transactions  contemplated
hereby.

         8.10.  Counterparts.  This  Agreement may be executed by the parties in
any number of counterparts,  each of which shall be deemed an original,  but all
of which taken together shall constitute one and the same document.

                                      A-29

<PAGE>


         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  thrift,  bank  or bank  holding  company
regulatory  authority;  it being  understood  that a  disclosure  in any closing
certificate  provided in  accordance  with  subparagraph  (a) of Section 6.02 or
subparagraph  (a)  of  Section  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
and, in the absence of a specified  survival term, for the applicable statute of
limitations.

         IN WITNESS  WHEREOF,  the parties have executed  this  Agreement on the
date first above written.

WHITNEY HOLDING CORPORATION

BY:      /s/ William L. Marks
         ----------------------------
         William L. Marks
ITS:     Chairman and CEO

WHITNEY NATIONAL BANK

BY:      /s/ William L. Marks
         ----------------------------
         William L. Marks
ITS:     Chairman and CEO

MERITRUST FEDERAL SAVINGS BANK

BY:      /s/ Lee J. Guarisco
         ----------------------------
ITS:     Vice Chairman
         ----------------------------
                                      A-30


<PAGE>

                                                              Exhibit 1.01(a) to
                                                    Agreement and Plan of Merger


                               AGREEMENT OF MERGER

                                       OF

                         MERITRUST FEDERAL SAVINGS BANK

                                      INTO

                              WHITNEY NATIONAL BANK


         THIS AGREEMENT OF MERGER (this "Agreement") is made and entered into as
of this _____ day of  _______________,  1997,  between Meritrust Federal Savings
Bank,  a  federally  chartered  stock  savings  bank,  domiciled  at  Thibodaux,
Louisiana ("Bank"),  and Whitney National Bank, a national banking  association,
organized  under  the  laws  of the  United  States  ("WNB"  or  the  "Receiving
Association").

         WHEREAS,  as required by law, at least two-thirds of the members of the
respective Boards of Directors of WNB and Bank (collectively called the "Merging
Associations")  deem it  advisable  that Bank be  merged  with and into WNB (the
"Merger"), as provided in this Agreement and in the Agreement and Plan of Merger
dated  November  20, 1997 (the  "Plan"),  between the Merging  Associations  and
Whitney Holding Corporation,  a Louisiana corporation ("Whitney"),  of which WNB
is a  wholly-owned  subsidiary,  which sets forth,  among other things,  certain
representations,  warranties,  covenants and conditions  relating to the Merger;
and

         WHEREAS,  as required by law, at least two-thirds 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")  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),
Bank shall be merged with and into WNB under the Articles of Association of WNB,
existing  Charter No. 14977,  pursuant to the provisions of, and with the effect
provided in, 12 U.S.C.  ss.215a and ss.215c,  and Whitney National Bank shall be
the  resulting  institution  in such merger.  At the  Effective  Time,  WNB, the
Receiving Association,  shall continue to be a national banking association, and
its business  shall  continue to be conducted at its main office in New Orleans,
Louisiana,   and  at  its  legally  established  branches  (including,   without
limitation,  the legally  established offices from which Bank conducted business
immediately  prior to the  Effective  Time and any other  approved  but unopened
branches at the Effective Time). The Articles of Association of WNB shall not be
altered or amended by virtue of the Merger,  and the incumbency of the directors
and  officers  of WNB 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 close of
business  on the date on which this  Agreement  is  executed  by the  respective
officers  of the Merging  Associations  in the name and on behalf of the Merging
Associations (the "Effective Time").

         3.1  Conversion of Capital Stock of Bank.  Subject to the provisions of
this Section 3.1, at the Effective Time, by virtue of the Merger and without any
action on the part of the holders thereof,  the shares of Bank common stock, par
value $1.00 per share ("Bank Common Stock"), shall be converted as follows:

                                      A-31

<PAGE>

                  (a) Exchange Ratio. (i) Except for shares of Bank Common Stock
held by Bank as treasury  shares (other than in a fiduciary  capacity),  if any,
which shall by reason of the Merger be canceled ("Treasury Shares"), and subject
to the provisions of Section 3.1(b) relating to fractional  shares,  each issued
and  outstanding  share of Bank Common Stock shall be converted  into and become
that number of shares of Whitney  common stock,  no par value  ("Whitney  Common
Stock"),  that  is  equal  to  (A) if  the  Average  Whitney  Market  Price  (as
hereinafter  defined) is greater  than or equal to $46.00 and less than or equal
to $54.00,  the  quotient  (rounded to the  nearest  thousandth)  determined  by
dividing (x) $73.00 by (y) the Average Whitney Market Price,  (B) if the Average
Whitney  Market  Price is less than  $46.00,  1.587  shares,  (C) if the Average
Whitney   Market   Price  is  greater  than  $54.00,   1.352   shares,   or  (D)
notwithstanding any of the foregoing, if prior to the Effective Date (x) Whitney
issues a press  release  announcing  that it is  negotiating  or has  executed a
letter of intent or definitive merger or other acquisition agreement as a result
of which Whitney will cease to be an  independent,  publicly  traded company and
(y) Whitney has not thereafter issued a press release announcing the termination
of such  negotiations,  letter of intent or  definitive  agreement  prior to the
Closing, 1.352 shares (the "Exchange Ratio").

                           (ii)  Average Whitney Market Price.  The "Average 
Whitney 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 Date, as
reported in the Wall Street Journal (corrected for typographical errors).

                  (b) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney Common Stock,  each shareholder of Bank, upon surrender of his
or her certificate that immediately prior to the Effective Time represented Bank
Common Stock, other than Treasury 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 at the  Effective  Time
shall be such fraction multiplied by the Average Whitney Market Price.

                  (c) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares of Bank Common Stock, other than Treasury Shares, upon surrender
thereof to the  exchange  agent  selected  by Whitney  (the  "Exchange  Agent"),
together with duly executed  transmittal  materials provided pursuant to Section
3.1(e) or upon  compliance by the holder or holders  thereof with the procedures
of the Exchange  Agent with respect to lost,  stolen or destroyed  certificates,
shall be  entitled to receive in  exchange  therefor  any payment due in lieu of
fractional  shares and a certificate or certificates  representing the number of
whole  shares of Whitney  Common Stock into which such  holder's  shares of Bank
Common Stock were converted.  Until so surrendered,  each outstanding Bank stock
certificate shall be deemed for all purposes,  other than as provided below with
respect to the payment of dividends or other  distributions  (if any) in respect
of Whitney  Common  Stock,  to  represent  the number of whole shares of Whitney
Common  Stock into which such  holder's  shares of Bank Common  Stock shall have
been converted.  Whitney may, at its option, refuse to pay any dividend or other
distribution  to  holders  of  unsurrendered   Bank  stock   certificates  until
surrendered; provided, however, that upon the surrender and exchange of any Bank
stock  certificates  there shall be paid, to the extent not previously  paid, to
the record holders of the Whitney stock certificates issued in exchange therefor
the amount,  without interest,  of accumulated  dividends and distributions,  if
any,  which have become  payable  with  respect to the number of whole shares of
Whitney  Common  Stock into which the shares of Bank  Common  Stock  theretofore
represented by such  certificates  shall have been exchanged.  The provisions of
this  Section  3.1(c) are  intended  for the benefit of the holders of shares of
Bank  Common  Stock  and  shall be  enforceable  by such  holders  and each such
holder's heirs, representatives and successors.

                  (d) Deposit.  As of the Effective Time,  Whitney shall deposit
or cause to be deposited with the Exchange Agent (i)  certificates  representing
the  shares of  Whitney  Common  Stock  and (ii) the cash in lieu of  fractional
shares to be issued and paid,  as the case may be, in exchange  for  outstanding
shares of Bank Common Stock pursuant to this Section 3.1.


                                      A-32

<PAGE>

                  (e) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Bank  at  the  Effective  Time  transmittal  materials  for  use  in  exchanging
certificates of Bank Common Stock for certificates of Whitney Common Stock.

                  (f) Bank  Options.  Each Bank  Option (as defined in the Plan)
under the Bank Option Plans (as defined in the Plan) that is  outstanding at the
Effective  Time shall be converted  into an option to acquire  shares of Whitney
Common Stock in the manner set forth in Section 5.21 of the Plan.

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

         4.  Capital  Stock of the  Receiving  Association.  The  shares  of the
capital  stock  of  WNB,  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 WNB shall be issued as
a result of the Merger.  Therefore, at the Effective Time, the amount of capital
stock of WNB,  the  Receiving  Association,  shall be  $3,358,400,  divided into
134,336 shares of common stock, par value $25.00 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 WNB, the Receiving Association,  and such Receiving
Association  shall be deemed to be the same  corporation  as each bank,  savings
institution  or banking  association  participating  in the Merger.  All rights,
franchises, and interests of the individual Merging Associations in and to every
type of  property  (real,  personal  and mixed)  and  choses in action  shall be
transferred  to and vested in the Receiving  Association by virtue of the Merger
without any deed or other transfer. The Receiving  Association,  upon the Merger
and  without  any order or other  action on the part of any court or  otherwise,
shall  hold and  enjoy  all  rights  of  property,  franchises,  and  interests,
including appointments,  designations, and nominations, and all other rights and
interests as trustee,  executor,  administrator,  registrar of stocks and bonds,
guardian of estates,  and in every other fiduciary capacity,  in the same manner
and to the same extent as such rights,  franchises,  and interests  were held or
enjoyed  by any one of the  Merging  Associations  at the  time  of the  Merger,
subject to the conditions  specified in 12 U.S.C. Section 215a(f). The Receiving
Association  shall,  from and  after  the  Effective  Time,  be  liable  for all
liabilities of the Merging Associations.

         6. Savings Accounts and Deposits.  All savings accounts and deposits of
Bank and WNB shall be and  continue to be savings  accounts  and deposits of the
Receiving  Association,  without  change in their  respective  terms,  maturity,
minimum  required  balances or withdrawal  value. As of the Effective Time, each
savings  account  or deposit of Bank and WNB shall be  considered  for  interest
purposes as a savings account or deposit of the Receiving  Association  from the
time said savings account or deposit was opened in Bank and WNB and at all times
thereafter  until  such  account or  deposit  ceases to be a savings  account or
deposit of the Receiving Association.

         7.  Liquidation  Accounts.  Any  liquidation  accounts of Bank shall be
assumed by the Receiving Association at the Effective Time.

         8. 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.  In no event shall the Merger  become  effective  prior to the
delivery  of  notification  of the  Merger to the  Office of Thrift  Supervision
pursuant to 12 C.F.R. ss.563.22(b).

         9.  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

                                      A-33

<PAGE>


of the State of  Louisiana.  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-34


<PAGE>

                                                              Exhibit 6.02(g) to
                                                    Agreement and Plan of Merger


                   [Letter from directors, executive officers
                    and 10% beneficial shareholders of Bank]

                                     [date]


Mr. William L. Marks
Chairman and CEO
Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, La. 70130

Dear Mr. Marks:

         In  consideration  of the benefits I will receive as a  shareholder  of
Meritrust  Federal  Savings Bank  ("Bank") from the Agreement and Plan of Merger
dated  __________________,  1997 (the "Agreement")  among Bank,  Whitney Holding
Corporation ("Whitney") and Whitney National Bank, I agree as follows:

         [If a director or executive officer of Bank: I agree to vote all shares
of Bank common stock that I own  beneficially or of record in favor of approving
the Agreement and the merger to be effected  thereby,  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;  provided,
however, that nothing in this sentence shall be deemed to require me to vote any
shares of Bank common  stock over which I have or share voting power solely in a
fiduciary  capacity on behalf of any person other than Bank, if I determine,  in
good faith after  consultation  with and  receipt of written  advice of counsel,
that such a vote  would  cause a breach  of my  fiduciary  duties to such  other
person.]

         I  [further]  agree  that I will  not,  without  the prior  consent  of
Whitney,  transfer any of my shares of Bank common stock within 30 days prior to
the  Effective  Date,  as that  term is set  forth in the  Agreement,  except by
operation of law, by will, or under the laws of descent and distribution.

         I also  acknowledge that Whitney intends to account for the acquisition
of Bank as a pooling of interests.  I understand  that my transfer of any shares
of Bank common stock within 30 days prior to the Effective  Date and any Whitney
common  stock  that I  receive  in  exchange  for Bank  common  stock,  prior to
Whitney's  publication  of  financial  results  covering at least 30 days of its
combined  operations  following the Effective  Date, may impair this  accounting
treatment. Therefore, I agree that, without the prior consent of Whitney, I will
not,  except by  operation  of law,  by will,  or under the laws of descent  and
distribution,  sell or otherwise  transfer any shares of Bank common stock,  (or
the Whitney  common stock which I receive in exchange for my Bank common  stock)
over which I hold the power to sell,  transfer,  pledge or otherwise alienate or
encumber  during the period  commencing 30 days prior to the Effective  Date and
ending at such time as:

          a.   the merger has become effective and Whitney has published 
               financial results covering at least 30 days of its combined
               operations following the Effective Date, or

          b.   the Agreement terminates.

         I authorize  Whitney or its authorized  agent to hold the  certificates
representing  the  shares of Whitney  common  stock into which my shares of Bank
common  stock  will be  converted  until the date that I am free to trade  those
shares in accordance  with the foregoing  paragraph.  I understand  that upon my
delivery of  certificates  to the  Exchange  Agent in  compliance  with  Section
2.01(c)  of the  Agreement,  I will  have the right to vote the  Whitney  shares
received in

                                      A-35

<PAGE>

exchange therefore and receive dividends in respect thereof during the time that
Whitney or its agent  holds the  certificates  retained  by it  pursuant to this
letter agreement.

         I certify  that all of the shares of Bank common  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 am aware that Whitney intends to structure the acquisition of Bank in
a manner consistent with Section 368 of the Internal Revenue Code. I acknowledge
that  applicable tax regulations  require  "continuity of interest" in order for
the merger to qualify  under Section 368. I have no present plan or intention to
dispose of any  Whitney  common  stock  that I will  receive in the merger to be
effected pursuant to the Agreement.

         I also  understand  the resale or other  disposition  of Whitney common
stock that I receive 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.
The agreements  contained in this letter will terminate upon any  termination of
the Agreement under Section 7 of the Agreement.


                                 Sincerely,



                                 [Director, Executive Officer or
                                 10% beneficial shareholder]


                                      A-36


<PAGE>



                                   APPENDIX B
           Fairness Opinion of Friedman, Billings, Ramsey & Co., Inc.




<PAGE>




             [Letterhead of Friedman, Billings, Ramsey & Co., Inc.]




                              _______________, 1998

Board of Directors
Meritrust Federal Savings Bank
200 West Second Street
Thibodaux, LA  70301

Board of Directors:

You have requested that Friedman,  Billings, Ramsey & Co., Inc. ("FBR"), provide
you with its  opinion as to the  fairness,  from a financial  point of view,  to
holders of common  stock  ("Stockholders")  of  Meritrust  Federal  Savings Bank
("Meritrust" or the "Company") of the Exchange Ratio (as hereinafter defined) to
be received by such holders pursuant to the Agreement and Plan of Merger between
Meritrust,  Whitney Holding Corporation ("WHC") and Whitney National Bank ("WNB"
and  collectively  with WHC,  "Whitney"),  dated as of  November  20,  1997 (the
"Merger  Agreement"),  pursuant to which  Meritrust will be merged with and into
WNB (the "Merger"). The Merger Agreement provides, among other things, that each
issued and  outstanding  share of common stock of  Meritrust  shall be converted
into the right to receive from Whitney  shares of Whitney  common stock equal to
(a) if the Average Whitney Market Price (defined below) is greater than or equal
to $46.00 and less than or equal to $54.00, the quotient (rounded to the nearest
thousandth) determined by dividing (i) $73.00 by (ii) the Average Whitney Market
Price,  (b) if the  Average  Whitney  Market  Price is less than  $46.00,  1.587
shares,  (c) if the Average  Whitney Market Price is greater than $54.00,  1.352
shares, or (d) notwithstanding any of the foregoing,  if, prior to the effective
date of the  Merger,  Whitney  issues  a  press  release  announcing  that it is
negotiating  or has  executed a letter of intent or  definitive  merger or other
acquisition  agreement  as a  result  of  which  Whitney  will  cease  to  be an
independent, publicly traded company and (y) Whitney has not thereafter issued a
press release announcing the termination of such negotiations,  letter of intent
or definitive agreement prior to the closing of the transactions contemplated by
the Merger Agreement,  1.352 shares (the "Exchange Ratio"). The Merger Agreement
defines  "Average  Whitney Market Price" 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
which is  effected,  or for which a record date  occurs) on the 20 trading  days
preceding the fifth trading day  immediately  prior to the effective date of the
Merger,  as reported in the Wall Street  Journal  (corrected  for  typographical
errors). Additionally,  each option to purchase shares of Meritrust common stock
shall be converted into an option to purchase  Whitney common stock,  subject to
certain  terms and  conditions.  The Merger  Agreement  will be  considered at a
meeting of the Stockholders of Meritrust. The terms and conditions of the Merger
are more fully set forth in the Merger Agreement.

In delivering this opinion, FBR has completed the following tasks:

1.   reviewed  Whitney Annual Report to  Stockholders  for the fiscal year ended
     December  31, 1996 and Whitney  Annual  Reports on Form 10-K filed with the
     Securities and Exchange  Commission  (the "SEC") for the fiscal years ended
     December 31, 1994 through 1996;

                                       B-1


<PAGE>

Board of Directors
Meritrust Federal Savings Bank
____________, 1998
Page 2


     reviewed  Whitney  Quarterly  Reports on Form 10-Q for the fiscal  quarters
     ended March 31, 1997,  June 30, 1997 and  September 30, 1997 filed with the
     SEC;

2.   reviewed  Meritrust Annual Report to Stockholders for the fiscal year ended
     December 31, 1996 and Meritrust Annual Report on Form 10-KSB filed with the
     Office of Thrift Supervision ("OTS") for the fiscal year ended December 31,
     1996;  reviewed  Meritrust  Quarterly Reports on Form 10-QSB for the fiscal
     quarters  ended March 31, 1997,  June 30, 1997 and September 30, 1997 filed
     with the OTS;

3. reviewed Meritrust's  unaudited financial statements for the ten months ended
October 31, 1997;

4.   reviewed the reported  market  prices and trading  activity for the Whitney
     common stock for the period January 1994 through November 19, 1997;

5.   discussed  the financial  condition,  results of  operations,  business and
     prospects of Meritrust  and Whitney with the  managements  of Meritrust and
     Whitney;

6.   compared the results of operations and financial condition of Meritrust and
     Whitney with those of certain  publicly-traded  financial  institutions (or
     their holding  companies)  that FBR deemed to be  reasonably  comparable to
     Meritrust or Whitney, as the case may be;

7.   reviewed the financial terms, to the extent publicly available,  of certain
     acquisition transactions that FBR deemed to be reasonably comparable to the
     Merger;

8.   reviewed the financial terms, to the extent publicly available,  of certain
     acquisition transactions entered into by Whitney;

9.   reviewed a copy of the Merger Agreement; and

10.  performed  such  other  analyses  and  reviewed  and  analyzed  such  other
     information as FBR deemed appropriate.

In rendering this opinion,  FBR did not assume  responsibility for independently
verifying,  and did not independently verify, any financial or other information
concerning Meritrust and Whitney furnished to it by Meritrust or Whitney, or the
publicly-available  financial and other information regarding Meritrust, Whitney
and other financial  institutions (or their holding companies).  FBR has assumed
that all such  information  is accurate and complete.  FBR has further relied on
the assurances of management of Meritrust and Whitney that they are not aware of
any facts that would make such financial or other  information  relating to such
entities  inaccurate  or  misleading.  With respect to financial  forecasts  for
Meritrust  provided to FBR by its management,  FBR has assumed,  for purposes of
this  opinion,  that  the  forecasts  have  been  reasonably  prepared  on bases
reflecting the best available  estimates and judgments of such management at the
time of preparation as to the future financial performance of Meritrust. FBR has
assumed that there has been no material change in Meritrust's assets,  financial
condition, result of operations, business or prospects since September 30, 1997.
FBR did not undertake an

                                       B-2


<PAGE>


Board of Directors
Meritrust Federal Savings Bank
____________, 1998
Page 3


independent  appraisal of the assets or  liabilities  of  Meritrust  nor was FBR
furnished  with any such  appraisals.  FBR is not an expert in the evaluation of
allowances  for  loan  losses,  was not  requested  to and did not  review  such
allowances,  and was not requested to and did not review any  individual  credit
files of Meritrust.  FBR's  conclusions and opinion are  necessarily  based upon
economic,  market and other conditions and the information made available to FBR
as of the date of this opinion.  FBR expresses no opinion on matters of a legal,
regulatory, tax or accounting nature related to the Merger.

FBR, as part of its  institutional  brokerage,  research and investment  banking
practice, is regularly engaged in the valuation of securities and the evaluation
of transactions in connection with mergers and acquisitions of commercial banks,
savings  institutions and financial  institution holding companies,  initial and
secondary offerings,  mutual-to-stock  conversions of savings  institutions,  as
well  as  business   valuations  for  other  corporate  purposes  for  financial
institutions  and real estate  related  companies.  FBR has  experience  in, and
knowledge of, the  valuation of bank and thrift  securities in Louisiana and the
rest of the United States.

FBR has acted as a financial  advisor to Meritrust in connection with the Merger
and will  receive  a fee for  services  rendered  which is  contingent  upon the
consummation of the Merger.  In the ordinary  course of FBR's  business,  it may
effect  transactions  in the  securities  of  Meritrust  or Whitney  for its own
account  and/or for the accounts of its customers and,  accordingly,  may at any
time  hold  long or  short  positions  in such  securities.  From  time to time,
principals and/or employees of FBR may also have positions in the securities.

Based upon and subject to the foregoing, as well as any such other matters as we
consider relevant, it is FBR's opinion, as of the date hereof, that the Exchange
Ratio is fair, from a financial point of view, to the Stockholders of Meritrust.

         This letter is solely for the information of the Board of Directors and
Stockholders of Meritrust and may not be relied upon by any other person or used
for any other  purpose,  reproduced,  disseminated,  quoted  from or referred to
without  FBR's prior  written  consent;  provided,  however,  this letter may be
referred  to and  reproduced  in its  entirety  in proxy  materials  sent to the
Stockholders in connection with the solicitation of approval for the Merger.


                                            Very truly yours,

                                            FRIEDMAN, BILLINGS, RAMSEY & CO.,
                                            INC.

                              
                                       B-3

<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.

         The  Articles  of   Incorporation   and  By-laws  of  Whitney   Holding
Corporation  ("Whitney") 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 of 1933, as amended (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).

                       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.

                      23.1    Consent of Arthur Andersen LLP dated February 2, 
                              1998.

                      23.2    Consent of KPMG Peat Marwick LLP dated January 29,
                              1998.

                      23.3    Consent of Friedman, Billings, Ramsey & Co., Inc. 
                              dated January 27, 1998.


                                      II-1

<PAGE>


                      23.4    Consent of Milling, Benson, Woodward, Hillyer,
                              Pierson & Miller, L.L.P.,  included in Exhibit 5.

                      24      Powers of Attorney of directors of Whitney Holding
                              Corporation  (contained on page S-1 of the 
                              Registration Statement).

                      99.1    Form of Proxy of the Bank

                      99.2    The following  portions of Meritrust Federal 
                              Savings Bank's annual report to stockholders for
                              the fiscal year ended December 31, 1996: selected
                              consolidated financial data (page 5); management's
                              discussion and analysis of financial condition and
                              results of operations (pages 6 through 20); and
                              audited consolidated financial statements and
                              notes thereto (pages 21 through 44).

         (b)      Financial Statement Schedules

                   None


                                      II-2


<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.

         (7) To deliver or cause to be delivered  with the  prospectus,  to each
person to whom the  prospectus  is sent or given,  the latest  annual  report to
security  holders  that is  incorporated  by  reference  in the  prospectus  and
furnished  pursuant to and meeting the  requirements of Rule 14a-3 or Rule 14c-3
under the Exchange Act, and to deliver,  or cause to be delivered to each person
to whom the  prospectus is sent or given,  the latest  quarterly  report that is
specifically incorporated by reference in the prospectus to provide such interim
financial information.


                                      II-3


<PAGE>

                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City  of New
Orleans, State of Louisiana, on this 2nd day of February, 1998.

                                            WHITNEY HOLDING CORPORATION


                                            By:  /s/ William L. Marks
                                               ---------------------------------
                                                     William L. Marks
                                                     Chairman of the Board


                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears immediately below constitutes and appoints R. King Milling and Edward B.
Grimball, and each or any one of them, his true and lawful attorneys-in-fact and
agents,  with full  power of  substitution,  for him and in his name,  place and
stead,  in any and all  capacities,  to sign any and all  amendments  (including
post-effective  amendments) to this Registration Statement, and to file the same
with all exhibits thereto, and all other documents in connection therewith, with
the Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and  authority  to do and perform each and every act and thing
requisite  and  necessary to be done, as fully to all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorneys-in-fact  and  agents  or any of them,  or his or their  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.

<TABLE>
<S>                                                 <C>                                            <C>
         /s/ William L. Marks                       Chairman of the Board                          February 2, 1998
- --------------------------------------              and Chief Executive Officer
             William L. Marks                     

          /s/ R. King Milling                       Director and President                         February 2, 1998
- --------------------------------------
              R. King Milling
     

        /s/ Edward B. Grimball                      Executive Vice President and                   February 2, 1998
- --------------------------------------                Chief Financial Officer
            Edward B. Grimball                     (Principal Financial Officer
                                                 and Principal Accounting Officer)


        /s/ Guy C. Billups, Jr.                           Director                                 February 2, 1998
- --------------------------------------
          Guy C. Billups, Jr.


     /s/ Harry J. Blumenthal, Jr.                         Director                                 February 2, 1998
- --------------------------------------
       Harry J. Blumenthal, Jr.


       /s/ Joel B. Bullard, Jr.                           Director                                 February 2, 1998
- --------------------------------------
         Joel B. Bullard, Jr.

</TABLE>

                                       S-1


<PAGE>
<TABLE>
<S>                                                       <C>                                      <C>
           /s/ James M. Cain                              Director                                 February 2, 1998
- --------------------------------------
             James M. Cain


        /s/ Angus R. Cooper, II                           Director                                 February 2, 1998
- --------------------------------------
          Angus R. Cooper, II


       /s/ Robert H. Crosby, Jr.                          Director                                 February 2, 1998
- --------------------------------------
         Robert H. Crosby, Jr.


        /s/ Richard B. Crowell                            Director                                 February 2, 1998
- --------------------------------------
          Richard B. Crowell


        /s/ Camille A. Cutrone                            Director                                 February 2, 1998
- --------------------------------------
          Camille A. Cutrone


         /s/ William A. Hines                             Director                                 February 2, 1998
- --------------------------------------
           William A. Hines


         /s/ Robert E. Howson                             Director                                 February 2, 1998
- --------------------------------------
           Robert E. Howson


           /s/ John J. Kelly                              Director                                 February 2, 1998
- --------------------------------------
             John J. Kelly


        /s/ E. James Kock, Jr.                            Director                                 February 2, 1998
- --------------------------------------
          E. James Kock, Jr.


         /s/ Alfred S. Lippman                            Director                                 February 2, 1998
- --------------------------------------
           Alfred S. Lippman


         /s/ John G. Phillips                             Director                                 February 2, 1998
- --------------------------------------
           John G. Phillips


       /s/ John K. Roberts, Jr.                           Director                                 February 2, 1998
- --------------------------------------
         John K. Roberts, Jr.


         /s/ W. P. Snyder III                             Director                                 February 2, 1998
- --------------------------------------
           W. P. Snyder III


         /s/ Carroll W. Suggs                             Director                                 February 2, 1998
- --------------------------------------
           Carroll W. Suggs


         /s/ Warren K. Watters                            Director                                 February 2, 1998
- --------------------------------------
           Warren K. Watters

</TABLE>
                                       S-2


<PAGE>
                                                                               
                                  EXHIBIT INDEX

                                                                    Sequentially
Exhibit                                                                 Numbered
Number              Description                                             Page


2       The Plan of Merger (included in the  Registration  Statement
        as Appendix A 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.
23.1    Consent of Arthur Andersen LLP dated February 2, 1998.
23.2    Consent of KPMG Peat Marwick LLP dated January 29, 1998.
23.3    Consent of Friedman, Billings, Ramsey & Co., Inc. dated
        January 27, 1998.
23.4    Consent of Milling, Benson, Woodward, Hillyer, Pierson &
        Miller, L.L.P., included in Exhibit 5.
24      Powers of Attorney of directors of Whitney Holding
        Corporation (contained on page S-1 of the Registration
        Statement).
99.1    Form of Proxy of the Bank
99.2    The following portions of Meritrust Federal Savings Bank's
        annual report to stockholders for the fiscal year ended
        December 31, 1996: selected consolidated financial data
        (page 5); management's discussion and analysis of financial
        condition and results of operations (pages 6 through 20); and
        audited consolidated financial statements and notes thereto
        (pages 21 through 44).

<PAGE>

 
                                                                       EXHIBIT 5


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


                                February 2, 1998



Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, LA  70130

         Re:      Meritrust Federal Savings Bank
                  Registration Statement on Form S-4

Gentlemen:

         We have acted as special  counsel to Whitney Holding  Corporation  (the
"Company")  in  connection  with the  preparation  of that certain  Registration
Statement on Form S-4 (the "Registration Statement") filed by the Company on the
date hereof with the Securities and Exchange  Commission (the  "Commission") for
registration  under the  Securities  Act of 1933,  as amended  (the  "Securities
Act"),  of up to 1,338,120  shares of the Company's  common stock,  no par value
(the  "Shares"),  to be exchanged  for all of the  outstanding  shares of common
stock of Meritrust Federal Savings Bank  ("Meritrust")  pursuant to that certain
Agreement  and Plan of Merger  dated  November  20, 1997 between the Company and
Whitney  National Bank ("WNB"),  on the one hand,  and  Meritrust,  on the other
hand,  and  the  related   Agreement  of  Merger   between   Meritrust  and  WNB
(collectively, the "Plan of Merger").

         In so acting, we have examined  originals,  or photostatic or certified
copies,  of the Plan of Merger,  such  records of the Company,  certificates  of
officers of the Company and of public officials,  and such other documents as we
have deemed relevant.  In such  examination,  we have assumed the genuineness of
all signatures,  the authenticity of all documents submitted to us as originals,
and the  conformity to original  documents of all  documents  submitted to us as
certified or photostatic  copies and the  authenticity  of the originals of such
documents.

         Based upon the foregoing, we are of the opinion that:

         (1) The Company is a corporation duly incorporated and validly existing
in good standing under the laws of the State of Louisiana.



<PAGE>


February 2, 1998
Page 2


         (2) The Shares are duly  authorized  and, when issued by the Company in
accordance with the terms of the Plan of Merger,  will be validly issued,  fully
paid and nonassessable.

         We  consent  to  the  filing  of  this  opinion  as an  exhibit  to the
Registration  Statement and to the reference to us in the  prospectus  forming a
part thereof under the caption  "Legal  Matters." In giving this consent,  we do
not admit that we are within the category of persons  whose  consent is required
under Section 7 of the  Securities  Act or the general rules and  regulations of
the Commission.

                                           Very truly yours,


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


<PAGE>


                                                                       EXHIBIT 8

                                      DRAFT

BY HAND
- -------

Whitney Holding Corporation
Attention:  Mr. William Marks
228 St. Charles Avenue
New Orleans, Louisiana 70130

Meritrust Federal Savings Bank
Attention:  Lee J. Guarisco
200 West Second Street
Thibodaux, Louisiana 70303


Dear Messrs. Marks and Guarisco:

This  opinion  is  being  furnished  to  you in  connection  with  the  proposed
acquisition of Meritrust  Federal Savings Bank ("Bank") in exchange for stock of
Whitney Holding Corporation ("Whitney"),  which is expected to be completed on ,
1998 ("the  Effective  Date").  You have  requested our opinion  concerning  the
following:

o        That the merger of Bank into Whitney  National Bank  ("WNB"),  a wholly
         owned  subsidiary of Whitney,  will qualify as a  reorganization  under
         Section  368(a)(2)(D) of the Internal  Revenue Code of 1986, as amended
         ("the Code").

o        That the  exchange of Bank  common  stock to the extent  exchanged  for
         Whitney  common  stock  will not give rise to gain or loss for  federal
         income tax purposes to the holders of Bank common stock with respect to
         such exchange.

Reliance on Certain Facts, Assumptions, And Representations

You have  asked for our  opinion  on the  federal  income  tax  consequences  to
Whitney,  Bank, WNB, and the stockholders of Bank. In rendering our opinion,  we
have relied upon the accuracy and  completeness of the facts,  assumptions,  and
information  as  contained  in the  Agreement  and  Plan of  Merger  dated as of
November  20,  1997 (in each case,  without  regard to any  limitation  based on
knowledge or belief)("Plan of Merger"), including all exhibits attached thereto,
the Registration Statement on Form S-4, and the representations  included below.
You have represented that such facts, assumptions, and representations are true,
correct, and



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 2
                     , 1998
- ---------------------




complete.  However, we have not independently  audited or otherwise verified any
of these facts, assumptions,  or representations.  A misstatement or omission of
any  fact  or a  change  or  amendment  in  any of the  facts,  assumptions,  or
representations upon which we have relied may require a modification of all or a
part of  this  opinion.  In  addition,  our  opinion  is  based  on such  facts,
assumptions,  and  representations  as  represented to us as of the date of this
letter. Any changes in the facts, assumptions,  or representations upon which we
have  relied  between  the date of this  letter  and the  actual  closing of the
transaction may require a modification  of all or part of this opinion.  We have
no   responsibility   to  update  this   opinion   for   events,   transactions,
circumstances,  or changes in any of such facts, assumptions, or representations
occurring after this date.

Premise of Opinion

Our opinion is based  solely on our  interpretation  of the Code;  U.S.  federal
income tax regulations  thereunder;  relevant judicial  decisions;  and guidance
issued by the Internal Revenue Service (the "Service") including revenue rulings
and revenue procedures;  and other authorities that we deemed relevant;  in each
case as of the date of this opinion.

U.S. federal income tax laws and regulations,  and the interpretations  thereof,
are subject to change,  which changes could  adversely  affect this opinion.  If
there is a change in the Code, the regulations  thereunder,  the  administrative
guidance issued thereunder,  or in the prevailing judicial interpretation of the
foregoing, the opinion expressed herein would necessarily have to be reevaluated
in light of any such  changes.  Our opinion is as of the date of this letter and
we have no  responsibility  to update this opinion for changes in applicable law
or authorities occurring after this date.

Our opinion does not address the potential tax consequences of any transactions,
events,  or  circumstances  other than the transaction as described  herein.  In
addition, our opinion is limited to the U.S. federal income tax consequences set
forth  below.  Our opinion does not address any  non-income,  state,  local,  or
foreign  tax  consequences  of the  transaction.  We also  express no opinion on
non-income tax issues, such as corporate law or securities matters.

This opinion does not address the U.S.  federal income tax  consequences  of the
transaction to any Bank common stock holder that has a special status, including
(without    limitation)    insurance    companies;    financial    institutions;
broker-dealers;  foreign  corporations;  estates  and trusts not subject to U.S.
federal income tax on their income regardless of source; and persons who are not
citizens or residents of the United  States;  and persons who acquired  stock as
the



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 3
                     , 1998
- ---------------------



result of the  exercise of an  employee  stock  option,  pursuant to an employee
stock purchase plan, or otherwise as compensation.

Our opinion is not binding on the Service,  and there can be no  assurance  that
the Service  will not take  positions  contrary  to such  opinion or will not be
successful in sustaining such contrary  positions.  However,  should the Service
challenge the U.S. federal income tax treatment of the matters  discussed below,
our opinion  reflects our assessment of the probable outcome of litigation based
solely on an analysis of the existing authorities relating to such matters.

This  opinion is solely for the benefit of Bank and Whitney and is not  intended
to be relied upon by anyone other than Bank and Whitney.  Although you do hereby
have our  express  consent to inform  WNB and Bank  common  stockholders  of our
opinion by  including  copies of this letter as an exhibit to the Plan of Merger
and as an exhibit in the  Registration  Statement  on Form S-4 for the  proposed
transaction  and  by  making  reference  to us and  our  opinion  in  the  Proxy
Statement-Prospectus  forming a part of the Registration Statement, we assume no
responsibility for any tax consequences to them. Instead,  each of these parties
should consult and rely upon the advice of his/her counsel,  accountant or other
tax advisor.  Except to the extent expressly  permitted hereby,  and without the
prior written consent of this firm, this letter may not be quoted in whole or in
part or otherwise  referred to in any documents or delivered to any other person
or entity.

Proposed Transaction

Our understanding of the proposed transaction is as follows:

         A.       On the Effective  Date, Bank shall be merged with and into WNB
                  under the  articles  of  association  of WNB  pursuant  to the
                  provisions  of 12 U.S.C.  Section  215c,  and, as  applicable,
                  Section 215a.  The merger shall become  effective at the close
                  of business  on the date on which the Bank  Merger  Agreement,
                  attached  as an exhibit to the Plan of Merger,  is executed by
                  the respective  officers of WNB and Bank (collectively  called
                  the  "Merging  Assocations")  in the name and on behalf of the
                  Merging Associations (the "Effective Time").

         B.       At  the  Effective   Time,   all  shares  of  the  issued  and
                  outstanding  common  stock of Bank,  other than shares held by
                  Bank as treasury shares, shall be converted solely into shares
                  of Whitney common stock. The stockholders of Bank will receive
                  shares of Whitney common stock proportionate in value based on
                  the terms  contained  in Section 2 of the Plan of  Merger.  In
                  lieu of issuing fractional shares of Whitney common stock as a
                  result


<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 4
                     , 1998
- ---------------------



                  of the merger, common stockholders of Bank will be entitled to
                  receive a cash  payment  equal to the fair market value of any
                  fraction  of a share of  Whitney  Common  Stock to which  such
                  holder would be entitled but for this provision. There will be
                  no dissenters' rights in connection with the transaction.

Additional Representations

The  following  representations  have  been  made  to us by  representatives  of
Whitney, WNB, and Bank:

         a)       Whitney,  WNB, Bank, and  stockholders  of Bank will pay their
                  respective  expenses,  if any, incurred in connection with the
                  successful consummation of the transaction.

         b)       There  is  no  intercorporate  indebtedness  existing  between
                  Whitney (or any member of its federal income tax  consolidated
                  group)  and Bank (or any  member  of its  federal  income  tax
                  consolidated group).

         c)       Bank  will  be  merged  with  and  into  WNB  pursuant  to the
                  provisions  of 12 U.S.C.  Section  215c,  and, as  applicable,
                  Section 215a.

         d)       Except for restrictions placed upon the disposition of Whitney
                  common stock pursuant to agreements made by certain  officers,
                  directors  and   shareholders   of  Bank  in  the  shareholder
                  commitments  referred  to in  Section  6.02(g)  of the Plan of
                  Merger,  the Bank common  stockholders  will have unrestricted
                  rights of  ownership of Whitney  common stock  received in the
                  transaction,  and their  ability to retain the Whitney  common
                  stock received in the  transaction  will not be limited in any
                  way.

         e)       The ratio for the  exchange of shares of Bank common stock for
                  Whitney common stock in the transaction was negotiated through
                  arm's length bargaining. Accordingly, the fair market value of
                  the  Whitney  common  stock  to be  received  by  Bank  common
                  stockholders in the transaction will be approximately equal to
                  the fair market value of the Bank common stock  surrendered by
                  such stockholders in exchange therefor.

         f)       WNB will  acquire at least 90 percent of the fair market value
                  of the net assets  and at least 70 percent of the fair  market
                  value of the gross  assets held by Bank  immediately  prior to
                  the transaction. For purposes of this representation,  amounts
                  used  by  Bank  to  pay  reorganization   expenses,   and  all
                  redemptions  and  distributions  (except for  regular,  normal
                  dividends)  made by Bank  immediately  preceding the transfer,
                  will be included as assets of Bank held  immediately  prior to
                  the transaction.



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 5
                     , 1998
- ---------------------




         g)       None of the compensation received by any stockholder-employees
                  of Bank will be separate  consideration  for, or allocable to,
                  any of their shares of Bank common  stock;  none of the shares
                  of Whitney common stock received by any  stockholder-employees
                  will be  separate  consideration  for,  or  allocable  to, any
                  employment  agreement;   and  the  compensation  paid  to  any
                  stockholder-employees  will be for services  actually rendered
                  and will be  commensurate  with amounts paid to third  parties
                  bargaining at arm's length for similar services.

         h)       Whitney, WNB, and Bank intend that the merger will qualify as
                  a tax-free reorganization within the meaning of Section 368(a)
                  (1)(A) and (a)(2)(D) of the Code and will report it as such in
                  accordance with Treas. Reg. ss.1.368-3.

The following additional representations have been made to us by representatives
of Whitney and WNB:

         i)       The payment of cash in lieu of fractional shares of Whitney 
                  common stock is solely for the purpose of avoiding the expense
                  and inconvenience to Whitney of issuing fractional shares and 
                  does not represent separately bargained-for consideration. The
                  total cash consideration that will be paid in the transaction
                  to the Bank stockholders instead of issuing fractional shares 
                  of Whitney common stock will not exceed (1) one percent of the
                  total consideration that will be issued in the transaction to 
                  the Bank stockholders in exchange for their shares of Bank
                  common stock.  The fractional share interests of each
                  Bank stockholder will be aggregated, and no Bank stockholder
                  will receive cash for such fractional share interests in an 
                  amount equal to or greater than the value of one full share
                  of Whitney common stock.

         j)       Neither  Whitney  nor  any  related  party  has  any  plan  or
                  intention  to  reacquire  any  of  its  stock  issued  in  the
                  transaction.  For purposes of this opinion,  a "related party"
                  includes  any   corporation  (i)  that  is  a  member  of  any
                  affiliated  group,  as  defined in  Section  1504  (determined
                  without  regard to  Section  1504(b)),  of which  Whitney is a
                  member,  or (ii)  whose  purchase  of Whitney  stock  would be
                  treated as a  distribution  in  redemption of stock of Whitney
                  under Section 304(a)(2)  (determined  without regard to Treas.
                  Reg. ss.1.1502-80).

         k)       The  proposed  transaction  is being  undertaken  for  reasons
                  germane to the continuance of the business of Whitney and WNB.

         l)       Whitney has no plan or intention to sell or otherwise  dispose
                  of the  stock  of WNB;  or to cause  WNB to sell or  otherwise
                  dispose of any of the assets of Bank acquired in the



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 6
                     , 1998
- ---------------------




                  transaction,  except  for  dispositions  made in the  ordinary
                  course  of  business  or   transfers   described   in  Section
                  368(a)(2)(C) of the Code.

         m)       Whitney has no plan or intention to liquidate  WNB or to merge
                  WNB with and into another corporation.

         n)       Whitney  and WNB are not  investment  companies  as defined in
                  Sections 368(a)(2)(F)(iii) and 368(a)(2)(F)(iv) of the Code.

         o)       The  assumption by WNB of the  liabilities of Bank pursuant to
                  the  transaction  is for bona fide  business  purposes and the
                  principal  purpose of such  assumption is not the avoidance of
                  federal  income tax on the transfer of assets of Bank pursuant
                  to the transaction.

         p)       Following  the  transaction,  WNB will  continue  the historic
                  business  of  Bank,  or use a  significant  portion  of  these
                  historic  business  assets  in the  operation  of a  trade  or
                  business.

         q)       Prior to the  transaction,  Whitney  will be in control of WNB
                  within the meaning of Section 368(c)(1) of the Code (i.e., own
                  stock  possessing  at least 80 percent  of the total  combined
                  voting power of all classes of stock entitled to vote, and own
                  at least 80 percent of the total number of shares of all other
                  classes of stock of the corporation).

         r)       Following  the  transaction,  WNB  will not  issue  additional
                  shares of its  stock  that  would  result  in  Whitney  losing
                  control of WNB within the meaning of Section  368(c)(1) of the
                  Code.

         s)       No stock of WNB will be issued in the transaction.

         t)       The  Whitney  stock  issued  to the Bank  shareholders  in the
                  merger will be newly  issued  shares that are being  issued on
                  behalf of WNB pursuant to the Plan of Merger.

         u)       Whitney and WNB do not own,  directly or  indirectly,  nor has
                  either  owned   during  the  past  five  years,   directly  or
                  indirectly, any stock of Bank.

The following representations have been made to us by representatives of Bank:

         v)       There is no plan or intention by the Bank common  stockholders
                  who own five percent or more of Bank stock, and to the best of
                  the knowledge of the management of Bank,



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 7
                     , 1998
- ---------------------




                  there is no plan or  intention  on the  part of the  remaining
                  common  stockholders of Bank to sell,  exchange,  or otherwise
                  dispose of a number of shares of Whitney common stock received
                  in the merger of Bank with and into WNB that would  reduce the
                  stockholders' ownership of Whitney common stock to a number of
                  shares having a value,  as of the Effective Date, of less than
                  fifty  (50)   percent  of  the  value  of  all  the   formerly
                  outstanding  common  stock  of Bank as of the same  date.  For
                  purposes of this  representation,  shares of Bank common stock
                  exchanged  for cash in lieu of  fractional  shares of  Whitney
                  stock will be treated as outstanding  Bank common stock on the
                  Effective  Date.  Moreover,  shares of Bank  common  stock and
                  shares of Whitney common stock held by Bank  stockholders  and
                  otherwise sold,  redeemed,  or disposed of prior or subsequent
                  to  the   transaction   will  be  considered  in  making  this
                  representation.  Finally, for purposes of this representation,
                  extraordinary  distributions (i.e., distributions with respect
                  to stock other than regular,  normal dividends),  prior to and
                  in  connection  with  the  transaction,  will  be  taken  into
                  account.  The  preceding  representation  with respect to Bank
                  common stockholders who own 5 percent or more of Bank stock is
                  based on  representations  that  Bank has  received  from such
                  shareholders.

         w)       On the Effective  Date, the fair market value of the assets of
                  Bank will exceed the sum of its liabilities plus the amount of
                  liabilities, if any, to which the assets are subject.

         x)       The  proposed  transaction  is being  undertaken  for  reasons
                  germane to the continuance of the business of Bank.

         y)       Bank is not under the jurisdiction of a court in a Title 11 or
                  similar case within the meaning of Section 368(a)(3)(A) of the
                  Code.

         z)       Bank is not an  investment  company  as  defined  in  Sections
                  368(a)(2)(F)(iii) and 368(a)(2)(F)(iv) of the Code.

         aa)      The liabilities of Bank assumed by WNB, and the liabilities to
                  which  the  transferred  assets  of  Bank  are  subject,  were
                  incurred by Bank in the ordinary course of business.


Analysis of Applicable Federal Tax Provisions

A.       Exchange of Whitney Stock for Bank Stock

Section  354(a)(1)  addresses  the  effects  of  corporate   reorganizations  on
shareholders,  providing in general that no gain or loss shall be  recognized if
stock or securities in a corporation a party



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 8
                     , 1998
- ---------------------




to a reorganization  are, in pursuance of the plan of reorganization,  exchanged
solely for stock or securities in such corporation or in another corporation,  a
party to the reorganization.

For  purposes  of  Section  354,  the  terms  "reorganization"  and  "party to a
reorganization"  mean only a reorganization  or a party to a  reorganization  as
defined in Sections 368(a) and 368(b). Section 368(a)(1)(A) states that the term
reorganization includes a statutory merger or consolidation.  Regulation Section
1.368-2(b)(1)   states  that  in  order  for  a  transaction  to  qualify  as  a
reorganization under Section  368(a)(1)(A),  the transaction must be a merger or
consolidation  effected pursuant to the corporation laws of the United States or
State or Territory or the District of Columbia.  Under Section 368(b),  the term
party  to  a  reorganization  includes  both  corporations  in  the  case  of  a
reorganization  resulting from the  acquisition  by one  corporation of stock or
properties of another. In the case of a reorganization  qualifying under Section
368(a)(1)(A)  by  reason  of  Section   368(a)(2)(D),   the  term  "party  to  a
reorganization"  includes the  corporation  which is in control of the acquiring
corporation.

Section  368(a)(2)(D)  provides  that  the  acquisition  by one  corporation  in
exchange  for  stock of a  corporation  which  is in  control  of the  acquiring
corporation, of substantially all of the properties of another corporation shall
not  disqualify a transaction  under Section 368(a) if no stock of the acquiring
corporation is used in the transaction and such transaction would have qualified
under Section 368(a)(1)(A) had the merger been into the controlling corporation.

The "substantially all" requirement for purposes of Section 368(a)(2)(D) has not
been statutorily defined. The determination of "substantially all" is based upon
all the  facts and  circumstances  of each  transaction.  The  Internal  Revenue
Service's advance ruling guidelines  (Revenue Procedure 86-42,  1986-2 C.B. 116)
provide that the "substantially  all" requirement will be met if at least 90% of
the fair  market  value of the net  assets  and at least 70% of the fair  market
value of the gross assets of the  acquired  corporation  immediately  before the
merger are transferred to the acquiring corporation.

Based on the above representations,  the merger will qualify as a reorganization
under  Section  368(a)(1)(A)  and  (a)(2)(D).  In the merger,  WNB will  acquire
substantially  all of the assets of Bank in  exchange  for stock of  Whitney,  a
corporation in control of WNB.

B.       Additional Regulatory Requirements Relating to Tax-Free Reorganizations

The  regulations  under  Section  368  require as a part of a  reorganization  a
continuity of the business  enterprise under the modified corporate form, a bona
fide  business  purpose for the  reorganization,  and a  continuity  of interest
therein on the part of those persons



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 9
                     , 1998
- ---------------------




who,  directly  or  indirectly,  were  owners  of the  enterprise  prior  to the
reorganization.  Regulation Section  1.368-1(d)(2) states that the continuity of
business  enterprise  requirement  is met if the  acquiring  corporation  either
continues  the acquired  corporation's  historic  business or uses a significant
portion of the  acquired  corporation's  business  assets in the  operation of a
trade  or  business.  Based  on the  information  included  in the  Registration
Statement on Form S-4, as well as management's  representations set forth above,
the  continuity of business  enterprise  requirement  is met with respect to the
assets and  business  operations  of Bank  because WNB will either  continue the
historic business of Bank or use a significant  portion of the assets of Bank in
a business.

Regulation  Section  1.368-2(g)  indicates that in addition to coming within the
scope of the specific language of Section 368(a), a reorganization  must also be
"undertaken  for  reasons  germane  to  the  continuance  of the  business  of a
corporation  a party to the  reorganization."  If the  transaction  or series of
transactions  has no  business  or  corporate  purpose,  then  the plan is not a
reorganization  pursuant to Section 368(a).  [Regulation Section 1.368-1(c).] In
the Proxy  Statement-Prospectus,  a  discussion  of the  reasons for the Plan of
Merger is included.  In general,  there is a desire to combine the financial and
managerial  resources of WNB and Bank to pursue consumer and commercial  banking
business  in  markets  currently  served by Bank.  Whitney's  business  strategy
includes expansion in the Gulf Coast region, and Whitney's management identified
Bank as an institution that fits well with this strategy.  With respect to Bank,
the current and prospective  economic  environment  and competitive  constraints
facing  small  community  based banks was a factor in the  decision to adopt the
Plan of Merger.  Based on the reasons  stated in the Proxy  Statement-Prospectus
and the  representations  set forth above,  the  transaction  meets the business
purpose requirement.

The continuity of interest requirement does not require that all shareholders of
the  acquired   corporation  have  a  proprietary   interest  in  the  surviving
corporation  after the  acquisition;  it is not even necessary for a substantial
percentage  of such  shareholders  to have  such an  interest.  Rather,  the IRS
announced in Revenue  Procedure 77-37,  1977-2 C.B. 568, that it would rule that
the  continuity  of  interest  requirement  is met so long as one or more of the
acquired corporation's  shareholders retain a sufficient proprietary interest in
the continuing corporation.  The IRS indicated in Revenue Procedure 77-37 that a
sufficient proprietary interest is an interest with a value that is at least 50%
of the total equity value of the acquired corporation.

In addition to meeting the continuity of interest requirement  immediately after
the  reorganization,  the former  shareholders of the acquired  corporation must
retain  their  interest  in the  acquiring  corporation  for some time after the
reorganization.   The  courts  have  ruled  that  the  tax-free  nature  of  the
reorganization may be retroactively invalidated if the continuity of



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 10
                     , 1998
- ---------------------





interest is not maintained  either because,  at the time of the  reorganization,
the shareholders  intended to dispose of the proprietary interest soon after the
reorganization  (Christian  Est.  v. Comr.,  T.C.  Memo  1989-413)  or because a
shareholder  disposes  of stock  immediately  following  the  reorganization  in
accordance  with a pre-existing  commitment to sell (American Wire Fabrics Corp.
v.  Comr.,  16 TC 607).  The courts have  generally  looked to the intent of the
shareholders at the time of the  reorganization to dispose of their interests in
determining  whether the  continuity  of interest  requirement  is  subsequently
violated.

Based  on the  above  representations  made  by  representatives  of  Bank,  the
continuity  of  interest   requirement   should  be  met  with  respect  to  the
transaction.  Bank has  represented  that there is no known plan or intention by
its shareholders to dispose of an amount of Whitney stock received in the merger
that would  reduce  their stock  interest in Whitney to a fair market value less
than 50 percent of the fair market  value of Bank.  However,  it should be noted
that the continuity of interest requirement will only be satisfied if the actual
historic  shareholders of Bank, in the aggregate,  in fact do receive and retain
an amount of Whitney stock that is sufficient to satisfy the requirement.

Finally, it is noted that the Service has recently finalized  regulations in the
continuity  of interest  area that  greatly  liberalize  the rules.  In general,
provided a sufficient  amount of stock is issued in the transaction to establish
requisite  continuity  of  interest,   new  Treas.  Reg.  ss.1.368-1(e)  permits
shareholders to dispose of such stock immediately  following the  reorganization
(provided  that such  disposition  is not made to the issuing  corporation  or a
corporation related to the issuing  corporation).  However, it would appear that
those regulations do not apply to this  transaction,  as the regulations are not
applicable to transactions  that are carried out pursuant to a binding  contract
executed  prior to January 28, 1998. If those  regulations  were to apply to the
merger,  continuity  of interest  would be satisfied  because an amount of stock
satisfying  the  requirement  - in this case the sole  consideration  is Whitney
stock  (except  for cash in lieu of  fractional  shares) - will be issued in the
transaction.

C.       Other Operational Code Provisions

In  Revenue  Ruling  66-365,  1966-2  C.B.  116,  the  IRS  announced  that in a
transaction  qualifying as a  reorganization  under Section  368(a)(1)(A) of the
Code  where  a cash  payment  is made by the  acquiring  corporation  in lieu of
fractional shares and is not separately bargained for, such cash payment will be
treated  under  Section  302 of the Code as a  redemption  of  fractional  share
interests.  Therefore,  each  shareholder's  redemption  will  be  treated  as a
distribution  in  full  payment  in  exchange  for his or her  fractional  share
interest under Section 302(a) of the Code



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 11
                     , 1998
- ---------------------





and accorded  capital gain or loss  treatment  provided  the  redemption  is not
essentially  equivalent to a dividend and that the fractional  share(s) redeemed
constitute  a capital  asset in the hands of the holder as discussed  below.  In
Revenue  Procedure  77-41,  1977-2 C.B.  574, the IRS stated that "a ruling will
usually be issued under Section  302(a) of the Code that cash to be  distributed
to  shareholders  in lieu of  fractional  share  interests  arising in corporate
reorganizations...will  be treated as having  been  received  in part or in full
payment  in  exchange  for  the  stock  redeemed  if the  cash  distribution  is
undertaken  solely for the  purpose of saving the  corporation  the  expense and
inconvenience  of  issuing  and  transferring  fractional  shares,  and  is  not
separately bargained-for consideration."

Under  Section  358(a)(1),  in the case of an exchange  to which  Section 354 or
Section 356  applies,  the basis of property  which is  permitted to be received
under such section  without the recognition of gain or loss shall be the same as
that of the property exchanged, decreased by the amount of any money received by
the recipient and the amount of loss  recognized by the recipient as a result of
the exchange and increased by the amount which was treated as a dividend and the
amount of other gain recognized by the recipient as a result of the transaction.

It should be noted that where cash is received in lieu of fractional shares, the
substance of the transaction is that of a hypothetical receipt of the fractional
shares and then a redemption of such shares.  Therefore, the basis that is to be
allocated to the stock of the acquiring  corporation  received must be allocated
to the shares retained and the fractional share(s)  hypothetically  received and
redeemed.  The  gain  or loss  attributable  to the  receipt  of cash in lieu of
fractional  shares is measured by  comparing  the cash  received  with the basis
allocated to the fractional shares that are  hypothetically  received,  and such
gain or loss is  recognized  as  discussed  earlier  pursuant to Revenue  Ruling
66-365.

Code Section  361(a)  states that,  as a general  rule, no gain or loss is to be
recognized by a corporation if such  corporation is a party to a  reorganization
and exchanges property,  in pursuance of the plan of reorganization,  solely for
stock or  securities  in  another  corporation  a party  to the  reorganization.
Section  361(b) states that if Section 361(a) would apply to an exchange but for
the fact that the  property  received in exchange  consists not only of stock or
securities afforded  nonrecognition  treatment under Section 361(a), but also of
other  property or money,  then provided the  corporation  receiving  such other
property or money distributes it in pursuance to the plan of reorganization,  no
gain to the corporation  shall be recognized  from the exchange.  Section 361(c)
states  that  as a  general  rule  no gain or  loss  shall  be  recognized  to a
corporation a party to a reorganization  on the distribution to its shareholders
of any stock in



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 12
                     , 1998
- ---------------------





another  corporation  which is a party to the  reorganization  if such stock was
received by the distributing corporation in the exchange.

Section 1032(a) states that no gain or loss shall be recognized to a corporation
on the receipt of money or other  property in  exchange  for such  corporation's
stock,  including treasury stock. Treas. Reg.  ss.1.1032-2 provides for tax-free
treatment to a  controlled  corporation,  within the meaning of Section  368(c),
upon  the  transfer  of  stock  of the  controlling  corporation  in a  tax-free
reorganization,  provided  that such stock of the  controlling  corporation  was
received by the controlled corporation pursuant to the plan of reorganization.

Code Section 362(b) states that the basis of property  received by the acquiring
corporation in a  reorganization  is the same as it would be in the hands of the
transferor of the assets,  increased by any gain  recognized by the  transferor.
The  transferor  for purposes of the  preceding  sentence in the instant case is
Bank.

Section 1221 defines a capital asset as property  held by the taxpayer  which is
not  inventory  or other  property  held by the taxpayer  primarily  for sale to
customers in the ordinary  course of a trade or business,  property  used in the
taxpayer's  trade or business  subject to the allowance for  depreciation  under
Section 167, a copyright, literary, musical or artistic composition, a letter or
memorandum, or similar property created by the personal efforts of the taxpayer,
accounts  or notes  receivable  acquired  in the  ordinary  course of a trade or
business for services  rendered or from the sale of inventory or other  property
held by the taxpayer  primarily for sale to customers in the ordinary  course of
business,  or a publication  of the United States  Government  which is received
from the United States  Government or any agency  thereof other than by purchase
at the price at which it is offered for sale to the public.

Section  1223(1) states that in determining  the period for which a taxpayer has
held  property  received in an exchange,  there shall be included the period for
which he or she held the property exchanged if the property has, for the purpose
of  determining  gain or loss  from a sale or  exchange,  the same  basis as the
property  exchanged and the property exchanged was a capital asset as defined in
Section 1221 as of the date of the exchange.

Section  1223(2) states that for  determining  the period for which the taxpayer
has held property  however acquired there shall be included the period for which
such  property was held by another  person if the property has the same basis in
whole or in part in his hands as it would  have had in the  hands of such  other
person.





<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 13
                     , 1998
- ---------------------





Subchapter P of Chapter 1 of the Code provides limitations on the recognition of
capital gains and losses including, but not limited to, the allowance of capital
losses to the extent of capital  gains with respect to corporate  taxpayers  and
the  allowance  of from $1,500 to $3,000 of net capital  losses with  respect to
certain taxpayers other than corporate taxpayers.

Opinion

Based upon all of the foregoing,  including representations of the management of
Whitney and WNB and the  management  of Bank,  it is our opinion with respect to
the merger that:

     a)   Provided the shareholders of Bank receive and retain a sufficient
          amount of stock in Whitney to satisfy the continuity of interest
          requirement discussed on pages 9 and 10, it is our opinion that the
          acquisition by WNB of substantially all of the assets of Bank solely 
          in exchange for Whitney common stock and the assumption by WNB of the 
          liabilities of Bank will qualify as a reorganization under the
          provisions of Section 368(a) of the Code. For purposes of this
          opinion, "substantially all" means at least 90 percent of the fair 
          market value of the net assets and at least 70 percent of the fair
          market value of the gross assets of Bank held immediately prior to the
          proposed transaction.

     b)   Whitney, WNB,  and Bank  will  each be a "party  to a  reorganization"
          (Section 368(b)).

     c)   No gain or loss will be  recognized by Whitney or WNB on the merger of
          Bank into WNB (Section 1032).

     d)   No gain or loss will be  recognized  by Bank on the transfer of all of
          its assets to WNB pursuant to the plan of merger (Section 361).

     e)   The tax basis of Bank's assets in the hands of WNB will be the same as
          the basis of those  assets in the hands of Bank  immediately  prior to
          the transaction  (Section  362(b)).  The tax basis of Bank's assets in
          the  hands of WNB will not be  increased  by any cash  paid in lieu of
          fractional shares.

     f)   The  holding  period  of the  assets  of Bank in the hands of WNB will
          include the period during which such assets were held by Bank (Section
          1223(2)).

     g)   No gain or loss will be recognized by Bank shareholders as a result of
          the exchange of Bank common stock for Whitney common stock pursuant to
          the  merger  (Section  354(a)(1)).  The  payment  of  cash  in lieu of
          fractional share interests of Whitney common



<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 14
                     , 1998
- ---------------------





          stock will be treated as if each  fractional  share is  distributed as
          part of the  exchange  and then  redeemed by  Whitney.  Subject to the
          conditions and  limitations of Section 302(a) of the Code,  these cash
          payments will be treated as having been received as  distributions  in
          full payment in exchange for the  fractional  share of Whitney  common
          stock.  Any gain or loss  recognized upon such exchange (as determined
          under Section 1001 and subject to the limitations of Section 267) will
          be capital gain or loss provided the fractional share would constitute
          a capital asset in the hands of the  exchanging  stockholder  (Revenue
          Ruling 66-365 and Revenue Procedure 77-41).

     h)   The  tax  basis  of  the  Whitney   common  stock   received  by  Bank
          shareholders  will be the same as the basis of the Bank  common  stock
          surrendered  in exchange  therefor,  decreased  by the amount of basis
          allocated to the fractional shares that are treated as received by the
          stockholder and redeemed for cash (Section 358(a)(1)).

     i)   The  holding  period of the  Whitney  common  stock  received  by Bank
          shareholders  will  include  the period  during  which the Bank common
          stock  surrendered  in exchange  therefor was held,  provided that the
          Bank common stock is held as a capital  asset in the hands of the Bank
          shareholders on the Effective Date (Section 1223(1)).

We express no opinion on the impact,  if any, on any other sections of the Code,
including but not limited to Section 382, other than that as stated  immediately
above,  and neither this opinion nor any prior  statements are intended to imply
or to be an opinion on any other matters.

In analyzing the  authorities  relevant to the potential tax issues  outlined in
this opinion we have applied the standards of "substantial  authority" and "more
likely than not proper," as used in Section 6662 under  current law.  Based upon
our analysis,  we have  concluded  that there is  substantial  authority for the
indicated  tax treatment of the  transaction,  and we also believe the indicated
tax treatment of the transaction is more likely than not proper.


Very truly yours,

ARTHUR ANDERSEN LLP



By
     Charles A. Giraud III





<PAGE>


Mr. William Marks
Mr. Lee J. Guarisco
Page 15
                     , 1998
- ---------------------





Copies to:
Mr. Joseph S. Schwertz, Jr.
Mr. Gerald F. Heupel, Jr., Esq.
Ms. Elizabeth B. Martin

<PAGE>


                                                                    EXHIBIT 23.1


                    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, 1997
(except with respect to the matter  discussed in the first paragraph of Note 16,
as to  which  the  date is  February  28,  1997)  included  in  Whitney  Holding
Corporation's  Form  10-K for the  year  ended  December  31,  1996,  and to all
references to our Firm included in this registration statement.



     
                                      /s/ Arthur Andersen LLP


New Orleans, Louisiana
February 2, 1998



<PAGE>


                                                                    EXHIBIT 23.2


                        CONSENT OF KPMG PEAT MARWICK LLP


The Board of Directors
Meritrust Federal Savings Bank:

We consent to the use of our reports incorporated herein by reference and to the
reference to our firm under the heading "Experts" in the prospectus.


/s/ KPMG Peat Marwick LLP


Baton Rouge, Louisiana
January 29, 1998



<PAGE>




                                                                    EXHIBIT 23.3


                CONSENT OF FRIEDMAN, BILLINGS, RAMSEY & CO., INC.


January 27, 1998


Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, LA 70130

Gentlemen:

This  letter  will  constitute  our  consent  to the  inclusion  of our  opinion
regarding the  acquisition of Meritrust  Federal Savings Bank by Whitney Holding
Corporation  ("Whitney"),  in Whitney's  registration statement on Form S-4 (the
"Registration  Statement")  and to the  inclusion of the summary of such opinion
and the use of our name in the Registration  Statement.  In giving the foregoing
consent,  we do not admit that we come  within  the  category  of persons  whose
consent is required  under Section 7 of the  Securities  Act of 1933, as amended
(the  "Securities  Act"),  or the rules and  regulations  of the  Securities and
Exchange  Commission  (the  "Commission")  with  respect  to any  part  of  such
Registration  Statement  within the meaning of the term "experts" as used in the
Securities  Act and the  rules and  regulations  of the  Commission  promulgated
thereunder.

                                      Very truly yours,

                                      FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                                      /s/ Eugene S. Weil

                                      Eugene S. Weil
                                      Managing Director




<PAGE>





                                                                    EXHIBIT 99.1


                 MERITRUST FEDERAL SAVINGS BANK REVOCABLE PROXY


         THIS  PROXY  IS  SOLICITED  ON  BEHALF  OF THE  BOARD OF  DIRECTORS  OF
MERITRUST FEDERAL SAVINGS BANK ("MERITRUST") FOR USE ONLY AT THE SPECIAL MEETING
OF  STOCKHOLDERS  TO BE HELD ON  ___________,  1998  AND AT ANY  ADJOURNMENT  OR
POSTPONEMENT THEREOF.

     The undersigned hereby appoints the Board of Directors of Meritrust, or any
successors  thereto as proxies,  with full powers of  substitution,  to vote the
shares of the undersigned at the Special Meeting of Stockholders of Meritrust to
be held at Meritrust's main office located at 200 West Second Street, Thibodaux,
Louisiana,  on _______,  1998 at 3:00 p.m., Central Time, and at any adjournment
or postponement  thereof, with all the powers that the undersigned would possess
if personally present, as follows:

         1. To approve and adopt the  Agreement  and Plan of Merger  dated as of
November 20, 1997, by and among Whitney Holding Corporation ("Whitney"), Whitney
National Bank  ("Whitney  Bank") and  Meritrust,  together with a related merger
agreement (collectively,  the "Plan of Merger"), pursuant to which (i) Meritrust
will be merged  into  Whitney  Bank (the  "Merger"),  with  Whitney  Bank as the
surviving  corporation;  and (ii)  each  share  of  common  stock  of  Meritrust
outstanding  immediately  prior to consummation of the Merger shall be converted
into and  represent  the right to  receive  shares of  Whitney  common  stock as
determined in accordance with the terms of the Plan of Merger, all as more fully
described in the Proxy Statement-Prospectus.

                  ___FOR             ___AGAINST         ___ABSTAIN


         2. To adjourn the Special Meeting, if necessary,  to solicit additional
proxies.

                  ___FOR             ___AGAINST        ___ABSTAIN


         In their discretion, the proxies are authorized to vote with respect to
approval of the minutes of the last meeting of stockholders, matters incident to
the conduct of the meeting,  and upon such other  matters as may  properly  come
before the meeting.

         The Board of Directors recommends that you vote FOR each of Proposals 1
and 2. Shares of common stock of  Meritrust  will be voted as  specified.  If no
specification is made,



<PAGE>


shares will be voted in favor of each of Proposals 1 and 2, and otherwise at the
discretion  of the  proxies.  This proxy may be revoked at any time before it is
exercised.

         The undersigned  hereby  acknowledges  receipt of the Notice of Special
Meeting of the  Stockholders of Meritrust  called for _______,  1998 and a Proxy
Statement-Prospectus for the Special Meeting.



                                             Dated:                       , 1998
                                                   -----------------------


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


                                             -----------------------------------
                                                        Signature(s)


                                             Please  sign  this exactly as your
                                             name(s) appear(s) on this proxy. 
                                             When signing in a representative
                                             capacity, please give title.  When
                                             shares are held jointly,  only  one
                                             holder need sign.

PLEASE MARK, SIGN, DATE AND RETURN THE PROXY CARD PROMPTLY USING THE ENCLOSED
ENVELOPE.




<PAGE>



                                                                    EXHIBIT 99.2
<TABLE>
<CAPTION>
                      SELECTED CONSOLIDATED FINANCIAL DATA

                                                                 Year Ended December 31,
                               -------------------------------------------------------------------------------
                                    1996              1995             1994              1993             1992
                                    ----              ----             ----              ----             ----
<S>                            <C>               <C>              <C>               <C>              <C>
Selected Financial Condition
and Other Data:
Total assets                   $ 226,591         $ 220,855        $ 215,462         $ 222,434        $ 231,945
Cash                               2,689             2,751            2,802             2,856            2,385
Interest-bearing deposits in
 other financial institutions      5,029             7,383            3,105            19,286           26,792
Investment securities             56,042            55,933           58,594            52,261           39,308
Mortgage-backed securities        36,499            34,558           36,678            27,082           27,560
Loans receivable, net            116,479           110,236          104,333           110,844          125,748
Deposits                         206,145           201,976          198,559           207,348          222,318
Stockholders' equity              17,525            16,440           14,659            12,923            6,838
Full service offices                   8                 8                7                 7                7
Limited service offices                0                 0                1                 1                2

                                                                 Year Ended December 31,
                                   ---------------------------------------------------------------------------
                                    1996              1995             1994              1993             1992
                                   -----              ----             ----              ----             ----
Selected Operating Data:
Total interest income           $ 16,283          $ 15,241         $ 14,154          $ 15,040         $ 17,467
Total interest expense             9,029             8,284            7,298             8,066           10,772
                                --------          --------         --------          --------         --------
Net interest income                7,254             6,957            6,856             6,974            6,695
Provision for (recovery of)
   loan losses                       120                 0                0               132              (95)
Net interest income after
   provision for (recovery of)
   loan losses                     7,134             6,957            6,856             6,842             6,790
Other income                       1,589             1,309            1,281             1,383             1,502
Other expenses                     6,536             4,982            5,053             5,358             5,431
                                --------           -------          -------           -------          --------
Income before income
   taxes, extraordinary item
   and cumulative effect of
   change in accounting principle  2,187             3,284            3,084             2,867             2,861
Federal income taxes                 925             1,097            1,019               928               956
                                --------           -------          -------           -------          --------
Income before
   extraordinary item and
   cumulative effect of
   change in accounting principle  1,262             2,187            2,065             1,939             1,905
Extraordinary item-tax
   benefit of net operating loss
   carryforward                        0                 0                0                 0               553
Cumulative effect of change
   in accounting for income taxes      0                 0                0              (284)                0
                                  ------            ------           ------           -------            ------
Net income                        $1,262            $2,187           $2,065            $1,655            $2,458
                                  ======            ======           ======           =======            ======


                                                                               5
</TABLE>
<PAGE>

                      MANAGEMENT'S DISCUSSION AND ANALYSIS



General

         Meritrust Federal Savings Bank (-Meritrust- or -the Bank-) is a federal
chartered,  stock  savings  bank  headquartered  in  Thibodaux,   Louisiana.  On
September 30, 1993,  First  Federal  Savings and Loan  Association  of Thibodaux
(-First Federal-) converted from mutual to stock form and simultaneously  merged
with and into Atchafalaya Federal Savings Bank (-Atchafalaya-), with Atchafalaya
being the surviving  institution  (the -Merger  Conversion-).  Atchafalaya  then
changed its name to Meritrust  Federal  Savings Bank and changed its home office
to the home  office of First  Federal.  The  274,176  shares of common  stock of
Atchafalaya   outstanding  immediately  prior  to  the  Merger  Conversion  were
converted into shares of common stock of Meritrust on a one-for-one  basis,  and
Meritrust  issued an  additional  500,000  shares of common  stock in the Merger
Conversion.    The   Merger    Conversion    was   accounted   for   under   the
pooling-of-interests  method of accounting,  and accordingly all historical data
presented herein for Meritrust includes both First Federal and Atchafalaya.

         The  principal  business of Meritrust is the  obtaining of funds in the
form of  savings  deposits  and  investing  these  funds  in  mortgage  loans on
residential   real   estate,   various   types  of  consumer  and  other  loans,
mortgage-backed  securities,  and investment securities.  Generally, these loans
are secured by first and second mortgages on real estate, personal property, and
savings deposits.

         The  profitability of Meritrust  depends  primarily on its net interest
income,  which  is the  difference  between  interest  and  dividend  income  on
interest-earning  assets,  principally  loans,  mortgage-backed  securities  and
investment  securities,  and  interest  expense  on  interest-bearing  deposits.
Meritrust's  net income also is dependent,  to a lesser extent,  on the level of
its  other  income,  including  fees  and  service  charges,  and  its  general,
administrative  and other  expenses,  such as salaries  and  employee  benefits,
occupancy and equipment expense,  deposit insurance premiums,  and miscellaneous
other expenses, as well as federal income taxes.

Asset and Liability Management

         The ability to maximize net interest  income is largely  dependent upon
the achievement of a positive  interest rate spread that can be sustained during
fluctuations  in  prevailing  interest  rates.  Interest rate  sensitivity  is a
measure  of the  difference  between  amounts  of  interest-earning  assets  and
interest-bearing  liabilities  which  either  reprice  or mature  within a given
period of time. The difference,  or the interest rate repricing -gap-,  provides
an indication of the extent to which an institution's  interest rate spread will
be affected by changes in interest rates. A gap is considered  positive when the
amount of  interest-rate  sensitive  assets exceeds the amount of  interest-rate
sensitive   liabilities,   and  is  considered   negative  when  the  amount  of
interest-rate   sensitive   liabilities  exceeds  the  amount  of  interest-rate
sensitive  assets.  Generally,  during a period  of  rising  interest  rates,  a
negative  gap within  shorter  maturities  would  adversely  affect net interest
income,  while a  positive  gap within  shorter  maturities  would  result in an
increase in net interest 

6

<PAGE>

income,  and during a period of falling interest rates, a negative gap within 
shorter maturities would result in an increase in net  interest  income while a 
positive gap within shorter maturities would have the opposite effect.

         The lending activities of savings institutions historically emphasized
long-term, fixed-rate loans secured by single-family residences, and the primary
source of funds of such institutions has been deposits.  The deposit accounts of
savings institutions generally bear interest rates that reflect market rates and
largely mature or are subject to repricing within a short period of time.  This
factor, in combination with substantial investment in long-term fixed-rate
loans, has historically caused the income earned by savings institutions on 
their loan portfolios to adjust more slowly to changes in interest rates than
their cost of funds.

         Meritrust   has   attempted   to   change   the   composition   of  its
interest-earning assets to reduce the interest rate risk associated with changes
in interest rates. Since January 1990,  Meritrust has generally  originated only
adjustable-rate mortgages and short-term (five years or less) consumer loans and
has purchased predominately adjustable-rate mortgage-backed securities and short
term (five years of less) fixed-rate mortgage-backed securities. At December 31,
1996, 72.8% of Meritrust's gross loan and mortgage-backed  securities  portfolio
consisted  of  adjustable-rate  or  short-term  products.   Because  Meritrust's
interest-earning  assets which mature or reprice  within one and three years are
less  than  its  interest-bearing   liabilities  with  similar  characteristics,
material and prolonged  increases in interest rates generally  would  negatively
affect net interest income,  while material and prolonged  decreases in interest
rates generally would have a positive effect.

         It should be noted, however, that the interest rates on adjustable-rate
mortgages  only adjust  periodically,  with the amount of the change  subject to
limitations,  whereas the interest rates on deposits can change more  frequently
and are not subject to limitations.


                                                                               7


<PAGE>

         The  following  table  presents  the  difference  between   Meritrust's
interest-earning  assets  and  interest-bearing   liabilities  within  specified
maturities at December 31, 1996.  This table does not  necessarily  indicate the
impact of general  interest rate movements on Meritrust's net income because the
repricing of certain assets and  liabilities is subject to competitive and other
limitations.  As a result,  certain assets and liabilities indicated as maturing
or otherwise  repricing  within a stated period may in fact mature or reprice at
different times and at different volumes.



Interest-earning assets:
     Real estate mortgages:
     Adjustable-rate (1)
     Fixed-rate(2)(3)
Other Loans
Mortgage-backed securities (2)
Investment securities
    and other earning assets(4)

Total interest-earning assets

Interest-bearing liabilities:
     Passbook savings (5)
     NOW Accouints (5)(6)
     MMDA's(5)
     Certificates of deposit(5)
     FHLB advances

Total interest-bearing liabilites

Interest rate sensitivity GAP

Cumulative interest rate
     sensitivity GAP

Cumulative GAP/Total Assets

Cumulative ratio, interest-earning
     assets/interest-bearing liabilites



8

<PAGE>
<TABLE>
<CAPTION>
  Over One        Over Three         Over Five         Over Ten
  One Year        Through            Through           Through         Through          Over
  or Less         Three Years        Five Years        Ten Years       Twenty Years     Twenty Years       Total
  --------        -----------        ----------        ---------       ------------     ------------    ---------
<S>               <C>                <C>               <C>              <C>              <C>            <C>
$ 54,383          $     759          $   3,276         $     589        $       0        $       0      $  59,007
   5,421              4,230              3,386             6,146            3,088              339         22,610
   8,212              5,773              8,838            11,236              735               68         34,862
  24,156              5,437              5,801               490              367              248         36,499
  34,274             24,008              4,997                 0                0                0         63,279
- --------          ---------          ---------         ---------        ---------        ---------      ---------
 126,446             40,207             26,298            18,461            4,190              655        216,257
========          =========          =========         =========        =========        =========      =========


   4,351              3,611              2,821             2,073            1,783           10,953         25,592
   4,209              2,293                828               688              571            2,786         11,375
  10,552                870                600               414              286              635         13,357
 108,178             36,595              4,610                 0                0                0        149,383
       0                  0                  0                 0                0                0              0
- --------          ---------          ---------         ---------        ---------        ---------      ---------
 127,290             43,369              8,859             3,175            2,640           14,374        199,707
========          =========          =========         =========        =========        =========      =========

$   (844)        $   (3,162)          $ 17,439         $  15,286        $   1,550        $ (13,719)      $ 16,550
========         ==========          =========         =========        =========        =========

$   (844)        $   (4,006)         $  13,433         $  28,719        $  30,269        $  16,550
========         ==========          =========         =========        =========        =========

   (0.4%)             (1.8%)              5.9%             12.7%            13.4%             7.3%
========         ==========          =========         =========        =========        =========

   99.3%             97.7%              107.5%            115.7%           116.3%           108.3%
========         ==========          =========         =========        =========        =========


                                                                               9
</TABLE>
<PAGE>

(1)      Includes all adjustable-rate real estate loans, net of the undisbursed
         portion of loans in process, unearned discounts, allowance for loan
         losses and deferred loan origination fees.

(2)      Assumes that repayments of fixed-rate mortgages, through normal 
         amortization and prepayments, occur at the rates of 6% per annum for
         maturities within five years and 12% per annum for maturities greater
         than five years.  For fixed-rate mortgaged-backed securities with 
         maturities greater than one through five years, repayments occur at the
         rate of 15% per annum.  For fixed-rate mortgage-backed securities with
         maturities greater than five years, repayments occur at the rate of 6%
         per annum.

(3)      Includes all fixed-rate real estate loans, net of the undisbursed
         portion of loans in process, unearned discounts, allowance for loan 
         losses and deferred loan origination fees.

(4)      Includes interest-bearing deposits, investment securities, FHLMC stock,
         and stock in the FHLB of Dallas.

(5)      Assumes that (i) passbook  accounts  will  decrease at the  following 
         rates applied to the remaining outstanding balances during the
         respective time periods shown in the above table: 17%, 17%, 16%, 14%,
         14% and 14%; (ii) NOW accounts will  decrease  at the  following  rates
         applied to the remaining outstanding balances during the respective
         time periods shown in the above table: 37%, 32%, 17%, 17%, 17% and 17%;
         (iii) money market deposits accounts will decrease at the following 
         rates applied  to the  remaining  outstanding  balances  during  the
         respective  time periods shown in the above table:  79%, 31%, 31%, 31%,
         31% and 31%; and (iv) certificates of deposit will not be withdrawn
         prior to maturity, with the exception of a special class of
         certificates called -Merit Certificates of Deposit-. These certificates
         allow the customer the option of withdrawing, without penalty, at the
         -half-way- point of the maturity term. Accordingly, $7.2 million of
         four-year -Merit CDs- were moved from the -Over One Through Three 
         Years- class to the -One Year or Less- class.

(6)      Excludes $6.4 million of non-interest-bearing NOW accounts.

         Management  believes  that the  assumptions  utilized to  evaluate  the
vulnerability of Meritrust's operations to changes in interest rates approximate
actual  experience and considers  them  reasonable;  however,  the interest rate
sensitivity of Meritrust=s  assets and liabilities in the above table could vary
substantially if different assumptions were used or if actual experience differs
from the historical experience on which the assumptions are based.

Changes in Financial Condition

         Meritrust's  total assets increased from $215.5 million at December 31,
1994 to $220.9  million at December  31, 1995 and to $226.6  million at December
31, 1996.  The net loan  portfolio grew from $104.3 million at December 31, 1994
to $110.2  million at  December  31, 1995 and to $116.5 at  December  31,  1996.
However,  the  composition  of the  portfolio has changed with real estate loans
declining  from $86.9  million at December 31, 1994 to $86.4 million at December
31, 1995 and to $85.5 at December 31, 1996. This decline was offset by growth in
consumer  loans from $20.4  million at  December  31,  1994 to $26.4  million at
December 31, 1995 to $35.0 million


10
<PAGE>


at December 31, 1996.  Since 1990,  Meritrust has originated  single-family
residential  loans only with adjustable  interest rates.  Because the demand for
these  loans has  decreased  with the advent of competitively  priced fixed-rate
loans in recent periods, the single-family loan portfolio has declined as loan 
repayments have exceeded loan  originations  for this category. Single family
construction loans and expanded consumer loans were emphasized to offset the
single-family loan portfolio shrinkage.

         To supplement the loan portfolio, Meritrust purchased $7.9 million and
$2.0 million of mortgage-backed securities in 1996 and 1995, respectively.  As a
result, along with the effect of principal repayments,  mortgage-backed
securities have changed  from $36.7 million at December 31, 1994 to $36.5
million at December 31, 1996.

         In addition, interest-bearing deposits increased from $3.1 million at
December 31, 1994 to $7.4 million at December 31, 1995 and decreased to $5.0 
million at December 31, 1996.  Investment securities decreased from $58.6
million at December 31, 1994 to $55.9 million at December 31, 1995 and increased
to $56.0 million at December 31, 1996.

         Non-performing assets, including troubled debt restructurings,
decreased from $947,000 or 0.4% of total assets at December 31, 1994 to
$621,000 or 0.3% of total assets at December 31, 1995 and increased to $924,000
or 0.4% of assets at December 31, 1996.  These changes were due primarily to
non-accrual and delinquent loans over ninety days past due changing from 
$461,000 at December 31, 1994 to $389,000 at December 31, 1996 being offset by a
growth  of $55,000 in real estate owned over the two-year period.  Meritrust
employs an aggressive collection and foreclosure policy and an active effort to
sell real estate owned to the general public through local realtors.  A minimum
down payment of 5% is required in most cases for sales financed by Meritrust. At
December 31, 1996, Meritrust's allowance for loan losses equalled $670,000 or
 .58% of the net loan portfolio (before giving effect to the allowance).

         Meritrust's deposits have grown steadily from a level of $198.6 million
at December 31, 1994 to $202.0 million at December 31, 1995 and to $206.1
million at December 31, 1996.  In recent years, depositors have shifted their
funds to certificate accounts from short-term transaction accounts, primarily 
due to increased interest rates offered on certificate accounts.   Rates paid on
certificates of deposit have increased from an average of 4.19% in 1994 to an
average of 4.96% in 1995 and to an average of 5.23% in 1996. Certificate
accounts grew $8.1 million or 6.1% in 1995 and $6.6 million or 4.6% in 1996. 
Transaction accounts decreased by $4.7 million or 7.4% in 1995 and by $2.5
million or 4.2% in 1996.  Meritrust has followed a policy of paying interest
rates to depositors at market rates, and it does not negotiate rates with
customers.

         At December 31, 1996, Meritrust met its tangible, core and risk-based
capital requirements of 1.50%, 3.00% and 8.00%, respectively.  At such date,
Meritrust's tangible, core and risk-based capital ratios were 7.73%, 7.73% and
17.21%, respectively.


                                                                              11
<PAGE>

Results of Operations

         Meritrust had net income of $1.3 million, $2.2 million and $2.1
million in 1996, 1995 and 1994 respectively.  Net income in 1996 was
substantially affected by a net charge of approximately $1.0 million,
representing the Bank's share of the one-time special assessment levied against
all Savings Association Insurance Fund (-SAIF-) insured depository institutions
n September, 1996.  See further discussion below.  Excluding this charge,
Meritrust's net income for 1996 would have been $2.3 million. The Bank's net
income before the cumulative effect of the change in accounting for income taxes
increased in 1994 by $126,000 or 6.5%, in 1995 by $122,000 or 5.9%, and, on an
adjusted basis without the SAIF assessment, by $75,000 or 3.4% in 1996.

         Net Interest Income.  Meritrust's net interest income is determined by
its average interest rate spread (i. e., the difference between the average 
yields earned on its interest-earning assets and the average rates paid on its
interest-bearing liabilities) and the relative amounts of interest- earning
assets and interest-bearing liabilities.  Meritrust's average interest rate
spread was 3.00% for 1996, 3.11% for 1995, and 3.12% for 1994.  Its ratio of 
average interest-earning assets to average interest-bearing liabilities has 
increased to 108.1% in 1996 from 106.3% in 1995 and from 104.9% in 1994.

         Net interest income increased by $297,000 or 4.3% in 1996 and by
$101,000 or 1.5% in 1995 over the respective prior periods.  The net interest
margin as a percent of average interest-earning assets has remained relatively 
constant at 3.34%, 3.35%, and 3.30% for the respective years of 1996, 1995, 
and 1994.  The absolute amount of net interest income changed from $6.9 million 
in 1994 to $7.0 million in 1995 to $7.3 million in 1996.

         The   following   table  sets  forth  certain   ratios   regarding  the
profitability of Meritrust.


                                                    Year ended December 31, 
                                             -----------------------------------
                                               1996(1)        1995         1994
                                             ---------      -------     --------
         Return on average assets              0.56%          1.00%        0.94%
         Return on average equity              7.43          14.06        14.97
         Average equity to average assets      7.59           7.13         6.30
         Dividend payout ratio                38.34          18.58        15.93
         Earnings per share                 $  1.56         $ 2.73       $ 2.60


        (1)  It should be noted that the Bank's net charge of $1.0 million for 
             its share of the one-time SAIF assessment substantially affects
             these ratios.


12
<PAGE>

























                                                                              13
<PAGE>



        Average Balances, Net Interest Income and Yields Earned and Rates Paid.
The following table represents for the periods indicated the total dollar amount
of interest income from average interest-earning assets and the resultant 
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates, and the net interest margin.  The table 
does not reflect any effect of income taxes.


Interest-earning assets:
     Loans receivable
     Mortgage-backed securities
     Interest-bearing deposits
     Investment securities and
          FHLB stock

     Total interest-earning assets
Non interest-earning assets
Total assets
Interest-bearing liabilites:
Deposits
Non-interest-bearing liabilites
Total liabilites

Retained earnings
Total liabilities and retained earnings

Net interest income:
     Interest rate spread
Net interest margin(2)
Average interest earning assets
     to average interest bearing liabilites



14
<PAGE>
<TABLE>
<CAPTION>
                             (Dollars in Thousands)

                             Year Ended December 31,
- -----------------------------------------------------------------------------------------------------------------
              1996                                       1995                                 1994
- ----------------------------------      ------------------------------------    ---------------------------------
 Average                    Yield/      Average                       Yield/    Average                    Yield/
 Balance     Interest       Rate(1)     Balance        Interest        Rate     Balance      Interest        Rate
- --------     --------       -------     -------        --------       ------    -------      --------       -----
<S>           <C>             <C>      <C>             <C>             <C>      <C>          <C>             <C>

$ 112,542     $10,040         8.92%    $ 107,285       $  9,549        8.90%    $ 107,589    $  9,090        8.45%
   36,258       2,249         6.20        35,618          2,166        6.08        31,880       1,824        5.72 
    7,940         416         5.24         5,244            267        5.09        11,196         521        4.65 

   60,329       3,578         5.93        59,281          3,259        5.50        57,353       2,719        4.74
- ---------     -------                  ---------       --------                 ---------    --------

  217,069      16,283         7.50       207,428         15,241        7.35       208,018      14,154        6.80 
   10,416                                 10,731                                   10,930
- ---------                              ---------                                ---------
$ 227,485                              $ 218,159                                $ 218,948
=========                              =========

$ 200,767       9,029         4.50     $ 195,179          8,284        4.24     $ 198,344       7,298        3.68 
    9,564     -------       -------        7,430        -------      -------        6,813
- ---------                              ---------                                ---------
  210,331                                202,609                                  205,157
=========                              =========                                =========

   17,154                                 15,550                                   13,791
- ---------                              ---------                                ---------
$ 227,485                              $ 218,159                                $ 218,948
=========                              =========                                =========

             $  7,254         3.00%                    $  6,957       3.11%                  $  6,856        3.12%
             ========       =======                    ========     =======                  ========      =======
                              3.34%                                   3.35%                                  3.30%
                            =======                                 =======                                =======

                            108.12%                                 106.28%                                104.88%

                                                                              15
</TABLE>
<PAGE>


(1)    At December 31, 1996, the weighted average yields earned and rates paid
were as follows: loans receivable, 8.64%; mortgage-backed securities, 6.24%; 
investment securities and FHLB stock, 5.96%; interest-bearing deposits, 5.40%;
total interest-earning assets, 7.47%; deposits, 4.38%; and interest rate spread,
3.09%.

(2)    Net interest margin is net interest income divided  by  average interest-
earning assets.

         Rate/Volume Analysis.  The following table describes the extent to 
which changes in interest rates and changes in volume of interest-related 
assets and liabilities have affected Meritrust's interest income and expense
during the periods indicated.  For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (change in volume multiplied by prior period rate), and
(ii) changes in rate (change in rate multiplied by prior period volume).  The
combined effect of changes in both rate and volume has been allocated
proportionately to the change due to rate and the change due to volume.
<TABLE>
<CAPTION>
                                                     Year ended December 31,
               
                                            1996 vs. 1995              1995 vs. 1994
                                       Increase                      Increase
                                      (Decrease)        Total       (Decrease)        Total
                                        Due to         Increase       Due to         Increase
                                    Rate     Volume   (Decrease)  Rate     Volume   (Decrease)
                                   -------   ------   ---------- ------     ------  ----------
<S>                             <C>          <C>        <C>      <C>      <C>        <C>
Interest-earning assets:
   Loans                        $  21        $ 470      $ 491    $ 483    $ (24)     $  459
   Mortgage-backed
      securities                   44           39         83      120      222         342
   Investment securities
      and FHLB Stock              259           60        319      448       92         540
   Interest-bearing deposits        8          141        149       55     (309)       (254)
                                -----        -----     ------    -----    ------     ------         

Total interest-earning
   assets                         332          710      1,042    1,106      (19)     (1,087)

Interest-bearing liabilities:
   Deposits                       517          228        745    1,091     (105)        986
                                -----        -----     ------    -----    ------     ------

Increase (decrease) in
   net interest income         $ (185)       $ 482      $ 297    $  15    $   86     $  101
                               =======       =====      =====    =====    ======     ======
</TABLE>

16
<PAGE>

         Interest  Income.  Interest on loans  increased  by $491,000 or 5.1% in
1996 and by  $459,000 or 5.0% in 1995 from the  respective  prior  periods.  The
average  balance  of  outstanding  loans  grew 4.9% in 1996  compared  to a .28%
decline in 1995.  This was  primarily due to increased  volume in  single-family
construction   loans  and  in  consumer   loans   offsetting   the  declines  in
single-family   residential   loans.   Because   Meritrust   only   offers  such
single-family  residential  loans with adjustable  interest rates, th demand for
such loans has decreased in recent  periods as borrowers  have  increased  their
preference for fixed-rate loans.  Consumer loans and single-family  construction
loans increased from 23.4% and 3.5% of the gross loan portfolio, respectively in
1995 to 29.0% and 5.2% of the gross loan portfolio,  respectively,  in 1996. The
average  yield on the loan  portfolio has changed to 8.92% in 1996 from 8.90% in
1995 and from 8.45% in 1994.

         Interest on mortgage-backed securities increased by $83,000 or 3.8% in
1996 as compared to an increase of $342,000 or 18.8%  in 1995.  The increase in
interest income in 1996 was due to an increase in the average balance of
$640,000 or 1.8% along with an increase in the average yield to 6.20% from 
6.08%.  1995 had a larger increase in interest income because the average
balance increased $3.7 million or 11.7% while the average yield rose from 5.72%
to 6.08%. At December 31, 1996, 53.6% of Meritrust's mortgage-backed securities
have adjustable interest rates.

         Interest on interest-bearing deposits increased $149,000 or 55.8% in 
1996 compared to a decrease of $254,000 or 48.8% in 1995. The average balance in
1996 increased 51.4% compared to a 53.2% decrease in 1995.  The average yields
increased to 5.24% in 1996 from 5.09% in 1995 and from 4.65% in 1994, reflecting
the short-term nature of these assets and the fluctuations in market interest
rates.

         Interest and dividends on investment securities and FHLB stock
increased by $319,000 or 9.8% in 1996 as compared to an increase of $540,000 or 
19.9% in 1995. The average balance grew by $1.0 million or 1.8% in 1996 compared
to an increase of $1.9 million or 3.4% in 1995.  Investment securities purchased
in 1996 and 1995 totalled $25.6 and $29.0 million, respectively. The 1996
purchases mainly replaced maturities while the 1995 purchases exceeded
maturities by $2.6 million.  The average yield of the portfolio increased to
5.93% in 1996 from 5.50% in 1995 and from 4.74% in 1994.

         Interest Expense. Interest on deposits increased by $745,000 or 9.0% in
1996 and by $986,000 or 13.5% in 1995 from the respective prior periods.  These 
changes were due to increases in the average balances from $195.2 million to
$200.8 million as well as in the average rate paid from 4.24% to 4.50% in 1996.
In 1995 the average balance decreased from $198.3 million to $195.2 million
while the average rate paid increased to 4.24% from 3.68% in 1994.  Rates
offered on new certificate accounts were increased in recent periods to help 
offset the increased competition from other financial institutions and
money-market mutual funds.  Average deposits increased by 2.9% in 1996 and
decreased by 1.6% in 1995.

         Provision for Loan Losses.  Meritrust provided $120,000 for loan losses
in 1996 as compared to no provisions for loan losses in 1995 and in 1994.  The
decisions not to provide for additional loan losses in the two preceding periods
were based upon, among other things, the substantial decline in non-performing 
assets in recent years, the composition of Meritrust's non-accruing loans, and
an improvement in the local economy.  However, with the growth of the

                                                                              17

<PAGE>

Bank's loan portfolio and, in particular, the increased emphasis on consumer and
other non-mortgage loans, a provision for future loan losses is prudent.  Total
non-performing assets and troubled debt restructurings have decreased from $2.2
million or 1.3% of total assets at December 31, 1992 to $924,000 or .4% of total
assets at December 31, 1996.  The allowance for loan losses was $670,000 or .56%
of the gross loan portfolio at December 31, 1996.

         Other Income.  Other operating income has increased from $1.28 million
in 1994 to $1.31 million in 1995 to $1.59 million in 1996.

         Loan related fees have steadily increased due to fees from fixed-rate
loans originated for a loan correspondent and construction fees from increased
single-family construction loans.  Insurance commissions, likewise, have grown
during the periods due to increased consumer loan volume resulting in increased
sales.

         Service charges and fees decreased from $745,000 in 1994 to $701,000 in
1995 and increased to $812,000 in 1996.  Deposit growth and emphasis on
fee-generating accounts contributed to these changes.

         Other  non-interest  income decreased from $172,000 in 1994 to $122,000
in 1995 and to $104,000 in 1996.

         Other Expense.  Non-interest expense increased by $1.6 million or 31.2%
in the year ended December 31, 1996.  This was caused primarily by a $1.3
million one-time special SAIF assessment paid by Meritrust in the fourth
quarter.  See further discussion below.  Without the special assessment, non-
interest expense for 1996 would have been $5.2 million compared with $5.0 
million for 1995 and $5.1 million for 1994.

         Salaries and employee benefits increased by $181,000 or 7.6% in 1996 
and by $216,000 or 10.0% in 1995.  These increases were due to employee salary
adjustments.

         Net occupancy expense increased 10.9% in 1996 and decreased by 8.6% in
1995.  The 1995 decrease was primarily caused by reductions  in expenditures for
maintenance and repairs from higher levels in prior periods..

         Data processing and operating supplies increased by $19,000 or 2.7% in
1996 compared to a decrease of $99,000 or 12.3% in 1995.  The 1995 decrease was
primarily accounted for by reductions in data processing telephone line charges,
deposit processing charges, and check printing charges.  The increase in 1996
was caused by higher charges for Federal Home Loan Bank deposit processing and
increased expenditures for stationery, printing, and office supplies partially
offset by reductions in check printing charges.

         Federal insurance expense increased by $1.3 million or 279.3% in 1996 
as compared to a reduction of $28,000 or 5.8% in 1995.  See the SAIF assessment
discussion.

         Equipment  depreciation and repair expense decreased by $12,000 or 4.7%
in 1996 and by $40,000 or 13.5% in 1995.  These reductions  was caused primarily
by lower maintenance  expenses and by lower non-capitalized equipment purchases.

18

<PAGE>

          Other miscellaneous expense, which normally consists of miscellaneous
insurance expenses, fidelity bond coverage, supervisory examination fees and
regulatory assessments,  increased by $22,000 or 3.6% in 1996 and decreased by
$66,000 or 9.7% in 1995.

         Recapitalization of the Savings Association Insurance Fund (-SAIF-). On
September 30, 1996 an appropriations bill containing, among other things,
specific provisions addressing deposit insurance, was signed into law.  Savings
institutions nation wide were required to pay a one-time special assessment of
$4.5 billion to recapitalize the SAIF fund.  This amount was determined by
applying as assessment rate of $0.657 per $100 to SAIF assessable deposits as of
March 31, 1995.  Meritrust's assessment was $1.3 million, reflected as an 
ordinary charge to operating expenses in the quarter ended September 30, 1996.

         This assessment was necessary to correct the competitive advantage
enjoyed by the commercial banking industry over the thrift industry with respect
to deposit insurance premiums.  In 1995 the Bank Insurance Fund (-BIF-) insuring
deposits at commercial banks reached its statutory reserve ratio of 1.25% of
insured deposits.  Since a substantial portion of the deposit insurance premiums
paid into the SAIF fund, insuring deposits at most thrift institutions, had been
diverted to pay the interest on the FICO bonds issued during the government's
first attempt to resolve the savings and loan insurance of deposits crisis, it
was doubtful if the SAIF fund would ever be fully capitalized.  Accordingly,
savings institutions have been required to pay high deposit insurance premiums
while commercial banks paid only a minimal amount.

         However, this special assessment fully capitalizes the SAIF fund at its
1.25% statutory level.  SAIF Deposit insurance premiums in the future will be 
greatly reduced.  Beginning in 1997, Meritrust's premiums will decline from a 
level of $0.230 to $0.064 per $100 of insured deposits. Based on current levels,
its annual premium will decline from approximately $474,000 to approximately
$132,000, a reduction of 72.2%.

         This legislation also provided for full pro-rata sharing of the 
interest obligation on FICO bonds by January, 2000.  Further, the BIF and SAIF 
funds are to be merged by January 1, 1999, provided that the bank and savings
association charters are merged by that date.  Further congressional action will
be needed to affect the re-chartering issues.  Management is unable to predict
the outcome of the required legislation.  See also the Form 10-KSB for the year
ended December 31, 1996.

         Federal Income Tax Expenses and Extraordinary Items. Federal income tax
 expense decreased $172,000 or 15.7% in 1996, primarily because of the tax
benefit of the SAIF special assessment=s reduction in pre-tax income. The income
tax expense increased by $78,000 or 7.7% in 1995 primarily due to growth inpre-
tax income for the period.  See Note 9 to the Consolidated Financial Statements.


Liquidity and Capital Resources

         Meritrust is required under applicable federal  regulations to maintain
specified  levels  of  -liquid-   investments  in  qualifying  types  of  U.  S.
Government, federal agency and other investments having maturities of five years
or less.  Current OTS regulations  require that a savings  institution 


                                                                              19
<PAGE>

maintain liquid  assets  of  not  less  than  5% of  its  average  daily
balance  of net withdrawable  deposit  accounts and  borrowings  payable in one 
year or less, of which  short-term liquid  assets must consist  of not less than
1%.  Monetary penalties may be imposed for failure to meet applicable liquidity
requirements. At  December  31,  1996,  Meritrust=s  liquidity, as  measured for
regulatory purposes, was 32.6% or $56.1 million in excess of the minimum OTS 
requirement.

         Cash was generated by  Meritrust's  operating  activities  during 1996,
1995,  and  1994,  primarily  as a result  of net  income  in each  period.  The
adjustments  to reconcile net income to net cash  provided by operations  during
the periods presented  consisted  primarily of amortization and accretion of the
premiums and discounts on investments,  depreciation expense, provision for loan
losses,  increases or decreases in various receivable and payable accounts,  and
increases  in  deferred  income  taxes.  The  primary  investing  activities  of
Meritrust  are the  origination  of loans and the  purchase  of  mortgage-backed
securities  and  investment  securities,  which are  primarily  funded  with the
proceeds from amortization and prepayments on existing loans and mortgage-backed
securities  and the  maturity  of  investment  securities.  Net cash was used by
investing  activities  in  1996,  1995,  and  1994  due to the  excess  of loans
originated   over  principal   repayments  and  to  investment   securities  and
mortgage-backed  securities  purchase/maturity  activity  in  those  years.  The
primary  financing  activity  consists of deposits,  which increased in 1996 and
1995  and  declined  in  1994.  Cash and  cash  equivalents  decreased  in 1996,
increased in 1995, and decreased in 1994.

         At December 31, 1996, Meritrust had outstanding commitments to 
originate $2.7 million of single-family residential and consumer loans and to
fund $3.2 million in loans-in-process on the construction of single family
homes.  At the same date, the total amount of certificates of deposit which were
scheduled to mature in the following 12 months was $92.0 million.  Meritrust
believes that it has adequate resources to fund all of its commitments and that
it can adjust the rate on certificates of deposit to retain deposits to the
extent desired.  If Meritrust requires funds beyond its internal funding 
capabilities, advances from the FHLB of Dallas are available as an additional 
source of funds.

         Meritrust is required to maintain specified amounts of regulatory
capital sufficient to meet tangible, core and risk-based capital ratios of
1.50%, 3.00% and 8.00%, respectively.  At December 31, 1996, Meritrust met each
of its capital requirements, with tangible, core and risk-based capital ratios
of 7.73%, 7.73% and 17.21% respectively.


Impact of Inflation and Changing Prices

         The consolidated financial statements and related financial data
presented herein have been prepared in accordance with generally accepted
accounting principles, which generally require the measurement of financial
position and operating results in terms of historical dollars, without
considering changes in relative purchasing power over time due to inflation. 
Unlike most industrial companies, virtually all of Meritrust's assets and 
liabilities are monetary in nature.  As a result, interest rate generally have a
more significant impact on Meritrust's performance than does the effect of
inflation.


20

<PAGE>


The Board of Directors
Meritrust Federal Savings Bank
Thibodaux, Louisiana:


We have audited the accompanying  consolidated statements of financial condition
of Meritrust Federal Savings Bank and subsidiaries (the Bank) as of December 31,
1996  and  1995,  and  the  related   consolidated   statements  of  operations,
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period  ended   December  31,  1996.   These   financial   statements   are  the
responsibility  of the Bank's  management.  Our  responsibility is to express an
opinion on these consolidated 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 consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Meritrust Federal
Savings Bank and  subsidiaries as of December 31, 1996 and 1995, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1996 in conformity with generally accepted  accounting
principles.






KPMG Peat Marwick LLP

New Orleans, Louisiana
January 22, 1997






                                                                              21
<PAGE>


                 Consolidated Statements of Financial Condition

                           December 31, 1996 and 1995
                      (in thousands, except share amounts)


      Assets                                            1996               1995
     --------                                        ---------           -------
Cash on hand and in banks                            $   2,689             2,751
Interest-bearing deposits                                5,029             7,383
                                                     ---------           -------

         Cash and cash equivalents                       7,718            10,134

Investment securities (market value $56,084
   in 1996 and $56,326 in 1995) - (note 2)              56,042            55,933
Federal Home Loan Bank stock, at cost                    2,208             2,082
Mortgage-backed securities (market value
   $36,175 in 1996 and $34,676 in 1995) - (note 3)      36,499            34,558
Loans receivable, net (note 4)                         116,479           110,236
Office property and equipment, net (note 5)              4,908             5,141
Real estate owned (note 6)                                 464               307
Refundable income taxes                                     89               106
Accrued interest receivable (note 7)                     1,863             1,859
Other assets                                               321               499
                                                     ---------           -------
         Total assets                                $ 226,591           220,855
                                                     =========           =======

         Liabilities and Stockholders' Equity
         ------------------------------------

Liabilities:
   Depositor accounts (note 8)                         206,145           201,976
   Advances from borrowers for insurance and
      taxes                                                573               575
   Deferred federal income tax (note 9)                  1,416             1,064
   Dividends payable to common stockholders                135               116
   Accrued interest payable                                 72                92
   Other liabilities                                       725               592
                                                      --------           -------
         Total liabilities                             209,066           204,415
                                                      ========           =======
          
Stockholders' equity (notes 10, 11, and 12):
   Common stock, $1 par value; 5,000,000 shares
      authorized; 774,176 shares issued and
      outstanding in 1996 and 1995                         774               774
   Additional paid-in capital                            4,756             4,756
   Net unrealized gain on investment securities            306               --
   Retained earnings, substantially restricted          11,689            10,910
                                                      --------           -------
         Total stockholders' equity                     17,525            16,440
                                                      --------           -------

Commitments, contingencies and other matters
   (notes 13, 14 and 15)                              --------           -------

         Total liabilities and stockholders' equity  $ 226,591           220,855
                                                     =========           =======

See accompanying notes to consolidated financial statements.


22
<PAGE>

                     Consolidated Statements of Operations

              For the years ended December 31, 1996, 1995 and 1994
                     (in thousands, except per share data)


                                              1996            1995          1994
                                              ----            ----          ----
Interest income:
   Interest on loans                      $ 10,040           9,549         9,090
   Interest on mortgage-backed securities    2,249           2,166         1,824
   Other interest and dividends              3,994           3,526         3,240
                                          --------          ------       -------

         Total interest income              16,283          15,241        14,154

Interest expense on deposits                 9,029           8,284         7,298
                                          --------          ------       -------

         Net interest income before
            provision for loan losses        7,254           6,957         6,856

Provision for loan losses                      120            --            --
                                          --------          ------       -------


         Net interest income after
            provision for loan losses        7,134           6,957         6,856

Loan related fees                              416             297           256
Insurance commissions                          257             189           108
Service charges and fees                       812             701           745
Other                                          104             122           172
                                          --------         -------        ------

         Total operating income              8,723           8,266         8,137

Expenses:
   Salaries and employee benefits            2,560           2,379         2,163
   Occupancy expense                           633             571           625
   Data processing and operating supplies      722             703           802
   Federal insurance expense                 1,741             459           487
   Equipment depreciation and repairs          244             256           296
   Other                                       636             614           680
                                          --------         -------       -------

         Total expenses                      6,536           4,982         5,053
                               

Income before federal income tax             2,187           3,284         3,084
                                          --------        --------      --------
Federal income tax:

   Current                                     731             918           836
   Deferred                                    194             179           183
                                          --------        --------      --------
          
                                               925           1,097         1,019
                                          --------        --------      --------

         Net income                       $  1,262           2,187         2,065
                                          ========        ========      ========

Net income per common share and
   common share equivalents               $   1.56            2.73          2.60
                                          ========        ========      ========

See accompanying notes to consolidated financial statements.


                                                                              23
<PAGE>

                Consolidated Statements of Stockholders' Equity

              For the years ended December 31, 1996, 1995 and 1994
                (in thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                    Net unrealized
                                                                         gain on                             Total
                                  Common      Additional paid-in        investment        Retained         Stockholders'
                                  stock            capital              securities         earnings          equity
                                  ------      ------------------    --------------        ---------        -------------     
<S>                               <C>              <C>                     <C>            <C>                 <C>   
Balances at December 31, 1993     $ 774            4,756                   --             7,393               12,923

   Net income                       --              --                     --             2,065                2,065
   Dividends declared
      ($.43 per share)              --              --                     --              (329)                (329)
                                  -----            -----                 ------            ------             -------

Balances at December 31, 1994       774            4,756                   --             9,129               14,659

   Net income                       --              --                     --             2,187                2,187
   Dividends declared
      ($.53 per share)              --              --                     --              (406)                (406)
                                  -----            ------                ------         -------              -------

Balances at December 31, 1995       774            4,756                   --            10,910)              16,440

   Net income                       --              --                     --             1,262                1,262
   Dividends declared
      ($.63 per share)              --              --                     --              (483)                (483)   
   Unrealized
      appreciation,
      net of deferred
      tax expense of $ 158          --              --                     306             --                   306
                                  -----           ------                 ------         -------              ------
Balances at December 31, 1996     $ 774            4,756                   306           11,689              17,525
                                  =====           ======                 ======         =======               ======
</TABLE>

See accompanying notes to consolidated financial statements

24


<PAGE>

                     Consolidated Statements of Cash Flows

              For the years ended December 31, 1996, 1995 and 1994
                                 (in thousands)


                                              1996           1995          1994
                                              ----           ----          ----
Cash flows from operating activities:
   Net income                                $  1,262        2,187        2,065
   Adjustments to reconcile net income to
      cash provided by operating activities:
         Depreciation expense                     391          388          412
         Amortization and accretion                74           82          235
         Provision for loan losses                120          --           --
         Provision for deferred taxes             194          179          183
         Gain on sale of real estate owned        (18)         (68)         (42)
         Gain on sale of equity investment        (82)         --           --
         Stock dividend on Federal Home
            Loan Bank stock                      (126)        (129)         (90)
         Decrease (increase) decrease in refundable
            federal income taxes                   17          (47)         158
         Decrease (increase) in interest 
            receivable and other assets            86          (79)         (82)
         Decrease in accrued interest payable
            on deposits                           (20)         (89)         (12)
         Increase in other liabilities            133           44           41
                                                ------       ------       ------
         Total adjustments                        769          281          803
                                                ------       ------       ------
         Net cash provided by operations        2,031        2,468        2,868
                                                ------       ------       ------
Cash flows from investing activities:
   Originations, net of principal collected
      on loans                                 (6,718)      (5,933)       6,291
   Mortgage-backed securities:
      Purchases                                (7,930)      (2,025)     (16,268)
      Principal reductions                      5,945        4,129        6,623
   Investment securities:
      Purchases                               (25,551)     (29,068)     (33,037)
      Maturities                               25,845       31,550       26,375
   Capital expenditures                          (158)        (279)        (201)
   Proceeds from sale of real estate owned        168          312          363
   Income from sale of equity investment          249          --           --
                                               --------     --------    --------
      Net cash used in investing activities    (8,150)      (1,314)      (9,854)
                                               --------     --------    --------
                                                                     (Continued)
                                                                              25
<PAGE>


                Consolidated Statements of Cash Flows, Continued


                                               1996           1995          1994
                                               ----           ----          ----
Cash flows from financing activities:
   Net decrease in demand deposits, NOW
      accounts and savings accounts         $ (2,459)       (4,701)      (6,837)
   Net increase (decrease) in certificates
      of deposit                               6,628         8,119       (1,952)
   Increase (decrease) in advances from
      borrowers for insurance and taxes           (2)           42         (151)
   Dividends paid on common stock               (464)         (387)        (309)
                                             --------       -------      -------
         Net cash provided by (used in)
         financing activities                   3,703        3,073       (9,249)
                                             --------       -------      -------
         Net increase (decrease) in cash
         and cash equivalents                  (2,416)       4,227      (16,235)
                                                  

Cash and cash equivalents at beginning
   of year                                     10,134        5,907       22,142
                                             --------       ------       -------
Cash and cash equivalents at end of year     $  7,718       10,134        5,907
                                             ========       ======       =======

Supplemental disclosures:
   Cash paid for:
      Interest on deposits                   $  9,109        8,435        7,310
                                             ========       ======       ======
      Income taxes                           $    716          965          678
                                             ========       ======       ======

Transfers from loans to real estate
   acquired through foreclosures             $    403          152          363
                                             ========       ======       ======

Loans on sale of real estate owned           $   --            158          --
                                             ========       ======       ======



See accompanying notes to consolidated financial statements.



26

<PAGE>

                MERITRUST FEDERAL SAVINGS BANK AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                 (in thousands, except share and per share data)

                        December 31, 1996, 1995 and 1994


(1)  Summary of Significant Accounting Policies

     (a)  Nature of Business 
          Meritrust  Federal  Savings  Bank (Meritrust) is a federally chartered
          savings bank which offers a full range of banking and thrift-related
          services to customers through its main office and branches in southern
          Louisiana,  primarily in Lafourche,  St. Mary and Terrebonne parishes.
          Meritrust is principally engaged in obtaining funds in the form of
          savings  deposits and investing such funds in mortgage loans on 
          residential  real estate,  various types of consumer  and other loans,
          mortgage-backed securities and investment securities.  Generally, the 
          loans are secured by first and second mortgages on real estate,
          personal property and savings deposits.

          Lending activities are concentrated in southwestern Louisiana,  which 
          is heavily dependent on agriculture and the oil and gas industry. 
          Adverse changes in the economic conditions could have a direct impact
          on the timing and amount of payments by borrowers.


     (b)  Principles of Consolidation
          The accompanying  consolidated financial statements include the
          accounts of Meritrust Federal Savings Bank and its wholly-owned
          subsidiaries,  Atchafalaya Services, Inc. and First Federal Services,
          Inc. (the Bank). All intercompany balances and transactions have been
          eliminated.

     (c)  Cash and Cash Equivalents
          For the purpose of the accompanying  consolidated statements of cash
          flows, cash and cash equivalents include cash on hand and in banks and
          short-term investments with original maturities of three months or 
          less.

     (d)  Investments and Mortgage-Backed Securities
          Meritrust's investments in debt securities are classified as held-to-
          maturity and are carried at amortized cost, adjusted for unamortized 
          premiums and unearned discounts which are recognized in interest 
          income using methods which approximate the interest method over the 
          remaining period to maturity. Management has the intent and ability to
          hold such investments to maturity.  Meritrust's investment in FHLMC
          stock is classified as available-for-sale and is reported at fair
          value with unrealized gains and losses reported in stockholders'
          equity.  Investments determined to be trading securities are reported
          at fair value with unrealized gains and losses included in earnings. 
          Meritrust has no trading portfolio.


                                                                     (Continued)

                                                                              27

<PAGE>


                 MERITRUST FEDERAL SAVINGS BANK AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


          Mortgage-backed securities represent participating interests in pools 
          of long-term first mortgage loans originated and serviced by the
          issuers of the securities.  Mortgage-backed securities are classified
          as held-to-maturity and are carried at unpaid principal balances, 
          adjusted for unamortized premiums and unearned discounts. Premiums and
          discounts are amortized using methods which approximate the interest
          method over the remaining period contractual to maturity, adjusted for
          anticipated prepayments. These securities generally amortize on a 
          regular basis, predominantly monthly, and are subject to prepayment.
          Accordingly, actual maturities will differ from contractual
          maturities. Management has the intent and the ability to hold these 
          securities to maturity.

          Gains and losses,  if any, on the sale of securities are recognized in
          income at the time of sale, with cost being determined  using the
          specific identification method.

          Stock in the Federal Home Loan Bank of Dallas is carried at cost.  At 
          December 31, 1996 and 1995, the Bank holds the required level of
          Federal Home Loan Bank stock.

     (e)  Loans Receivable
          Loans receivable are stated at unpaid  principal balances, less 
          unearned discounts, net deferred loan origination fees and the
          allowance for loan losses.

          The allowance for loan losses is increased by charges to income and 
          decreased by charge-offs (net of recoveries).  Management's periodic 
          evaluation of the adequacy of the allowance is based on the Bank's 
          past loan loss  experience, known and inherent risks in the portfolio,
          adverse situations that may affect the borrower's ability to repay,
          estimated value of any underlying collateral, and current and
          prospective economic conditions.  Management believes that the
          allowance  for losses on loans is adequate.  While management uses
          available information to recognize losses on loans, future additions 
          to the allowance may be necessary based on regulatory findings or 
          changes in economic conditions.

          Loan fees and certain direct loan origination costs are deferred, and 
          the net fee or cost is recognized in income using the interest method
          over the contractual life of the loans.  Amortization of net deferred
          fees is discontinued for loans that are deemed to be non-performing.
          Additionally, the unamortized fees are recognized in income when loans
          are paid off.

          The accrual of interest income is generally discontinued when a loan
          becomes greater than three months past due as to principal or 
          interest. When interest accruals are discontinued, interest is charged
          to an allowance for uncollected interest.  Income is subsequently
          recognized only to the extent cash payments are received until, in
          management's judgment,  the borrower's ability to make periodic
          interest and principal payments is back to normal, in which case the
          loan is returned to accrual status.



                                                                     (Continued)

28
<PAGE>

                MERITRUST FEDERAL SAVINGS BANK AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


     f)   Real Estate Owned
          Real estate acquired through foreclosure is initially recorded at the 
          lower of the related loan balance or fair value, less estimated
          disposition costs, at the date of foreclosure.  Costs relating to 
          development and improvement of the property are capitalized, whereas
          costs relating to holding the property are expensed. Provisions to
          reduce the carrying value of foreclosed properties, to fair value less
          estimated disposition costs subsequent to time of foreclosure, if
          necessary, are charged to operations.

     (g)  Depreciation of Office Property and Equipment
          Office property and equipment is carried at cost less accumulated  
          depreciation. Depreciation  is provided  using  straight-line  and 
          accelerated  methods over estimated lives ranging from three to twenty
          years.

     (h)  Income Taxes
          Income taxes are accounted for using the asset and liability method of
          Statement of Financial Accounting Standards No. 109 (Statement 109). 
          Deferred tax assets and liabilities are recognized for the future tax
          consequences attributable to differences between the financial
          statement carrying amounts of existing assets and liabilities and
          their respective tax bases and operating loss and tax credit
          carryforwards.  Deferred tax assets and liabilities are measured using
          enacted tax rates expected to apply to taxable income in the years in
          which those temporary differences are expected to be recovered or
          settled.  Under Statement 109, the effect on deferred tax assets and
          liabilities of a change in tax rates is recognized in income in the
          period that includes the enactment date.

     (i)  Net Income Per Share and Common Share Equivalents
          Per share data for the years ended December 31, 1996, 1995 and 1994
          was determined by dividing net income for the year by 809,645, 801,651
          and 792,841, respectively, the weighted average number of shares and
          common share equivalents outstanding for each year.  Stock options are
          regarded as common share equivalents and, to the extent such options
          are dilutive, are considered in the per share calculation, using the 
          treasury stock method.

     (j)  Stock Option Plans
          On January 1, 1996, the Bank adopted Statement of Financial Accounting
          Standards No. 123, Accounting for Stock-Based Compensation (Statement
          123), which permits entities to recognize as expense over the vesting
          period the fair value of all stock-based awards on the date of grant.
          Alternatively, Statement 123 also allows entities to continue to apply
          the provisions of APB Opinion No. 25 and provide pro forma net income 
          and pro forma earnings per share disclosures for employee stock option
          grants made in 1995 and future years as if the fair-value-based method
          defined in Statement 123 had been applied.  The Bank has elected to 
          continue to apply the provisions of APB Opinion No. 25 and provide the
          pro forma disclosure provisions of Statement 123.


                                                                     (Continued)
                                                                              29
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


     (k)  Reclassification
          Certain items included in the December 31, 1995 and 1994 consolidated
          financial statements have been reclassified to conform with the 1996
          presentation.

     (l)  Use of 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.

(2)  Investment Securities
    
     Investment securities consist of the following:

                                                     Gross      Gross
                                      Amortized  unrealized   unrealized  Market
                                           cost      gains      losses    value
                                           ----      -----      ------    ----- 
December 31, 1996 - 
Held-to-maturity:
      United States
         Treasury bonds:
            Due within one year         $  2,546         4       --       2,550
            Due after one year
               through five years            999        --       5          994

      United States Agency
         securities:
            Due within one year           24,010        52       2       24,060
            Due after one year
               through five years         28,006        49      56       27,999
                                        --------       ---      --       ------
                                          55,561       105      63       55,603

   Available-for-sale-
      FHLMC stock                             17       464      --          481
                                        --------       ---      --       ------
                                        $ 55,578       569      63       56,084
                                        ========       ===      ==       ======


                                                                     (Continued)
30
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


Investment securities consist of the following:
     
                                                   Gross       Gross
                                   Amortized  unrealized  unrealized    Market
                                      cost         gains      losses     value
                                  ----------  ----------  ----------    ------
December 31, 1995 -
  Held-to-maturity:
      United States
         Treasury bonds:
            Due within one year     $  9,045         70         7        9,108
            Due after one year
               through five years        998         --        --          998

      United States Agency
         securities:
            Due within one year       16,860         24        26       16,858
            Due after one year
               through five years     29,030        373        41       29,362
                                    --------        ---        --       ------
                                    $ 55,933        467        74       56,326
                                    ========        ===        ==       ======

(3)  Mortgage-backed Securities

     Mortgage-backed securities, classified as held-to-maturity,  consist of the
     following:
     
                                                   Gross    Gross
                                   Amortized   unrealized unrealized  Market
                                        cost       gains    losses     value
                                   ---------   ---------- ----------  -------
         December 31, 1996:
            Fixed rate:
               FHLMC                $  7,745         82       138      7,689
               FNMA                    9,209         --       167      9,042
                                    --------         --       ---     ------
                                      16,954         82       305     16,731
                                    ========         ==       ===     ======
            Adjustable rate:
               FHLMC                 10,277          89       137     10,229
               FNMA                   9,268          34        87      9,215
                                   --------         ---       ---     ------
                                     19,545         123       224     19,444
                                   ========         ---       ---     ------
                                   $ 36,499         205       529     36,175
                                   ========         ===       ===     ======

                                                                     (Continued)
                                                                              31

<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


                                                 Gross       Gross
                                Amortized   unrealized  unrealized     Market
                                     cost        gains      losses      value
                                     ----        -----      ------      -----
December 31, 1995:
   Fixed rate:
      FHLMC                       $ 9,243          137         67       9,313
      FNMA                          2,027           40          2       2,065
                                  -------          ---         --      ------
                                   11,270          177         69      11,378
                                  -------          ---         --      ------
   Adjustable rate:
      FHLMC                        12,395          121         58      12,458
      FNMA                         10,893           30         83      10,840
                                  -------          ---        ---      ------
                                   23,288          151        141      23,298
                                  -------          ---        ---      ------  

                                 $ 34,558          328        210      34,676
                                 ========          ===        ===      ======
(4)  Loans Receivable

     Loans receivable at December 31 consist of the following:

                                                      1996             1995
                                                      ----             ----
First mortgage loans:
   Adjustable rate                               $  59,683           58,729
   Fixed rate                                       19,588           23,763
                                                 ---------           ------
                                                    79,271           82,492

Construction loans                                   6,227            3,953
Home improvement loans                              17,059           13,612
Consumer finance loans                              12,867            8,057
Loans to depositors, secured by savings              5,039            4,740
                                                 ---------          -------
                                                   120,463          112,854
Less:
   Unearned income                                      93              123
   Loans in process                                  3,221            1,839
   Allowance for loan losses                           670              656
                                                  --------          -------
                                                     3,984            2,618
                                                  --------          -------
                                                 $ 116,479          110,236
                                                 =========          =======


                                                                     (Continued)
32
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


A summary of activity in the  allowance  for loan losses for 1996 and 1995 is as
follows:

                                                      1996            1995
                                                     -----            ----
Allowance at beginning of period                     $ 656             742
Loans charged-off                                     (147)           (112)
Provision for loan losses                              120             --
Recoveries                                              41              26
                                                     -----            ----
   Allowance at end of period                        $ 670             656
                                                     =====            ====

The Bank had loans of approximately $111 and $109 at December 31, 1996 and 1995
on a nonaccrual status.  The additional amount of income that would have been 
recognized during each of the years ended December 31, 1996, 1995, and 1994 had
nonaccrual loans performed according to their terms is not material. At December
31, 1996, 1995 and 1994, the Bank had no loans restructured under troubled debt
restructurings whose effective interest rates were less than those currently 
offered on similar loans.

Loans receivable includes amounts outstanding to directors,  executive officers,
and their associates.  The following table summarizes activity relating to these
loans during the respective years:

                     Balance at                                         Balance
                     beginning      Additional      Loan                at end
  Period             of period      borrowings   repayments    Other   of period
- -----------         -----------     ----------   ----------   -------  ---------
Years ended
December 31,
    1996              $ 750            401          277         (23)      851
    1995              $ 849            341          440          --       750

Mortgage loans serviced for others are not included in the accompanying
consolidated statements of financial condition.  The unpaid principal balances 
of these loans at December 31 are summarized as follows:

                                                   1996             1995
                                                   ----             ----  
Mortgage loans underlying pass-
   through securities:
      FHLMC                                      $ 12,617          16,099
      FNMA                                            547             704

Mortgage loan participations
   with other investors                             1,373           1,397
                                                 --------          ------
                                                 $ 14,537          18,200
                                                 ========          ======

                                                                     (Continued)
                                                                              33

<PAGE>


                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


(5)  Office Property and Equipment

     Office property and equipment consists of the following at December 31:

                                              1996         1995
                                              ----         ----
     Land                                 $    987          987
     Buildings                               6,651        6,615   
     Leasehold improvements                    357          357
     Furniture, fixtures and equipment       3,283        3,159
                                          --------       ------
                                            11,278       11,118
     Less accumulated depreciation and
        amortization                         6,370        5,977
                                          --------       ------
                                          $  4,908        5,141
                                          ========       ======

(6)  Real Estate Owned

     Real estate owned consists of the following at December 31:

                                                             1996         1995
                                                             ----         ----
     Real estate acquired through foreclosure             $   208           51
     Real estate acquired for branch development              256          256
                                                          -------         ----
                                                          $   464          307
                                                          =======         ====

(7)  Accrued Interest Receivable
     
     Accrued interest  receivable at December 31 consists of earned, but
     uncollected, interest as follows:

                                                             1996         1995
                                                             ----         ----
     Investment securities                                $   973          971
     Loans                                                    631          620
     Mortgage-backed securities                               259          268
                                                          -------        -----
                                                          $ 1,863        1,859
                                                          =======        =====


                                                                     (Continued)
34

<PAGE>


                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


(8)  Depositor Accounts

     A summary of deposits by type of account and interest rate as of December
31 follows:

                                         1996                       1995
                                 ----------------------       ------------------
                                 Stated                        Stated
                                 rate           Amount         rate      Amount
                                 ----           ------         ----      ------
Regular savings                  2.50%        $  25,592        2.50%   $  26,878
Money market deposit
   accounts                      2.50            13,357        2.50       15,600
NOW accounts                     2.00            11,375        2.00       11,081
Checking accounts,
   noninterest-bearing            --              6,438         --         5,662
                                              ---------                 --------
                                                 56,762                   59,221
                                              ---------                 --------
Certificates of deposit:
   2.00% to 3.99%                                13,472                   14,526
   4.00% to 5.99%                                98,149                   86,794
   6.00% to 7.99%                                37,762                   41,435
                                              ---------                 --------
                                                149,383                  142,755
                                              ---------                 --------
                                              $ 206,145                $ 201,976
                                              =========                =========

     Maturities of  certificates of deposit as of December 31, 1996 are 
     summarized as follows:

     Less than twelve months                     $  91,951
     Twelve to twenty-four months                   37,240
     Twenty-four to thirty-six months               15,582
     Thirty-six to forty-eight months                4,610
                                                 
                                                 $ 149,383

     Included in certificates of deposit are $14,395 and $15,264 of certificates
     of deposit  with  balances  of $100  or more as of  December 31,  1996 and
     1995, respectively.


                                                                     (Continued)
                                                                              35
<PAGE>
                                                                
                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


Interest  expense and weighted  average  interest rates paid on deposits for the
years ended December 31 are summarized as follows:

                                         Years ended December 31,
                               1996                1995               1994
                        ----------------     ---------------    ----------------
                        Amount     Rate      Amount    Rate     Amount     Rate
                        ------     -----     ------    -----    ------     -----
Regular savings        $   666     2.50%    $   702    2.50%   $   787     2.58%
NOW accounts and                   =====               =====               =====
   money market
   demand deposit
   accounts                566     2.24%        660    2.34%       822     2.27%
Certificates                       =====               =====               =====
   of deposit            7,857     5.23%      6,985    4.96%     5,735     4.19%
                        ------     =====     ------    =====     -----     =====
                         9,089                8,347              7,344
Less penalties
   for early
   withdrawals              60                   63                 46
                        ------               ------              -----
                       $ 9,029    4.37%     $ 8,284    4.12%   $ 7,298     3.53%
                       =======    =====     =======    =====   =======     =====

(9)  Federal Income Tax
 
     A  reconciliation  of the Bank's effective income tax rate to the statutory
     corporate tax rate is as follows:

                                                   1996        1995        1994

     Statutory federal income tax rate            34.00%       34.00%     34.00%
     Tax bad debt reserve recapture               10.31          --         --
     Bad debt reserve, due to decline in
        tax base year reserves                    (3.05)         --         --
     Difference in federal bad debt
        deduction for book and tax purposes         --          (.60)      (.96)
     Other                                         1.04          --         --
                                                  ------       ------     ------
      Effective tax rate                          42.30%       33.40%     33.04%
                                                  ======       ======     ======



                                                                     (Continued)
36
<PAGE>


                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


The tax effects of temporary differences that give rise to the net deferred tax 
liability at December 31 are presented below:

                                                          1996             1995
                                                          ----             ----
Deferred tax assets:
   General loan loss allowance                          $  243              223
   Deferred revenue, principally due to
      insurance commissions and loan fees                  176              129
   Real estate, held for development
      written down for book purposes                        79               79
   Other                                                     7                9
                                                        ------             ----
      Total deferred tax assets                            505              440

   Valuation allowance                                     --               --
                                                        ------             ----
      Net deferred tax assets                              505              440
                                                        ------             ----
Deferred tax liabilities:
   Office properties and equipment, principally
      due to differences in cost basis and
      depreciation                                       1,053              968
   Federal Home Loan Bank stock, due to
      differences in basis                                 315              273
   Unrealized gain on investments
      available-for-sale                                   158              --
   Tax bad debt reserve recapture                          226              --
   Adjustment for accrual to cash basis                    --                16
   Securities, principally due to market discount           62               48
   Bad debt reserve, due to decline in tax base
      year reserves                                         66              142
   Premium recorded on loan sales                           41               57
                                                         -----            -----
      Total deferred tax liabilities                     1,921            1,504
                                                         -----            -----
      Net deferred tax liability                       $ 1,416            1,064
                                                       =======            =====

The Small Business Protection Act of 1996 repealed Internal Revenue Code Section
593 (IRC Section 593), which had allowed thrifts to use the percentage of income
method for computing bad debts. The tax act required small thrifts to change
their method of computing reserves for bad debts to the experience method of 
Internal Revenue Code Section 585.  The repeal is effective for taxable years
beginning after December 31, 1995.

Meritrust implemented this change during December 31, 1996.  As a result of the
change, Meritrust is required to recapture the excess of the thrift's qualifying
and nonqualifying bad debt reserves as of December 31, 1995 over its contracted
base year reserves.  As prescribed by IRC Section 593, the recapture adjustment 
of $796,000, is to be reflected in income over a six year period.

                                                                     (Continued)

                                                                              37
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


(10) Stockholders' Equity

     In conjunction with the September 30, 1993 conversion from the mutual to
     the stock form of organization, the Bank established a liquidation account 
     and maintains this account for the benefit of the certain depositors(former
     members).  The initial balance of this liquidation  account was $4,280.  In
     the event of a complete  liquidation (and only in such event),  each former
     member shall be entitled to receive a  liquidation  distribution  from this
     account in the amount of the then  current  adjusted  balance for  deposits
     then  held,  before  any  liquidation  distribution  may  be  made  to  the
     stockholders.  The liquidation  account will not restrict the Bank=s use or
     application  of net worth except for the repurchase of the Bank=s stock and
     the  payment of  dividends.  The Bank is  prohibited  from  declaring  cash
     dividends and  repurchasing its capital stock if it would cause a reduction
     in the  Bank's  net worth  below  either  the  liquidation  account  or the
     statutory net worth requirement set by the regulations.  

     In addition to its common stock,the Bank's federal stock charter authorized
     the issuance of 1,000,000 shares of one or more classes of serial preferred
     stock. No preferred stock has been issued.

     Stockholders' equity and net income as reflected in reports filed with the
     Office of Thrift Supervision of Dallas are in agreement with those amounts
     presented in the accompanying consolidated financial statements for the
     year ended December 31, 1996.

(11) Stock Options

     The 1993 Key Executive Stock Compensation Plan (the Plan)  provides for the
     granting of incentive and compensatory stock options to officers and other
     key employees. These options become exercisable at the rate of 20% per year
     over five years and expire ten years after the date of grant.  The
     Directors' Plan provides  for the  granting  of  compensatory stock options
     to nonemployee directors. These options become exercisable six months after
     grant and expire ten years after the date of grant.



                                                                     (Continued)

38
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


A summary of the stock option information follows:

                                   1996                         1995
                         ---------------------------  --------------------------
                         Number of                    Number of
                         shares      Option price      shares       Option price
                         ---------   ------------     ----------    ------------
Outstanding,
   beginning
   of year                55,000    $ 10.00 - 26.25     52,750   $ 10.00 - 18.25
      Granted             14,000         $31.50          2,250        $26.25
      Exercised             --              --             --            --
      Expired               --              --             --            --
                          -------   ---------------     -------  ---------------
Outstanding,
   end of year            69,000    $ 10.00 - 31.50      55,000  $ 10.00 - 26.25
                          =======   ===============     =======  ===============
Exercisable,
   end of year            53,000    $ 10.00 - 31.50      34,750  $ 10.00 - 18.25
                          =======   ===============     =======  ===============

At December 31, 1996,  there were 8,418  additional  shares  available for grant
under the Plan.

The per share  weighted-average  fair value of stock options granted during 1996
and 1995 is as follows:

                                                     1996          1995
                                                  -------        ------
          Weighted-average fair value             $ 11.05          9.08

These values were calculated  using the  option-pricing  model and the following
assumptions:

Assumptions:
   Expected dividend yield                           2.06%         2.06%
   Risk-free interest rate                          5.125%        5.114%
   Expected life                                  10 years      10 years
   Volatility                                          25%           25%

The  Company  applies  APB  Opinion  No.  25 in  accounting  for its  Plan  and,
accordingly,  no compensation  cost has been recognized for its stock options in
the financial statements.  Had the Company determined compensation cost based on
the fair value at the grant date for its stock  options  under SFAS No. 123, the
Company's net income would have been reduced to the pro forma amounts  indicated
below:
       
                                                      1996        1995
                                                      ----        ----
     Net income:         As reported               $ 1,262       2,187
                         Pro forma                   1,160       2,174
     Per share:          As reported               $  1.56        2.73
                         Pro forma                    1.43        2.71


                                                                     (Continued)

                                                                            39

<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)

Pro forma net income reflects only options granted in 1996 and 1995.  Therefore,
the full impact of  calculating  compensation  cost for stock options under SFAS
No. 123 is not  reflected in the pro forma net income  amounts  presented  above
because  compensation  cost is reflected  over the options'  vesting period of 5
years and compensation  cost for options granted prior to January 1, 1995 is not
considered.

(12) Regulatory Capital

     As a federally insured depository institution, the Bank is required to 
     comply with a variety of regulations, including minimum capital standards. 
     Under the regulatory guidelines of FIRREA, which addresses minimum  capital
     standards, thrift institutions must have core capital equal to 3 percent of
     adjusted total assets and tangible capital equal to 1.5 percent of adjusted
     total assets.  FIRREA also established  risk-based  capital  standards as a
     percentage of risk-weighted assets of 8.0 percent. At December 31, 1996, 
     the Bank exceeded all applicable capital standards.

     At December 31, 1996, the Bank's regulatory capital is as follows 
     (unaudited):
     
                                                                      Total
                             Tangible          Core/Leverage       Risk-Based
                          Equity Capital           Capital           Capital

     Stockholders' equity       $  17,525          17,525            17,525

     Adjustments                     --                (3)              156
                                ---------         -------            ------ 
     Regulatory capital         $  17,525          17,522            17,681
                                =========         =======            ======
     Adjusted total assets      $ 226,591         226,591
                                =========         =======
     Risk-weighted assets                                         $ 102,752
                                                                  =========
     Capital ratio                   7.73%           7.73%            17.21%
                                =========         =======         =========
     Required ratio                  1.50%           3.00%             8.00%
                                =========         =======         =========
     Required capital           $   3,399           6,798             8,220
                                =========         =======         =========
     Excess capital             $  14,126          10,724             9,461
                                =========         =======         =========

(13) Commitments and Other Matters

     On September 30, 1996 the  Deposit Insurance  Funds Act of 1996  (DIFA) was
     signed into law.  Under DIFA,  the Federal  Deposit Corp.  (FDIC) imposed a
     special  assessment on SAIF - assessable  deposits  insured as of March 31,
     1995.  This  assessment was equal to $.65 for every $100.00 of SAIF-insured
     deposit. The Bank's assessment was $1,300, which was paid during the fourth
     quarter.

     The Bank is a party to financial instruments with off-balance sheet risk in
     the normal course of business to meet the financing needs of its customers.
     These financial instruments include commitments

                                                                     (Continued)

40

<PAGE>



                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)

     to extend credit.  The Bank had outstanding commitments to extend credit at
     December  31,  1996 of  approximately  $2,723.  Commitments  are  disbursed
     subject to certain  restrictions  and extend over  varying  periods of time
     with the majority being disbursed within a sixty-day period.

     The Bank has three-year employment agreements with certain executive
     officers. The agreements grant these employees the right to receive an
     amount equal to their annual salary received during the preceding  calendar
     year in the event of a change in control of the Bank (as defined),
     termination  for reasons other than cause of the death or disability of the
     employee, plus any compensation or benefit due for the remaining term of
     the agreements. The aggregate commitment for future salaries  under  these
     employment agreements is approximately $1,054. In addition, such agreements
     provide for accelerated vesting of stock options.

     The Board of Directors has adopted a plan to indemnify directors,  officers
     and employees (covered person) of the Bank against claims and related 
     expenses of litigation.  The plan calls for indemnification to be made if
     there is a final judgment on the merits in favor of the covered person. For
     all other cases  an indemnification can still  be made if a majority of the
     disinterested  directors  determine  that the covered  person was acting in
     good faith within the scope of his employment or authority.

     Before indemnification can be made, the Bank must give the Office of Thrift
     Supervision  sixty days notice.  During this period of time,  the Office of
     Thrift  Supervision  can  file  an  objection  to the  indemnification.  At
     December  31, 1996,  the Bank was not involved in any claims or  litigation
     which would require indemnification to be made to a covered person.

     The Bank sponsors a noncontributory employee profit-sharing plan for 
     eligible employees.  Employees are eligible after they have one year of
     service and have reached 21 years of age. No specific percentage of profits
     is distributed, as contributions are made solely at the  discretion  of the
     Board of Directors.  Benefits vest under the plan based on years of service
     with full vesting after six years of service.  The Bank made  contributions
     to this plan of $140, $120 and $120 for the years ended  December 31, 1996,
     1995 and 1994, respectively.

(14) Disclosure about Fair Value of Financial Instruments
 
     SFAS  No. 107, Disclosures  about  Fair  Value  of  Financial  Instruments,
     requires that the Bank disclose estimated fair values of its financial 
     instruments. The following methods and assumptions were used to estimate
     the fair value  of each class of financial instruments:

     (a)  Cash, Interest-bearing Deposits, and Accrued Interest Receivable
          For those short-term  instruments, the carrying amount is a reasonable
          estimate of fair value.

                                                                     (Continued)

                                                                              41

<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


     (b)  Investment Securities
          Fair values for investment  securities are based on quoted market 
          prices or dealer quotes.

     (c)  Loans Receivable
          The fair values of loans receivable are estimated separately for
          portfolios of loans with similar financial characteristics.  Loans are
          segregated by type such as commercial, residential mortgage, and 
          consumer loans.  The aggregate fair value of each group of loans is 
          estimated by discounting the future cash flows using the current rates
          at which similar loans would be made to borrowers with similar credit
          ratings and for the same remaining maturities.

          The fair value of significant nonperforming loans is based on current 
          management evaluations of the value of the collateral securing these 
          loans.

      (d) Deposit Liabilities
          The fair value of demand deposits, savings accounts, and certain money
          market deposits is the amount payable on demand at the reporting date.
          The fair value of fixed-maturity certificates of deposit is estimated 
          using the rates currently offered for deposits of similar remaining
          maturities.

      (e) Commitments to Extend Credit
          The fair value of commitments to extend credit is estimated using the
          fees currently charged to enter into similar agreements, taking into
          account the remaining terms of the agreements and the present 
          creditworthiness of the borrower.  For fixed rate loan commitments,
          fair value also considers the difference between current levels of 
          interest rates and the committed rates.  Because of the short-term
          nature of the commitments, the carrying amount of the commitments
          approximates the estimated fair commitments to extend credit.

     (f)  Limitations
          Estimates of fair value are made at a specific point in time, based on
          relevant market information and information about the financial
          instrument.  These estimates do not reflect any premium or discount
          that could result from offering for sale, at one time, the Bank's 
          entire holdings of a particular financial instrument.  Because n
          market exists for a significant portion of the Bank's financial 
          instruments, fair value estimates are based on judgments regarding the
          amount and timing of anticipated cash flows, future expected loss
          experience, current economic conditions, risk characteristics of
          various financial instruments, and other factors.  These estimates are
          Fair 



                                                                     (Continued)
42
<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


     value estimates relate to existing on and off-balance sheet financial
     instruments without attempting to estimate the value of anticipated future 
     business and the value of assets and liabilities that are not considered
     financial instruments.  For example, other significant assets and
     liabilities that are not considered financial assets or liabilities include
     office properties and equipment, deferred tax assets and liabilities, and
     other liabilities.  In addition, the tax ramifications related to the
     realization of the unrealized gains and losses can have a significant
     effect on fair value estimates and have not been considered in the 
     estimates.

The  following  presents  the  estimated  fair  values of the  Bank's financial
instruments at December 31:

                                       1996                     1995
                             ----------------------   -------------------------
                             Carrying       Fair      Carrying         Fair
                             amount         value     amount           value
                             --------      --------   ----------      ---------
Financial assets:
   Cash and interest-
      bearing deposits     $   7,718        7,718      10,134          10,134
   Accrued interest
      receivable               1,863        1,863       1,859           1,859
   Investment
      securities              56,042       56,084      55,933          56,326
   Federal Home
      Loan Bank stock          2,208        2,208       2,082           2,082
   Mortgage-backed
      securities              36,499       36,175      34,558          34,676
   Loans receivable,
      net                    116,479      117,437     110,236         111,473

Financial liabilities -
   deposits                  206,145      205,496     201,975         201,432



                                                                     (Continued)
                                                                              43


<PAGE>

                   Notes to Consolidated Financial Statements
                (in thousands, except share and per share data)


(15) Consolidated Subsidiaries
     The  bank has two wholly-owned  subsidiaries at December 31, 1996 and 1995,
     Atchafalaya Services, Inc. and First Federal Services, Inc., which are
     Louisiana corporations.  Summary financial information for Atchafalaya
     Services, Inc. and First Federal Services, Inc. follows:

                                                      1996        1995
                                                      ----        ----
Atchafalaya Services, Inc.
- --------------------------
   Assets - investment in General Financial
      Life Insurance Co., at cost                     $ --       71,527
                                                      ----       ------ 
   Liabilities - due to parent                        $ --        8,567
                
   Stockholder's equity:
      Contributed capital                             $ --       71,527
      Retained deficit                                $ --       (8,567)
                                                      ----       ------
         Total liabilities and stockholder's
            equity                                    $ --       71,527
                                                      ====       ======
First Federal Services, Inc.
- ----------------------------
   Assets - investment in General Financial
      Life Insurance Co., at cost                     $ --       95,625
                                                      ----       ------
   Liabilities - due to parent                        $ --       64,360
                                                      ----       ------
  Stockholder's equity:
      Contributed capital                             $ --       41,265
      Retained deficit                                $ --      (10,000)
                                                      ----       ------
                                                      $ --       31,265
                                                      ----       ------
         Total liabilities and
            stockholder's equity                      $ --       95,625
                                                      ====       ======

In  March 1996, the investment in both companies was sold to Magnolia Life
Insurance Co. for $249. A total gain of $82 was recorded. Both  subsidiaries had
no income or expenses  for the years ended  December 31, 1995 and 1994.


44
<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission