CENTERSTATE BANKS OF FLORIDA INC
S-4, 2000-01-20
Previous: JULIUS BAER MULTISTOCK FUNDS, N-1A, 2000-01-20
Next: CENTERSTATE BANKS OF FLORIDA INC, S-4, 2000-01-20



<PAGE>   1

   As filed with the Securities and Exchange Commission on January 20, 2000.

                                                  Registration No. 333-________

===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------
                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                               -----------------
                       CENTERSTATE BANKS OF FLORIDA, INC.
          (Name of Small Business Issuer as specified in its charter)

<TABLE>
<CAPTION>
           FLORIDA                                    6711                           59-3606741
           -------                                    ----                           ----------
<S>                                      <C>                                  <C>
(State or other jurisdiction of          (Primary Standard Industrial            (I.R.S. Employer
 incorporation or organization)               Classification Code             Identification Number)

               7722 SR 544 EAST, WINTER HAVEN, FLORIDA 33881 (941) 422-8990
              (Address and telephone number of principal executive offices)

                                      JAMES H. WHITE
                     CHAIRMAN, PRESIDENT AND CHIEF EXECUTIVE OFFICER
                            CENTERSTATE BANKS OF FLORIDA, INC.
               7722 SR 544 EAST, WINTER HAVEN, FLORIDA 33881 (941) 422-8990
                (Name, address and telephone number of agent for service)

                                        ----------

                                         Copy to:

                                 JOHN P. GREELEY, ESQUIRE
                           SMITH, MACKINNON, GREELEY, BOWDOIN,
                             EDWARDS, BROWNLEE & MARKS, P.A.
                                 255 SOUTH ORANGE AVENUE
                                        SUITE 800
                                  ORLANDO, FLORIDA 32801
                                      (407) 843-7300
                                 FACSIMILE (407) 843-2448

                                        ----------
</TABLE>

             APPROXIMATE DATE OF COMMENCEMENT OF THE PROPOSED SALE
                        OF THE SECURITIES TO THE PUBLIC:

      The date of mailing the Proxy Statement-Prospectus included herein to the
shareholders of First National Bank of Osceola County.

      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, 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 MAXIMUM       PROPOSED MAXIMUM           AMOUNT OF
     TITLE OF EACH CLASS OF              AMOUNT TO           OFFERING PRICE       AGGREGATE OFFERING        REGISTRATION
   SECURITIES TO BE REGISTERED         BE REGISTERED          PER UNIT (2)             PRICE (1)               FEE (2)
- ------------------------------     --------------------     ----------------      ------------------        ------------
<S>                                <C>                      <C>                   <C>                       <C>
Common Stock, $.01 par value       1,027,650 shares (1)          $8.174               $8,400,000              $2,217.60
==============================     ====================     ================      ==================       =============
</TABLE>


(1)  The maximum number of full shares issuable upon consummation of the
     transaction described herein.
(2)  Computed in accordance with Rule 457(f)(2) solely for the purpose of
     calculating the registration fee based upon the book value at September
     30, 1999, of the securities to be received by the Registrant if the
     proposed merger described herein is consummated.

      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, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.


===============================================================================

<PAGE>   2
                       ---------------------------------

           PROXY STATEMENT FOR FIRST NATIONAL BANK OF OSCEOLA COUNTY

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

                PROSPECTUS OF CENTERSTATE BANKS OF FLORIDA, INC.

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

Dear First National Bank of Osceola County shareholder:

      This proxy statement/prospectus is being furnished to you because you own
common stock of First National Bank of Osceola County. The board of directors
of First National/Osceola has approved a merger whereby First National/Osceola
will become a subsidiary of Centerstate Banks of Florida, Inc. In the merger,
you will receive 2.0 shares of Centerstate Banks of Florida common stock for
each share of First National/Osceola common stock you own. Centerstate Banks of
Florida has not yet commenced any business. It has, however, entered into
similar merger agreements with First National Bank of Polk County,
headquartered in Winter Haven, Florida, and Community National Bank of Pasco
County, headquartered in Zephyrhills, Florida. The closing of the First
National/Osceola merger is conditioned upon the simultaneous closing by
Centerstate Banks of Florida of the First National Bank of Polk County and
Community National Bank of Pasco County mergers. Upon the consummation of these
mergers, First National/Osceola, First National Bank of Polk County, and
Community National Bank of Pasco County will operate as separate subsidiaries
of Centerstate Banks of Florida.

      Centerstate Banks of Florida common stock is not listed for quotation on
any stock exchange and is not actively traded.

      The special meeting at which you will consider approval of the merger
will be held at ______, p.m. on ___________, 2000, at First National/Osceola's
principal executive offices, 920 North Bermuda Avenue, Kissimmee, Florida
34741. We cannot complete the merger unless holders of at least two-thirds of
First National/Osceola common stock approve it.

      Whether or not you plan to attend the special meeting, please take the
time to vote by completing and mailing the enclosed proxy card to us. If you
sign, date and mail your proxy card without indicating how you wish to vote,
your proxy will be counted as a vote in favor of the merger. If you fail to
return your card, the effect will be a vote against the merger. YOUR VOTE IS
VERY IMPORTANT.

      On behalf of the board of directors of First National/Osceola, we urge
you to vote "FOR" approval and adoption of the merger.


      James H. White                      Thomas E. White
      Chairman of the Board               President and Chief Executive Officer

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

      NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

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

      The date of this proxy statement/prospectus is __________, 2000 and it is
first being mailed to shareholders of First National/Osceola on or about
________, 2000.


<PAGE>   3




<TABLE>
                              TABLE OF CONTENTS
<CAPTION>

                                                                                    Page
                                                                                    ----

<S>                                                                                 <C>
QUESTIONS AND ANSWERS ABOUT THE MERGER ........................................       1

SUMMARY .......................................................................       2
          Parties to the merger ...............................................       2
          Meeting to be held on ___________, 2000 .............................       2
          Voting at a special meeting .........................................       2
          The merger ..........................................................       2
          Recommendation of the First National/Osceola board of directors .....       3
          The merger agreement ................................................       3
          Federal income tax consequences .....................................       3
          Rights of dissenting shareholders ...................................       3
          Regulatory approvals ................................................       3
          Conditions to the merger ............................................       3
          Termination of the merger agreement .................................       3
          Centerstate Banks of Florida to use pooling of interests accounting
                treatment .....................................................       4

COMMUNITY NATIONAL BANK OF PASCO COUNTY AND
          FIRST NATIONAL BANK OF POLK COUNTY MERGERS ..........................       5

THE SPECIAL MEETING ...........................................................      15
          General .............................................................      15
          Date, time and place of the special meeting .........................      15
          Shares outstanding and entitled to vote; record date ................      15
          Vote required to approve merger .....................................      15
          Voting and solicitation of proxies ..................................      15

THE MERGER ....................................................................      17
          General information about the merger ................................      17
          Background of the merger ............................................      17
          Recommendation of the First National/Osceola board ..................      20
          Opinion of financial advisor ........................................      21
          Conversion ratio ....................................................      26
          Interest of certain persons in the merger ...........................      27
          Effectiveness of the merger .........................................      27
          Regulatory approvals for the merger .................................      27
          Rights of dissenting shareholders ...................................      28
          Resales of Centerstate Banks of Florida common stock
                to be received by affiliates of First National/Osceola ........      29
          Accounting treatment of the merger ..................................      29
          Federal income tax consequences of the merger .......................      29
          How to exchange First National/Osceola stock certificates
                for Centerstate Banks of Florida stock ........................      30
          Conduct of business pending the merger ..............................      31
          Conditions for the merger ...........................................      32
          Expenses and fees related to the merger .............................      33
          Amendment, waiver and termination ...................................      33

</TABLE>



                                       i

<PAGE>   4

<TABLE>
<CAPTION>

                                                                                    Page
                                                                                    ----
<S>                                                                                 <C>

DIFFERENCE IN RIGHTS OF CENTERSTATE BANKS OF FLORIDA
          AND FIRST NATIONAL/OSCEOLA SHAREHOLDERS .............................      34
          Authorized capital stock ............................................      34
          Voting ..............................................................      35
          Shareholders' meetings ..............................................      35
          Dividend rights .....................................................      35
          Appraisal rights ....................................................      36
          Control share and fair price laws ...................................      37

MARKET AND DIVIDEND INFORMATION ...............................................      37
          Stock trading information ...........................................      37
          Dividends ...........................................................      38

DESCRIPTION OF CENTERSTATE BANKS OF FLORIDA ...................................      38
          Conduct of business prior to the merger .............................      38
          Conduct of business following the merger ............................      39
          Directors ...........................................................      39
          Executive officers ..................................................      40
          Property ............................................................      41
          Employees ...........................................................      41
          Legal proceedings ...................................................      41

BUSINESS OF FIRST NATIONAL/OSCEOLA ............................................      41

FIRST NATIONAL/OSCEOLA MANAGEMENT'S
         DISCUSSION AND ANALYSIS ..............................................      48

SUPERVISION AND REGULATION ....................................................      69

DESCRIPTION OF CAPITAL STOCK ..................................................      75
         General ..............................................................      75
         Common shares ........................................................      75
         Preferred shares .....................................................      75
         Indemnification provisions ...........................................      76

LEGAL OPINION .................................................................      76

EXPERTS .......................................................................      76

ADDITIONAL INFORMATION ........................................................      77


INDEX TO FINANCIAL STATEMENTS .................................................     F-1

</TABLE>


                                      ii

<PAGE>   5


Appendices

Appendix A:     Agreement to Merge Among First National Bank of
                Osceola County, Centerstate Banks of Florida,
                Inc. and First Interim National Bank of
                Osceola County

Appendix B:     Opinion of Allen C. Ewing & Co.

Appendix C:     Excerpts from Section 215a of the National Bank Act

Appendix D:     Information on Community National Bank of Pasco County

Appendix E:     Information on First National Bank of Polk County






                                      iii

<PAGE>   6

                     QUESTIONS AND ANSWERS ABOUT THE MERGER


Q:    WHAT WILL HAPPEN IN THE MERGER?

A:    First National/Osceola will continue to conduct its business and
      operations as it currently conducts it, but as a subsidiary bank of
      Centerstate Banks of Florida.

Q:    HOW WILL I BE AFFECTED BY THE MERGER?

A:    After the merger, you will own shares in Centerstate Banks of
      Florida. Centerstate Bank of Florida will have three subsidiary banks,
      which will consist of First National/Osceola, First National Bank of Polk
      County and Community National Bank of Pasco County. There are certain
      differences in owning shares of Centerstate Banks of Florida compared to
      First National/Osceola. You should carefully review these differences,
      which are discussed beginning on page 34.

Q:    WHAT DO I NEED TO DO NOW?

A:    Just indicate on your proxy card how you want to vote, and sign and
      mail the proxy card in the enclosed envelope as soon as possible so that
      your shares of First National/Osceola common stock will be represented at
      the special meeting even if you cannot attend.

Q:    WHAT AM I BEING ASKED TO VOTE ON?

A:    You are being asked to vote on the merger.

Q:    WHAT DO I DO IF I WANT TO CHANGE MY VOTE?

A:    You may send in a later-dated proxy card or you may attend the special
      meeting and vote your shares in person. If you have already mailed your
      proxy card and want to vote in person, before the meeting you should
      notify the president of First National/Osceola.

Q:    SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A:    No. If the merger is completed, we will send you written instructions
      for exchanging your First National/Osceola common stock for Centerstate
      Banks of Florida common stock.

Q:    WHEN WILL THE MERGER BE COMPLETED?

A:    Assuming we receive the required approvals, we expect the merger to be
      completed during the second quarter of 2000.

Q:    WHO CAN HELP ANSWER MY QUESTIONS?

A:    If you want additional copies of this document or if you want to ask
      any questions about the merger, you should contact:

      First National/Osceola
      Thomas E. White
      President and Chief Executive Officer
      920 North Bermuda Avenue
      Kissimmee, Florida  34741
      (407) 847-3800

      Please rely only on the information in this proxy statement/prospectus
      or information that we have referred you to review. We have not
      authorized anyone to provide you with different information.



                                       1

<PAGE>   7

                                    SUMMARY

      This summary section may not contain all information that is important to
you. You are urged to read the entire proxy statement/prospectus before
deciding how to vote your shares. In this proxy statement/prospectus the words
"we" and "us" refer to Centerstate Banks of Florida and First National/Osceola
together.

PARTIES TO THE MERGER

      First National/Osceola is located in Osceola County, Florida, and
provides general banking services, including personal lines of credit,
commercial, agricultural, real estate and installment loans, checking, savings,
NOW and money market accounts, certificates of deposit and individual
retirement accounts. The principal office of First National/Osceola is located
at 920 North Bermuda Avenue, Kissimmee, Florida 34741. Its telephone number is
(407) 847-3800.

      Centerstate Banks of Florida has not yet conducted any business. It is
being organized to serve as a bank holding company for First National/Osceola,
First National Bank of Polk County, and Community National Bank of Pasco
County. The principal office of Centerstate Banks of Florida is located at 7722
SR 544 East, Winter Haven, Florida 33881. Its telephone number is (941)
422-8990.

MEETING TO BE HELD ON ___________, 2000

      The special meeting will be held on __________, ___________, 2000 at ____
p.m., local time, at the offices of First National/Osceola at 920 North Bermuda
Avenue, Kissimmee, Florida 34741. See "The Special Meeting," on page ____.

VOTING AT A SPECIAL MEETING

      You may vote at the special meeting only if you owned shares of First
National/Osceola common stock at the close of business on __________,
___________, 2000. You may cast one vote for each share of First
National/Osceola common stock owned at that date. In order to approve the
merger, the holders of at least two-thirds of the outstanding shares of First
National/Osceola common stock must vote in favor of the merger. As of
__________, 2000, the First National/Osceola directors, executive officers and
their affiliates held a total of 26.7 % of the outstanding shares of First
National/Osceola. Management of First National/Osceola expects that these
persons will vote in favor of the merger.

THE MERGER

      We propose a merger between First National/Osceola and a subsidiary to be
formed by Centerstate Banks of Florida. After the merger, First
National/Osceola will retain its name, officers and directors and continue its
operations from its same banking offices.

      In the merger, for each share of First National/Osceola common stock you
own, you will receive 2.0 shares of Centerstate Banks of Florida common stock.

      You will not receive any fractional shares. Instead, you will receive a
check in payment for any fractional shares based on the book value of a share
of First National/Osceola common stock at the end of the month prior to
effectiveness of the merger.




                                       2
<PAGE>   8

RECOMMENDATION OF THE FIRST NATIONAL/OSCEOLA BOARD OF DIRECTORS

      The board of directors of First National/Osceola believes that the merger
is in the best interest of First National/Osceola shareholders, and unanimously
recommends a vote FOR approval of the merger. See "The Merger Recommendation of
the First National/Osceola Board," page 20.

THE MERGER AGREEMENT

      We have attached the merger agreement as Appendix A to this proxy
statement/prospectus. We encourage you to read the merger agreement, as it is
the legal document that governs the merger.

FEDERAL INCOME TAX CONSEQUENCES

      We expect that the exchange of shares by First National/Osceola
shareholders generally to be tax free to First National/Osceola, Centerstate
Banks of Florida and First National/Osceola shareholders for U.S. federal
income tax purposes. You will have to pay taxes on a portion of any cash you
receive instead of fractional shares or if you dissent and receive cash payment
for your First National/Osceola shares. Your tax consequences depend on your
personal situation. You are encouraged to consult your tax advisor. See "The
Merger - Federal income tax consequences of the merger," page 29.

RIGHTS OF DISSENTING SHAREHOLDERS

      In the merger, you may be entitled to dissenters' rights under the
national banking laws. If you properly exercise your dissenters' rights, you
will be entitled to receive in cash the value of the shares determined as of
the day the merger becomes effective. See "The Merger - Rights of dissenting
shareholders," page 28.

REGULATORY APPROVALS

      The merger must be approved by the Board of Governors of the Federal
Reserve System and the Office of the Comptroller of the Currency. Applications
for the required approvals have been filed and are pending at this time. We
cannot guarantee that these approvals will be received or whether conditions
will be attached to these approvals.

CONDITIONS TO THE MERGER

      Several conditions must be satisfied or waived before the merger can be
completed, including approval by the shareholders of First National/Osceola.
Please see "The Merger Agreement - Conditions for the merger" beginning on page
32 for a list of the conditions that must be satisfied.

TERMINATION OF THE MERGER AGREEMENT

      We may terminate the merger agreement at any time without completing the
merger, even after you have approved it.

      In addition, either of us may decide, without the consent of the other,
to terminate the merger agreement if the merger has not occurred by December
31, 2000, or if the shareholders of First National/Osceola fail to approve the
merger. For a description of other circumstances in which either of



                                       3
<PAGE>   9

us may terminate the merger agreement, see "The Merger Agreement - Amendment,
waiver and termination," page 33.

CENTERSTATE BANKS OF FLORIDA TO USE POOLING OF INTERESTS ACCOUNTING TREATMENT

      We intend to treat the merger as a pooling of interests for accounting
purposes.



                                       4
<PAGE>   10



                  COMMUNITY NATIONAL BANK OF PASCO COUNTY AND
                  FIRST NATIONAL BANK OF POLK COUNTY MERGERS

      On December 10, 1999, Centerstate Banks of Florida entered into separate
merger agreements with Community National Bank of Pasco County and First
National Bank of Polk County. These merger agreements provide for the two banks
to become subsidiaries of Centerstate Banks of Florida, along with First
National/Osceola. The closings of the Community National Bank of Pasco County
and First National Bank of Polk County transactions are subject to a number of
conditions, including prior approval of the transactions by the bank regulatory
agencies and by each of the bank's shareholders. Similar to the First
National/Osceola transaction, these two bank mergers are expected to be
accounted for as a pooling-of-interest.

      The terms of the merger agreements between Centerstate Banks of Florida
and each of the three banks are similar, with the exception of the conversion
ratio applicable to the particular bank. The merger agreement between
Centerstate Banks of Florida and Community National Bank of Pasco County
provides for shareholders of Community National Bank of Pasco County to receive
2.02 shares of Centerstate Banks of Florida common stock for each outstanding
share of Community National Bank of Pasco County. The merger agreement between
Centerstate Banks of Florida and First National Bank of Polk County provides
for shareholders of First National Bank of Polk County to receive 1.62 shares
of Centerstate Banks of Florida common stock for each outstanding share of
First National Bank of Polk County.

      Assuming the conversion of all First National/Osceola common stock, and
the conversion of all First National Bank of Polk County and Community National
Bank of Pasco County common stock in their mergers, the consummation of the
First National/Osceola, First National Bank of Polk County and Community
National Bank of Pasco County mergers would result in 36.2%, 29.2%, and 34.6%
of the outstanding Centerstate Banks of Florida common stock being owned by
First National/Osceola shareholders, First National Bank of Polk County
shareholders, and Community National Bank of Pasco County shareholders,
respectively.

      The merger transactions involving First National/Osceola, Community
National Bank of Pasco County and First National Bank of Polk County are all
conditioned upon each of the three bank merger transactions closing on the same
date. Thus, none of the transactions will close unless all of the bank merger
transactions close and each of First National/Osceola, Community National Bank
of Pasco County and First National Bank of Polk County become subsidiaries of
Centerstate Banks of Florida.

      Since the closing of the First National/Osceola transaction is
conditioned upon the simultaneous closing by Centerstate Banks of Florida of
the Community National Bank of Pasco County and First National Bank of Polk
County transactions, this proxy statement/prospectus also includes information
on Community National Bank of Pasco County and First National Bank of Polk
County, as well as pro forma financial information which takes into account the
closing by Centerstate of all three bank transactions. For additional
information regarding Community National Bank of Pasco County and First
National Bank of Polk County, see the pro forma financial information of
Centerstate Banks of Florida, the financial statements of the banks included
under the section entitled "Index to Financial Statements," and the Appendices
to this proxy statement/prospectus.



                                       5
<PAGE>   11

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                            SELECTED FINANCIAL DATA

      The information presented below for the years ended December 31, 1994
through 1998 is derived in part from First National / Osceola's audited
financial statements. The information for the nine months ended September 30,
1998 and 1999 is derived in part from First National / Osceola's unaudited
financial statements and includes, in the opinion of management, all
adjustments, consisting only of normal recurring accruals, necessary to present
fairly the data for such periods. Operating results for the nine months ended
September 30, 1999 are not necessarily indicative of the results that may be
expected for any other interim period or for the entire year ending December
31, 1999. This information does not purport to be complete and should be read
in conjunction with the Bank's Financial Statements appearing elsewhere in this
proxy statement/prospectus.


<TABLE>
<CAPTION>

                                      Nine Months Ended
                                          Sept 30                                Years Ended December 31,
                                 -----------------------     -----------------------------------------------------------------
(Dollars in thousands except        1999          1998          1998          1997          1996           1995        1994
for per share data)
- ----------------------------     ---------     ---------     ---------     ---------     ---------     ---------     ---------
<S>                              <C>           <C>           <C>           <C>           <C>           <C>           <C>

SUMMARY OF OPERATIONS
Total Interest Income            $   5,581     $   5,391     $   7,266     $   6,255     $   5,241     $   4,673     $   3,285
Total Interest Expense              (2,457)       (2,535)       (3,454)       (2,818)       (2,457)       (2,223)       (1,208)
                                 ---------     ---------     ---------     ---------     ---------     ---------     ---------
                                 $   3,124     $   2,856     $   3,812     $   3,437     $   2,784     $   2,450     $   2,077
Provision for Loan Losses              (99)          (96)          (38)         (212)         (299)         (126)          (92)
                                 ---------     ---------     ---------     ---------     ---------     ---------     ---------
Net Interest Income After
  Provision for Loan Losses      $   3,025     $   2,760     $   3,774     $   3,225     $   2,485     $   2,324     $   1,985
Noninterest Income                     651           502           707           524           337           269           255
Noninterest Expense                 (2,836)       (2,216)       (3,075)       (2,742)       (2,151)       (1,710)       (1,567)
                                 ---------     ---------     ---------     ---------     ---------     ---------     ---------
Income before Income Taxes       $     840     $   1,046     $   1,406     $   1,007     $     671     $     883     $     673
Income Taxes                          (308)         (387)         (512)         (405)         (253)         (323)         (253)
                                 ---------     ---------     ---------     ---------     ---------     ---------     ---------
Net Income                       $     532     $     659     $     894     $     602     $     418     $     560     $     420
                                 =========     =========     =========     =========     =========     =========     =========

PER COMMON SHARE DATA:
Basic Earnings Per Share         $    1.13     $    1.48     $    2.00     $    1.41     $    0.98     $    1.32     $    0.99
Diluted Earnings Per Share       $    1.07     $    1.38     $    1.86     $    1.32     $    0.93     $    1.27     $    0.99
Book Value Per Share             $   16.70     $   16.04     $   16.53     $   14.60     $   13.41     $   12.65     $   11.03
Tangible Book Value Per Share    $   16.54     $   15.65     $   16.16     $   14.55     $   13.38     $   12.52     $   11.32
Dividends                        $    0.00     $    0.25     $    0.25     $    0.17     $    0.14     $    0.12     $    0.10
Actual Shares Outstanding          511,175       451,109       451,109       435,500       425,500       425,500       425,500
Weighted Average Shares            471,008       445,264       446,737       425,836       425,500       425,500       425,500
Outstanding
Diluted Weighted Average           495,739       479,113       481,677       456,159       448,999       440,016       425,500
Shares Outstanding

</TABLE>



                                       6
<PAGE>   12

<TABLE>
<S>                              <C>           <C>           <C>           <C>           <C>           <C>           <C>
BALANCE SHEET DATA:
Assets                           $ 107,479     $ 106,305     $ 109,325     $  86,286     $  74,193     $  62,628     $  51,489
Total Loans, net                    65,814        56,348        56,591        52,313        45,685        34,756        30,471
Total Deposits                      95,957        97,532        97,558        78,508        67,339        52,200        46,480
Long-Term Debt                           0             0             0             0             0             0             0
Short-Term Borrowings                2,791         1,166         3,978         1,044         1,003         4,809             0
Shareholders' Equity                 8,539         7,236         7,457         6,358         5,704         5,381         4,691
Tangible Capital                     8,453         7,059         7,289         6,335         5,686         5,327         4,818
Average Total Assets               108,986        99,133       101,350        79,954        67,385        58,967        46,427
Average Loans (net)                 61,443        54,012        54,609        48,921        39,243        32,318        28,305
Average Interest Earning Assets     99,104        90,402        92,601        72,660        61,810        54,934        42,394
Average Deposits                    97,263        88,857        90,556        72,028        58,049        48,959        39,676
Average Interest Bearing
  Deposits                          78,179        71,891        73,343        59,361        48,148        41,692        31,844
Average Interest Bearing
  Liabilities                       81,719        73,502        75,659        61,093        51,708        46,421        33,886
Average Shareholders' Equity         7,816         6,800         6,941         5,984         5,580         5,058         4,537

</TABLE>

<TABLE>
<CAPTION>

                                      Nine Months Ended
                                          Sept 30                                Years Ended December 31,
                                 -----------------------     -----------------------------------------------------------------
(Dollars in thousands except        1999          1998          1998          1997          1996           1995        1994
for per share data)
                                 ---------     ---------     ---------     ---------     ---------     ---------     ---------
<S>                              <C>           <C>           <C>           <C>           <C>           <C>           <C>

SELECTED FINANCIAL RATIOS:
Return on Average Assets              0.65%         0.89%         0.88%         0.75%         0.62%         0.95%         0.90%
Return on Average Equity              9.08%        12.92%        12.88%        10.06%         7.49%        11.07%         9.26%
Dividend Payout                       0.00%        16.89%        12.49%        12.02%        14.25%         9.12%        10.13%
Efficiency (2)                       75.13%        65.99%        68.05%        69.22%        68.92%        62.89%        67.20%
Net Interest Margin (3)               4.21%         4.22%         4.12%         4.73%         4.50%         4.46%         4.90%
Net Interest Spread (4)               3.51%         3.36%         3.28%         4.00%         3.73%         3.71%         4.19%

CAPITAL RATIOS:
Tier 1 Leverage Ratio                 7.90%         6.94%         6.68%         7.46%         7.70%         8.61%         9.35%
Risk-Based Capital
  Tier 1                             12.74%        12.06%        12.49%        11.86%        12.17%        14.56%        15.51%
  Total                              13.94%        13.31%        13.74%        13.12%        13.43%        16.81%        16.76%
Average Equity to Average
  Assets                              7.17%         6.86%         6.85%         7.48%         8.28%         8.58%         9.77%

ASSET QUALITY RATIOS:
Net Charge-Offs to Average
  Loans                               0.18%         0.05%         0.07%         0.10%         0.93%         0.39%         0.36%
Allowance to Period End Loans         1.20%         1.50%         1.36%         1.47%         1.37%         1.47%         1.56%
Allowance for Loan Losses to
  Nonperforming Loans                  315%          311%          457%         1859%         1044%          536%           96%
Nonperforming Assets to Total         0.24%         0.26%         0.16%         0.04%         0.08%         0.15%         1.05%
Assets

OTHER DATA:
Banking Locations                        5             4             4             4             4             2             2
Full-Time Equivalent Employees          54            41            44            39            37            23            23

</TABLE>
1.   Ratios, where appropriate, are presented on an annualized basis.

2.   Efficiency ratio is non interest expense divided by the sum of net
     interest income before the provision for loan loss plus non interest
     income.

3.   Net interest margin is net interest income divided by total average earning
     assets.

4.   Net interest spread is the difference between the average yield on average
     earning assets and the average yield on average interest bearing
     liabilities.



                                       7
<PAGE>   13
                  UNAUDITED CONDENSED PRO FORMA FINANCIAL STATEMENTS



The following pro forma condensed financial statements reflect the balance
sheets as of September 30, 1999 and December 31, 1998 and the income statements
for the years ended December 31, 1998 and 1997 and the nine months ended
September 30, 1999 and 1998 after giving effect to the merger whereby First
National Bank of Osceola County, Community National Bank of Pasco County and
First National Bank of Polk County will become subsidiaries of Centerstate
Banks of Florida, Inc. The merger is expected to be accounted for as a pooling
of interests. The conversion ratio recommended is 2.0 shares of Centerstate
Banks of Florida common stock for each share of First National Bank of Osceola
County, 2.02 shares of Centerstate Banks of Florida common stock for each
outstanding share of Community National Bank of Pasco County and 1.62 shares of
Centerstate Banks of Florida common stock for each outstanding share of First
National Bank of Polk County.



                                       8
<PAGE>   14

                       CENTERSTATE BANKS OF FLORIDA, INC.
                            Pro Forma Balance Sheet
                               September 30, 1999

<TABLE>
<CAPTION>
                                                    FIRST NATIONAL/      COMMUNITY      FIRST NATIONAL/
                                       CENTERSTATE      OSCEOLA         NAT'L/PASCO         POLK         ADJUSTMENTS    COMBINED
                                       ----------    --------------     -------------    ------------    -----------  -------------
<S>                                    <C>           <C>                <C>              <C>             <C>          <C>
         ASSETS

Cash and due from banks                $        1    $    4,545,343     $   6,174,798    $  2,468,087                 $  13,188,229
Federal funds sold                                        2,150,000         4,207,000       2,673,000                     9,030,000
Investment securities available
  for sale                                               25,883,187        22,236,228      23,182,047                    71,301,462
Investment securities held
  to maturity                                             3,537,952                                                       3,537,952
Loans, net                                               65,813,796        56,033,412      40,180,058                   162,027,266
Accrued interest receivable                                 742,807           711,989         516,071                     1,970,867
Premises and equipment, net                               4,456,821         5,954,581       2,596,466                    13,007,868
Other real estate owned                                                                       208,295                       208,295
Deferred income taxes                                       200,677           315,852         250,543                       767,072
Prepaids and other assets                                   147,947            86,491         138,515                       372,953
                                       ----------    --------------     -------------    ------------                 -------------
          Total assets                 $        1    $  107,478,530     $  95,720,351    $ 72,213,082                 $ 275,411,964
                                       ==========    ==============     =============    ============                 =============
  LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits:
   Interest bearing                    $             $   74,344,697     $  74,430,885    $ 54,282,199                 $ 203,057,781
   Noninterest bearing                                   21,611,724        10,789,505      10,816,226                    43,217,455
                                       ----------    --------------     -------------    ------------                 -------------
          Total deposits                                 95,956,421        85,220,390      65,098,425                   246,275,236

Securities sold under agreements
   to repurchase                                          2,790,990         2,211,244         365,000                     5,367,234
Accrued interest payable                                    111,410           124,546          66,821                       302,777
Accounts payable and other
   accrued expenses                                          80,738           322,298         123,526                       526,562
                                       ----------    --------------     -------------    ------------                 -------------
          Total liabilities                              98,939,559        87,878,478      65,653,772                   252,471,809
                                       ==========    ==============     =============    ============                 =============


Stockholders' equity:
   Common stock                                 1         2,555,875         2,434,175       2,378,125                     7,368,176
   Additional paid-in capital                             2,763,787         2,559,580       2,500,034                     7,823,401
   Retained earnings                                      3,273,315         2,883,095       1,727,480                     7,883,890
   Accumulated other comprehensive
     income                                                (54,006)          (34,977)        (46,329)                     (135,312)
                                       ----------    --------------     -------------    ------------                 -------------
          Total stockholders' equity            1         8,538,971         7,841,873       6,559,310                    22,940,155
                                       ----------    --------------     -------------    ------------                 -------------
Total liabilities and stockholders'
  equity                               $        1    $  107,478,530     $  95,720,351    $ 72,213,082                 $ 275,411,964
                                       ==========    ==============     =============    ============                 =============
</TABLE>



                                       9
<PAGE>   15

                       CENTERSTATE BANKS OF FLORIDA, INC.
                            Pro Forma Balance Sheet
                               December 31, 1998

<TABLE>
<CAPTION>

                                                     FIRST NATIONAL/       COMMUNITY     FIRST NATIONAL/
                 ASSETS                                  OSCEOLA          NAT'L/PASCO         POLK        ADJUSTMENTS    COMBINED
                                                     ---------------     -------------    ------------    -----------  -------------
<S>                                                  <C>                 <C>             <C>              <C>          <C>

Cash and due from banks                               $    4,687,944     $   3,787,574    $  3,106,304                 $  11,581,823
Federal funds sold                                         5,017,000         5,175,000       3,752,000                    13,944,000
Investment securities available
  for sale                                                35,818,706        21,955,703      23,809,823                    81,584,232
Investment securities held to
  maturity                                                 2,555,226                                                       2,555,226
Loans, net                                                56,591,397        55,783,943      39,414,516                   151,789,856
Accrued interest receivable                                  753,990           666,606         533,345                     1,953,941
Premises and equipment, net                                3,714,825         5,294,524       2,701,899                    11,711,248
Other real estate owned                                                         34,672         203,179                       237,851
Deferred income taxes                                         91,869           235,942         184,117                       511,928
Prepaids and other assets                                     93,959            46,960          72,493                       213,412
                                                      --------------     -------------    ------------                 -------------
          Total assets                                $  109,324,916     $  92,980,924    $ 73,777,676                 $ 276,083,517
                                                      ==============     =============    ============                 =============
  LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
   Interest bearing                                   $   78,886,965     $  73,322,182    $ 57,359,893                 $ 209,569,040
   Noninterest bearing                                    18,670,815        11,324,586      10,066,213                    40,061,614
                                                      --------------     -------------    ------------                 -------------
          Total deposits                                  97,557,780        84,646,768      67,426,106                   249,630,654

Securities sold under agreements
   to repurchase                                           3,978,073           652,948         255,000                     4,886,021
Accrued interest payable                                     143,246           144,862          91,057                       379,165
Accounts payable and other
   accrued expenses                                          189,294            89,694         115,617                       394,605
                                                      --------------     -------------    ------------                 -------------
          Total liabilities                              101,868,393        85,534,272      67,887,780                   255,290,445
                                                      ==============     =============    ============                 =============


Stockholders' equity:
   Common stock                                            2,255,545         2,307,925       2,206,250                     6,769,721
   Additional paid-in capital                              2,334,249         2,430,696       2,250,547                     7,015,492
   Retained earnings                                       2,741,285         2,591,424       1,364,345                     6,697,054
   Accumulated other comprehensive
     income                                                  125,444           116,607          68,754                       310,805
                                                      --------------     -------------    ------------                 -------------
          Total stockholders' equity                       7,456,523         7,446,652       5,889,896                    20,793,072
                                                      --------------     -------------    ------------                 -------------
Total liabilities and stockholders'
  equity                                              $  109,324,916     $  92,980,924    $ 73,777,676                 $ 276,083,517
                                                      ==============     =============    ============                 =============
</TABLE>


                                      10
<PAGE>   16

                       CENTERSTATE BANKS OF FLORIDA, INC.

                       Pro Forma Statement of Operations

               For the Nine Month Period Ended September 30, 1999

<TABLE>
<CAPTION>

                                                      FIRST NATIONAL/      COMMUNITY     FIRST NATIONAL/
                                        CENTERSTATE     OSCEOLA           NAT'L/PASCO          POLK        ADJUSTMENTS   COMBINED
                                        -----------   --------------     -------------   --------------   -----------  -------------
<S>                                     <C>           <C>                <C>             <C>              <C>          <C>

INTEREST INCOME
   Loans                                 $                4,086,715        3,756,223         2,610,461                 $ 10,453,399
   Investment securities                                  1,364,759          928,884         1,003,904                    3,297,547
   Federal funds sold                                       129,945          206,698           119,377                      456,020
                                         ----------    ------------      -----------      ------------                 ------------
TOTAL INTEREST INCOME                             0       5,581,419        4,891,805         3,733,742                   14,206,966
                                         ----------    ------------      -----------      ------------                 ------------
INTEREST EXPENSE
   Deposits                                               2,357,005        2,256,364         1,507,428                    6,120,797
   Securities sold under
     agreements to repurchase                                99,592           25,874            12,315                      137,781
                                         ----------    ------------      -----------      ------------                 ------------
TOTAL INTEREST EXPENSE                            0       2,456,597        2,282,238         1,519,743                    6,258,578
                                         ----------    ------------      -----------      ------------                 ------------
NET INTEREST INCOME                               0       3,124,822        2,609,567         2,213,999                    7,948,388
Provision for loan losses                                    99,000            9,000            63,000                      171,000
                                         ----------    ------------      -----------      ------------                 ------------
NET INTEREST INCOME AFTER
     LOAN LOSS PROVISION                          0       3,025,822        2,600,567         2,150,999                    7,777,388
                                         ----------    ------------      -----------      ------------                 ------------
NON INTEREST INCOME
   Service charges on deposit accounts                      519,922          431,091           173,351                    1,124,364
   Other service charges and fees                           130,550           45,688            93,003                      269,241
                                         ----------    ------------      -----------      ------------                 ------------
TOTAL NON INTEREST INCOME                         0         650,472          476,779           266,354                    1,393,605
                                         ----------    ------------      -----------      ------------                 ------------
NON INTEREST EXPENSE
   Salaries, wages and employee
     benefits                                             1,215,246        1,079,930           769,828                    3,065,004
   Occupancy expense                                        366,930          302,497           189,567                      858,994
   Depreciation of premises and
     equipment                                              243,949          231,857           164,150                      639,956
   Stationery and printing supplies                         118,527           58,175            67,121                      243,823
   Advertising and public relations                          64,884           59,331            37,591                      161,806
   Data processing expense                                  211,133          180,091           168,900                      560,124
   Legal and professional fees                               70,245           77,196            49,354                      196,795
   Other expenses                                           545,174          395,353           266,439                    1,206,966
                                         ----------    ------------      -----------      ------------                 ------------
NON INTEREST EXPENSE                              0       2,836,088        2,384,430         1,712,950                    6,933,468
                                         ----------    ------------      -----------      ------------                 ------------
INCOME BEFORE INCOME TAXES                                  840,206          692,916           704,403                    2,237,525

Provision for income taxes                                  308,176          255,194           255,656                      819,026
                                         ----------    ------------      -----------      ------------                 ------------
NET INCOME                               $        0    $    532,030      $   437,722      $    448,747                 $  1,418,499
                                         ==========    ============      ===========      ============                 ============
Earnings per share of common stock:
    Basic                                              $       0.56      $      0.47      $       0.59                 $       0.54
    Diluted                                            $       0.54      $      0.45      $       0.57                 $       0.51

Average number of common shares
    outstanding:
    Basic                                         1         942,016          940,142           762,398                    2,644,557
    Diluted                                       1         991,478          976,613           791,736                    2,759,828
</TABLE>



                                        11

<PAGE>   17

                       CENTERSTATE BANKS OF FLORIDA, INC.

                       Pro Forma Statement of Operations

                      For the year ended December 31, 1998

<TABLE>
<CAPTION>

                                            FIRST NATIONAL/     COMMUNITY     FIRST NATIONAL/
                                              OSCEOLA          NAT'L/PASCO          POLK        ADJUSTMENTS   COMBINED
                                            --------------    -------------   --------------   -----------  -------------
<S>                                         <C>               <C>             <C>              <C>          <C>
INTEREST INCOME
   Loans                                     $  5,160,699     $ 4,868,419      $  3,452,295                 $ 13,481,413
   Investment securities                        1,468,988       1,108,953         1,254,071                    3,832,012
   Federal funds sold                             636,830         296,312           291,839                    1,224,981
                                             ------------     -----------      ------------                 ------------
TOTAL INTEREST INCOME                           7,266,517       6,273,684         4,998,205                   18,538,406
                                             ------------     -----------      ------------                 ------------
INTEREST EXPENSE
   Deposits                                     3,349,948       3,039,598         2,198,379                    8,587,925
   Securities sold under agreements
        to repurchase                             103,563          58,853            33,975                      196,391
                                             ------------     -----------      ------------                 ------------
TOTAL INTEREST EXPENSE                          3,453,511       3,098,451         2,232,354                    8,784,316
                                             ------------     -----------      ------------                 ------------
NET INTEREST INCOME                             3,813,006       3,175,233         2,765,851                    9,754,090
Provision for loan losses                          38,473         150,000            39,000                      227,473
                                             ------------     -----------      ------------                 ------------
NET INTEREST INCOME AFTER
     LOAN LOSS PROVISION                        3,774,533       3,025,233         2,726,851                    9,526,617
                                             ------------     -----------      ------------                 ------------
NON INTEREST INCOME
   Service charges on deposit accounts            584,789         423,759           195,016                    1,203,564
   Other service charges and fees                 122,114          41,098            79,701                      242,913
   Gain on sale of real estate owned                               99,659
                                             ------------     -----------      ------------                 ------------
TOTAL NON INTEREST INCOME                         706,903         564,516           274,717                    1,546,136
                                             ------------     -----------      ------------                 ------------
NON INTEREST EXPENSE
   Salaries, wages and employee benefits        1,373,971       1,131,682           887,138                    3,392,791
   Occupancy expense                              422,940         272,603           215,842                      911,385
   Depreciation of premises and equipment         217,172         215,412           212,826                      645,410
   Stationery and printing supplies                99,530          83,034            77,193                      259,757
   Advertising and public relations                75,266          47,772            56,837                      179,875
   Data processing expense                        232,530         208,688           185,072                      626,290
   Legal and professional fees                     97,544         114,735            52,288                      264,567
   Other expenses                                 556,196         420,755           326,910                    1,303,861
                                             ------------     -----------      ------------                 ------------
NON INTEREST EXPENSE                            3,075,149       2,494,681         2,014,106                    7,583,936
                                             ------------     -----------      ------------                 ------------
INCOME BEFORE INCOME TAXES                      1,406,287       1,095,068           987,462                    3,488,817

Provision for income taxes                        512,396         393,405           296,171                    1,201,972
                                             ------------     -----------      ------------                 ------------
NET INCOME                                   $    893,891     $   701,663      $    691,291                 $  2,286,845
                                             ============     ===========      ============                 ============
Earnings per share of common stock:
    Basic                                    $       1.00     $      0.76      $       0.98                 $       0.90
    Diluted                                  $       0.93     $      0.72      $       0.92                 $       0.85

Average number of common shares
    outstanding:
    Basic                                         893,474         925,259           708,523                    2,527,256
    Diluted                                       963,354         976,834           749,417                    2,689,605
</TABLE>


                                      12

<PAGE>   18

                       CENTERSTATE BANKS OF FLORIDA, INC.

                       Pro Forma Statement of Operations

                      For the year ended December 31, 1997


<TABLE>
<CAPTION>

                                           FIRST NATIONAL/     COMMUNITY      FIRST NATIONAL/
                                             OSCEOLA          NAT'L/PASCO           POLK        ADJUSTMENTS   COMBINED
                                           --------------    -------------    --------------   -----------  -------------
<S>                                        <C>               <C>              <C>              <C>          <C>

INTEREST INCOME
   Loans                                    $  4,860,932     $ 4,546,805       $  3,145,803                 $ 12,553,540
   Investment securities                       1,031,926         998,874          1,097,001                    3,127,801
   Federal funds sold                            362,596         261,436            196,637                      820,669
                                            ------------     -----------       ------------                 ------------
TOTAL INTEREST INCOME                          6,255,454       5,807,115          4,439,441                   16,502,010
                                            ------------     -----------       ------------                 ------------
INTEREST EXPENSE
   Deposits                                    2,735,645       2,916,542          1,939,256                    7,591,443
   Securities sold under agreements
     to repurchase                                81,883          40,090             20,189                      142,162
                                            ------------     -----------       ------------                 ------------
TOTAL INTEREST EXPENSE                         2,817,528       2,956,632          1,959,445                    7,733,605
                                            ------------     -----------       ------------                 ------------
NET INTEREST INCOME                            3,437,926       2,850,483          2,479,996                    8,768,405
Provision for loan losses                        212,400         150,000             73,000                      435,400
                                            ------------     -----------       ------------                 ------------
NET INTEREST INCOME AFTER
     LOAN LOSS PROVISION                       3,225,526       2,700,483          2,406,996                    8,333,005
                                            ------------     -----------       ------------                 ------------
NON INTEREST INCOME
   Service charges on deposit
     accounts                                    439,390         336,680            140,569                      916,639
   Other service charges and fees                 90,309          36,849             68,822                      195,980
   Gain on sale of other real
     estate owned                                                148,985
   Loss on sale of available for
     sale securities                              (5,874)
                                            ------------     -----------       ------------                 ------------
TOTAL NON INTEREST INCOME                        523,825         522,514            209,391                    1,255,730
                                            ------------     -----------       ------------                 ------------
NON INTEREST EXPENSE
   Salaries, wages and employee
     benefits                                  1,205,179         893,967            802,415                    2,901,561
   Occupancy expense                             427,171         195,728            214,413                      837,312
   Depreciation of premises
     and equipment                               206,238         172,896            167,278                      546,412
   Stationery and printing supplies              109,984          64,677             83,164                      257,825
   Advertising and public relations               70,633          53,209             45,518                      169,360
   Data processing expense                       198,819         109,566            132,931                      441,316
   Legal and professional fees                    66,728         136,945             36,223                      239,896
   Other expenses                                457,454         287,041            284,001                    1,028,496
                                            ------------     -----------       ------------                 ------------
TOTAL NON INTEREST EXPENSE                     2,742,206       1,914,029          1,765,943                    6,422,178
                                            ------------     -----------       ------------                 ------------
NET INCOME BEFORE INCOME TAXES                 1,007,145       1,308,968            850,444                    3,166,557

Provision for income taxes                       405,413         484,235            302,751                    1,192,399
                                            ------------     -----------       ------------                 ------------
NET INCOME                                  $    601,732     $   824,733       $    547,693                 $  1,974,158
                                            ============     ===========       ============                 ============
Earnings per share of common stock:
    Basic                                   $       0.71     $      0.98       $       0.83                 $       0.78
    Diluted                                 $       0.66     $      0.91       $       0.78                 $       0.45

Average number of common shares
    outstanding:
    Basic                                        851,644         844,621            658,885                    2,355,150
    Diluted                                      912,318         911,214            698,546                    2,522,078
</TABLE>

                                      13

<PAGE>   19

                       CENTERSTATE BANKS OF FLORIDA, INC.

                       Pro Forma Statement of Operations

               For the nine month period ended September 30, 1998

<TABLE>
<CAPTION>
                                    FIRST NATIONAL/      COMMUNITY      FIRST NATIONAL/
                                      OSCEOLA           NAT'L/PASCO           POLK        ADJUSTMENTS   COMBINED
                                    --------------     -------------    --------------   -----------  -------------
<S>                                 <C>                <C>              <C>              <C>          <C>
INTEREST INCOME
   Loans                             $  3,864,760      $ 3,587,471       $  2,577,351                 $ 10,029,582
   Investment securities                1,010,700          817,155            943,084                    2,770,939
   Federal funds sold                     515,654          233,372            240,937                      989,963
                                     ------------      -----------       ------------                 ------------
TOTAL INTEREST INCOME                   5,391,114        4,637,998          3,761,372                   13,790,484
                                     ------------      -----------       ------------                 ------------
INTEREST EXPENSE
   Deposits                             2,481,065        2,250,329          1,648,927                    6,380,321
   Securities sold under agreements
     to repurchase                         54,146           50,533             30,578                      135,257
                                     ------------      -----------       ------------                 ------------
TOTAL INTEREST EXPENSE                  2,535,211        2,300,862          1,679,505                    6,515,578
                                     ------------      -----------       ------------                 ------------
NET INTEREST INCOME                     2,855,903        2,337,136          2,081,867                    7,274,906
Provision for loan losses                  96,000          150,000             39,000                      285,000
                                     ------------      -----------       ------------                 ------------
NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES          2,759,903        2,187,136          2,042,867                    6,989,906
                                     ------------      -----------       ------------                 ------------
NON INTEREST INCOME
   Service charges on deposit
     accounts                             409,657          301,865            141,944                      853,466
   Other service charges and fees          92,910           29,901             56,951                      179,762
                                     ------------      -----------       ------------                 ------------
TOTAL NON INTEREST INCOME                 502,567          331,766            198,895                    1,033,228
                                     ------------      -----------       ------------                 ------------
NON INTEREST EXPENSE
   Salaries, wages and employee
     benefits                             972,001          839,014            660,931                    2,471,946
   Occupancy expense                      279,080          194,473            165,960                      639,513
   Depreciation of premises
     and equipment                        196,600          157,069            166,300                      519,969
   Stationery and printing supplies        70,809           55,454             64,096                      190,359
   Advertising and public relations        54,515           30,641             41,770                      126,926
   Data processing expense                168,532          152,866            132,029                      453,427
   Legal and professional fees             71,385           74,713             55,853                      201,951
   Other expenses                         403,469          285,205            249,672                      938,346
                                     ------------      -----------       ------------                 ------------
TOTAL NON INTEREST EXPENSE              2,216,391        1,789,435          1,536,611                    5,542,437
                                     ------------      -----------       ------------                 ------------
NET INCOME BEFORE INCOME TAXES          1,046,079          729,467            705,151                    2,480,697

Provision for income taxes                387,096          295,538            220,587                      903,221
                                     ------------      -----------       ------------                 ------------
NET INCOME                           $    658,983      $   433,929       $    484,564                 $  1,577,476
                                     ============      ===========       ============                 ============
Earnings per share of common stock:
    Basic                            $       0.74      $      0.47       $       0.69                 $       0.63
    Diluted                          $       0.69      $      0.45       $       0.65                 $       0.59

Average number of common shares
    outstanding:
    Basic                                 892,528          922,746            706,599                    2,521,673
    Diluted                               958,226          973,103            747,290                    2,679,119
</TABLE>

                                      14


<PAGE>   20

                              THE SPECIAL MEETING

GENERAL

      This proxy statement/prospectus and the accompanying proxy card are being
mailed to you on or about _________, 2000. The First National/Osceola board of
directors will be soliciting proxies from the holders of First National/Osceola
common stock to be voted at the special meeting. The special meeting has been
called to consider and vote upon the merger agreement providing for the merger
of First National/Osceola with a national banking subsidiary to be organized by
Centerstate Banks of Florida. The First National/Osceola board of directors
unanimously has approved the merger agreement and recommends that you vote FOR
approval of it.

DATE, TIME AND PLACE OF THE SPECIAL MEETING

      This special meeting will be held on _________, 2000 at ______ p.m.,
local time, in the principal executive officers of First National/Osceola, at
920 North Bermuda Avenue, Kissimmee, Florida 34741.

SHARES OUTSTANDING AND ENTITLED TO VOTE; RECORD DATE

      Only holders of record of First National/Osceola common stock on
_________, 2000, will be entitled to notice of and to vote at the special
meeting and any adjournments or postponements of the special meeting. On that
date, there were 511,175 shares of First National/Osceola common stock
outstanding and entitled to vote at the special meeting. Each share is entitled
to one vote. As of ___________, 2000, there were approximately ____ holders of
record of First National/Osceola common stock.

VOTE REQUIRED TO APPROVE MERGER

      The approval of the merger requires the approval from the holders of at
least two-thirds of all the shares of First National/Osceola common stock
outstanding.

      As of __________, 2000, the First National/Osceola directors, executive
officers and their affiliates owned 26.7% of the outstanding stock of First
National/Osceola. First National/Osceola management anticipates that these
persons will vote in favor of the merger.

VOTING AND SOLICITATION OF PROXIES

      All shares of First National/Osceola represented at the special meeting
by properly executed proxies received prior to or at the special meeting, and
not revoked, will be voted at the special meeting in accordance with the
instructions on the proxies. If you properly execute a proxy but include no
voting instructions, your shares will be voted to approve the merger and
authorize the merger.

      The First National/Osceola board of directors does not know of any
matters, other than as described in the notice of special meeting, which are to
come before the special meeting. If any other matters are properly presented at
the special meeting for action, the persons named in the enclosed form of proxy
will have the authority to vote on those matters in their discretion.

      If you give a proxy, you have the right to revoke it at any time before
it is voted. You may revoke



                                      15
<PAGE>   21

your proxy by (1) filing with the Secretary of First National/Osceola a written
notice of revocation bearing a later date than the proxy, (2) duly executing a
later dated proxy relating to the same shares and delivering it to the
Secretary of First National/Osceola before the taking of the vote at the
special meeting, or (3) attending the special meeting and voting in person. Any
written notice of revocation or subsequent proxy should be sent so as to be
delivered to First National/Osceola, 920 North Bermuda Avenue, Kissimmee,
Florida 34741, Attention: Thomas E. White, or hand delivered to Mr. White at or
before the taking of the vote at the special meeting.

      First National/Osceola will pay for the cost of the solicitation of
proxies. In addition to solicitation by use of the mails, proxies may be
solicited by directors, officers and employees of First National/Osceola in
person or by telephone, or by other means of communication. These individuals
will not be additionally compensated but may be reimbursed for out-of-pocket
expenses they incur in connection with the solicitation. Arrangements also will
be made with custodians, nominees and fiduciaries for the forwarding of
solicitation materials to the beneficial owners of First National/Osceola
common stock held of record by such persons. First National/Osceola may
reimburse these custodians, nominees and fiduciaries for reasonable
out-of-pocket expenses they incur in connection with the solicitation.



                                      16
<PAGE>   22

                                   THE MERGER

      This section of the proxy statement/prospectus describes some aspects of
the merger. The following descriptions are not complete and are qualified in
their entirety by reference to the merger agreement, which is attached as
Appendix A to this document and is incorporated by reference into this
document. We urge you to read all of the merger agreement carefully.

GENERAL INFORMATION ABOUT THE MERGER

      On December 10, 1999, Centerstate Banks of Florida and First
National/Osceola signed a merger agreement. The merger agreement provides that
First National/Osceola will merge into an interim national banking subsidiary
to be formed by Centerstate Banks of Florida. After the merger, First
National/Osceola will continue to conduct its business as it did prior to the
merger, and with the same name, directors, employees and banking offices,
except that it will be a subsidiary of Centerstate Banks of Florida.
Shareholders of First National/Osceola will become shareholders of Centerstate
Banks of Florida, except to the extent that they exercise dissenters' rights in
the merger.

      Centerstate Banks of Florida has entered into similar merger agreements
with First National Bank of Polk County and Community National Bank of Pasco
County. The merger involving First National/Osceola will not be completed
unless Centerstate Banks of Florida at the same time completes its mergers with
First National Bank of Polk County and Community National Bank of Pasco County.
Thus, if the merger is completed, Centerstate Banks of Florida will have three
separate subsidiary banks consisting of First National/Osceola, First National
Bank of Polk County, and Community National Bank of Pasco County. For
additional information regarding Community National Bank of Pasco County, see
the information beginning at Appendix D to this proxy statement/prospectus. For
additional information regarding First National Bank of Polk County, see the
information beginning at Appendix E to this proxy statement/prospectus. Also,
additional financial information regarding First National Bank of Polk County
and Community National Bank of Pasco County is included under the section
entitled "Index to Financial Statements," beginning on page F-1.

      Assuming the conversion of all First National/Osceola common stock, and
the conversion of all First National Bank of Polk County and Community National
Bank of Pasco County common stock in their mergers, the consummation of the
First National/Osceola, First National Bank of Polk County and Community
National Bank of Pasco County mergers would result in 36.2%, 29.2%, and 34.6%
of the outstanding Centerstate Banks of Florida common stock being owned by
First National/Osceola shareholders, First National Bank of Polk County
shareholders, and Community National Bank of Pasco County shareholders,
respectively.

BACKGROUND OF THE MERGER

      In 1989, James H. White and other individuals worked together to form
First National/Osceola and Community National Bank of Pasco County as separate
community banks in Central Florida. Mr. White currently serves as Chairman of
the Board of First National/Osceola and Community National Bank of Pasco
County, positions he has held with each of the banks since they opened in 1989.
In forming the banks, there was some discussion among the directors of the two
banks about the possibility in the future of combining the two banks under a
holding company structure if the circumstances and value were deemed
appropriate by each of the banks at that time. In 1992, Mr. White and other
individuals from Winter Haven, Florida and



                                      17
<PAGE>   23

surrounding communities worked to organize First National Bank of Polk County.
Mr. White has served as Chairman of the Board of First National Bank of Polk
County since its opening in 1992. The Organizers of First National Bank of Polk
County were aware of the interest by First National/Osceola and Community
National Bank of Pasco County in possibly forming under a bank holding company
structure, and the directors of the three banks discussed this possibility from
time to time.

      In 1993 and 1994, First National/Osceola, Community National Bank of
Pasco County and First National Bank of Polk County held meetings and
discussions with several other Florida community banks, regarding the
possibility of the three banks and other Florida banks combining as separate
subsidiary banks under a holding company. The discussions with the several
Florida community banks terminated in late 1994 with no agreements signed by
any of the banks.

      From time to time thereafter, First National/Osceola, Community National
Bank of Pasco County and First National Bank of Polk County continued their
discussions regarding the possibility of the three banks reorganizing under a
bank holding company structure. These discussions became more frequent in the
early part of 1998. The three banks explored the advisability of building a
multi-bank holding company which would have the potential of offering publicly
traded stock and opportunities for share liquidity, thereby potentially
enhancing the value to the shareholders of each of the three banks. In the
second quarter of 1998, representatives of the three banks asked
representatives of Allen C. Ewing to meet with the directors of the three banks
regarding the consideration of forming a holding company. On May 7, 1998,
representatives of Allen C. Ewing met with the directors of the three banks to
discuss how peer mergers, or combination of equals transactions, are effected,
and various related issues including procedures for listing shares of publicly
traded companies, and information on publicly-traded Florida banks. In August
1998, the Presidents of the three banks, along with Mr. White and
representatives of Allen C. Ewing, met to discuss the possible bank holding
company formation. In September 1998, the three banks retained Allen C. Ewing
to provide assistance in assessing the basis on which the three banks could
reorganize under a bank holding company and the amount that each bank's
shareholders might own as a result of the transaction. As a part of this
process, the three banks exchanged and reviewed financial and other information
on their organizations. Also in September 1998, the three banks sent letters to
their shareholders advising that their directors were in the process of
assessing the formation of a holding company for the three banks, but
cautioning that the process may take an extended period of time to complete, if
at all, and that factors including the performance of bank stocks generally and
economic and market conditions could cause the banks to delay or cancel the
process.

      The three banks continued to hold informal discussions during the
remainder of 1998 and the first half of 1999, and also continued to exchange
and review financial and other information on their organizations.

      In August 1999, the presidents of the three banks met with Mr. White and
legal counsel to develop a more formal process for forming a bank holding
company and bringing the three banks underneath the holding company as separate
subsidiaries. On September 20, 1999, the three banks caused Centerstate Banks
of Florida to be incorporated under Florida law. On September 29, 1999,
representatives of the three banks met with representatives of Allen C. Ewing,
legal counsel, and accountants to discuss the organization of Centerstate Banks
of Florida and the process for the reorganization of the three banks under the
bank holding company. At the meeting, each of the banks appointed Mr. White and
two directors from each of the banks to serve as the seven member board of
directors of Centerstate Banks of Florida. Mr. White also was elected to serve
as Chairman, President and Chief Executive Officer of Centerstate Banks of
Florida.



                                      18
<PAGE>   24

      During October 1999, the banks had several discussions with each other as
well as with Allen C. Ewing for purposes of Allen C. Ewing developing a report
for presentation to the three banks as well as to Centerstate Banks of Florida
of a possible conversion ratio for the three banks. On October 28, 1999, Allen
C. Ewing representatives met with representatives of the three banks and
Centerstate Banks of Florida for an overview of Allen C. Ewing's analysis of
the three banks and its calculation of possible conversion ratios. Without
taking any action on the report, the representatives of the three banks asked
Allen C. Ewing to continue its analysis and review of the banks' information
and to report back to the banks on Allen C. Ewing's recommended conversion
ratio. Also during October 1999, legal counsel prepared drafts of a form of
merger agreement for consideration by the directors of Centerstate Banks of
Florida, and each of the three banks.

      Allen C. Ewing continued its discussions with representatives of the
three banks during the first portion of November 1999 and, on November 11,
1999, advised Centerstate Banks of Florida and the three banks on a recommended
conversion ratio in connection with the proposed merger transaction. Based upon
its analysis, Allen C. Ewing indicated that it would be in a position to issue
a fairness opinion to each of the three banks based upon a recommended
conversion ratio of 2.0 shares of Centerstate Banks of Florida common stock for
each outstanding share of First National/Osceola, 2.02 shares of Centerstate
Banks of Florida common stock for each outstanding share of Community National
Bank of Pasco County, and 1.62 shares of Centerstate Banks of Florida common
stock for each outstanding share of First National Bank of Polk County.

      On November 15, 1999, the Board of Directors of First National/Osceola
met to review the Allen C. Ewing report, information regarding the banks, and
the terms of the merger agreement. At this meeting, legal counsel reviewed
generally the fiduciary obligations of directors in sales of financial
institutions and commented on the form of definitive agreement and affiliate
agreements to be entered into between First National/Osceola directors and
Centerstate Banks of Florida. In connection with the meeting, Allen C. Ewing
had advised First National/Osceola that the conversion ratio is fair, from a
financial point of view, to the shareholders of First National/Osceola. First
National/Osceola's board then unanimously approved the merger agreement. First
National/Osceola management also was authorized to execute the merger
agreement.

      On November 17, 1999, the Board of Directors of Community National Bank
of Pasco County met to review the Allen C. Ewing report, information regarding
the banks, and the terms of the merger agreement. At this meeting, legal
counsel reviewed generally the fiduciary obligations of directors in sales of
financial institutions and commented on the form of definitive agreement and
affiliate agreements to be entered into between Community National Bank of
Pasco County directors and Centerstate Banks of Florida. In connection with the
meeting, Allen C. Ewing had advised Community National Bank of Pasco County
that the conversion ratio is fair, from a financial point of view, to the
shareholders of Community National Bank of Pasco County. Community National
Bank of Pasco County's board then unanimously approved the merger agreement.
Community National Bank of Pasco County management also was authorized to
execute the merger agreement.

      On November 18, 1999, the Board of Directors of First National Bank of
Polk County met to review the Allen C. Ewing report, information regarding the
banks, and the terms of the merger agreement. At this meeting, legal counsel
reviewed generally the fiduciary obligations of directors in sales of financial
institutions and commented on the form of definitive agreement and affiliate
agreements to be entered into between First National Bank of Polk County
directors and Centerstate Banks of Florida. In connection with



                                      19
<PAGE>   25

the meeting, Allen C. Ewing had advised First National Bank of Polk County that
the conversion ratio is fair, from a financial point of view, to the
shareholders of First National Bank of Polk County. First National Bank of Polk
County's board then unanimously approved the merger agreement. First National
Bank of Polk County management also was authorized to execute the merger
agreement.

      On December 10, 1999, Centerstate Banks of Florida approved and entered
into the separate merger agreements with First National/Osceola, Community
National Bank of Pasco County, and First National Bank of Polk County.

      The terms of the merger agreements between Centerstate Banks of Florida
and each of the three banks are similar, with the exception of the conversion
ratio applicable to the particular bank.

RECOMMENDATION OF THE FIRST NATIONAL/OSCEOLA BOARD

      The First National/Osceola board of directors has unanimously approved
the merger agreement and recommends that you vote FOR approval and adoption of
the merger agreement. The First National/Osceola board of directors has
determined that the merger is in your best interest and in the best interest of
First National/Osceola.

      Without assigning any relative or specific weights to the factors, the
board of directors of First National/Osceola considered the following material
factors:

      o   The terms of the merger agreement, including the conversion ratio;

      o   The overall compatibility of operations and management of First
          National/Osceola, First National Bank of Polk County, and Community
          National Bank of Pasco County;

      o   The tax-free nature of the merger to First National/Osceola and the
          treatment of the merger as a pooling of interest for accounting
          purposes;

      o   The likelihood of receiving requisite regulatory approvals;

      o   Economic and other conditions affecting the banking industry;

      o   That the merger will afford First National/Osceola the opportunity to
          participate in the ownership of a bank holding company which, after
          the closing of the First National Bank of Polk County and Community
          National Bank of Pasco County mergers, would have greater financial
          resources than First National/Osceola;

      o   That after the merger, First National/Osceola will be able to use the
          collective resources and capital of the entire Centerstate Banks of
          Florida organization to serve more and larger customers through a
          branching network not available to any of the three banks and larger
          lending limits reflecting the combined organization;.

      o   That the merger would increase the ability to compete with other
          banks and financial service institutions not only through a more
          expansion branch network and lending capacity, but also through
          pricing reflecting the economies and cost reductions afforded by a
          combination



                                      20
<PAGE>   26

          of the three organizations; and

      o   That upon completion of the merger, Centerstate Banks of Florida
          intends to qualify its shares to be eligible for trading on the
          NASDAQ system.

      First National/Osceola also entered into the merger agreement conditioned
upon it receiving from its financial advisor an opinion as to the fairness of
the conversion ratio from a financial point of view to the First
National/Osceola shareholders. See "Opinion of financial advisor" below.

      THE BOARD OF DIRECTORS OF FIRST NATIONAL/OSCEOLA UNANIMOUSLY RECOMMENDS
THAT FIRST NATIONAL/OSCEOLA SHAREHOLDERS VOTE FOR APPROVAL OF THE MERGER
AGREEMENT.

OPINION OF FINANCIAL ADVISOR

GENERAL

      First National/Osceola retained Allen C. Ewing as financial advisor in
connection with the merger. Allen C. Ewing was also retained by First National
Bank of Polk County and Community National Bank of Pasco County to serve as
financial advisor in connection with the merger. Allen C. Ewing delivered to
First National/Osceola a written opinion, dated December 22, 1999 as to the
fairness, from a financial point of view, of the conversion ratio to the
shareholders of First National/Osceola.

      Allen C. Ewing is regularly engaged in the valuation of securities in
connection with mergers and acquisitions, underwritings, private placements,
trading and market making activities, and valuations for various other purposes
for commercial banks. The board of directors of First National/Osceola engaged
Allen C. Ewing based on its experience as a financial advisor in mergers and
acquisitions of financial institutions, particularly transactions in Florida,
and its general investment banking experience in the financial services
industry.

      You should consider the following as you read this discussion of Allen C.
Ewing's opinion:

      o   The text of Allen C. Ewing's written opinion is located in Appendix B
          to this proxy statement/prospectus and should be read carefully and
          in its entirety by the shareholders of First National/Osceola.

      o   Allen C. Ewing's opinion is directed to the board of directors of
          First National/Osceola and addresses only the fairness, from a
          financial point of view, of the conversion ratio to the shareholders
          of First National/Osceola.

      o   Allen C. Ewing's opinion was based on information provided by First
          National/Osceola, First National Bank of Polk County, and Community
          National Bank of Pasco County, as well as general economic, market,
          and financial conditions as they existed on the date of the opinion.

      o   Allen C. Ewing's opinion is subject to Centerstate Banks of Florida
          completing its mergers with First National Bank of Polk County and
          Community National Bank of Pasco County at the same time it completes
          its merger with First National/Osceola.

      o   Allen C. Ewing was not engaged to make any recommendations to the
          board of directors of First National/Osceola regarding strategies
          other than the merger with Centerstate Banks



                                      21
<PAGE>   27

          of Florida and Allen C. Ewing's opinion does not address the
          underlying business decision by the board of directors of First
          National/Osceola to enter into the merger.

      o   Allen C. Ewing's opinion does not constitute a recommendation to any
          First National/Osceola shareholder as to how he or she should vote on
          the merger.

      In connection with its opinion, Allen C. Ewing reviewed, analyzed and
relied upon the following information provided by the management of First
National/Osceola, First National Bank of Polk County, and Community National
Bank of Pasco County:

      o   the merger agreement;

      o   audited financial statements for the three banks for the three years
          ended December 31, 1998;

      o   unaudited interim financial information for the three banks for
          various periods for the year 1999;

      o   forecasted results for the three banks, prepared by management of
          each respective bank, for various periods for the years 1999, 2000,
          and 2001; and

      o   normalized income for the three banks, prepared by management of each
          respective bank, for various historical and future periods.

      In connection with its opinion, Allen C. Ewing also considered:

      o   publicly available information concerning the trading of
          publicly-traded common stocks of Florida financial institutions, as
          well as publicly available information regarding mergers and
          acquisitions of Florida financial institutions;

      o   the business prospects of the three banks, and the general economies
          of their respective markets; and

      o   other financial, economic, and regulatory factors deemed relevant by
          Allen C. Ewing.

      In conducting its review and arriving at its opinions, Allen C. Ewing
relied upon and assumed the accuracy and completeness of all of the financial
and other information provided to it or publicly available, and Allen C. Ewing
did not attempt to verify such information independently. Allen C. Ewing relied
upon the management of each bank as to the reasonableness and achievability of
all forecasts and adjustments for normalized income provided to Allen C. Ewing.
Allen C. Ewing assumed that such forecasts and adjustments reflected the best
available estimates and judgments of management and that such forecasts and
adjustments will be realized in the amounts and in the time periods estimated
by management.

      Allen C. Ewing assumed, without independent verification, that the
aggregate allowances for loan and other losses for First National/Osceola,
First National Bank of Polk County, and Community National Bank of Pasco County
are adequate to cover such losses. Allen C. Ewing did not make or obtain any
inspections, evaluations, or appraisals of the assets or liabilities of the
three banks, nor did Allen C. Ewing examine any individual loan, property, or
securities files. Allen C. Ewing also assumed that First National/Osceola,
First National Bank of Polk County, and Community National Bank of Pasco County
have taken necessary steps to address Year 2000 issues and Allen C. Ewing makes
no representations with respect to the Year 2000 readiness of the three banks.

      Allen C. Ewing assumed for purposes of its opinion that the merger will
qualify as a pooling of



                                      22
<PAGE>   28

interests transaction under generally accepted accounting principles and that
the transaction will qualify as a tax-free reorganization for income tax
purposes. Allen C. Ewing also assumed that the conditions to the merger as set
forth in the merger agreement, including receipt of any required governmental,
regulatory, or other consents and approvals, would be satisfied and that the
merger would be consummated on a timely basis as contemplated by the merger
agreement.

      Allen C. Ewing met with the boards of directors and management of First
National/Osceola, First National Bank of Polk County, Community National Bank
of Pasco County, and Centerstate Banks of Florida on several occasions for the
purposes of developing conversion ratios for the three banks. See "The Merger -
Background of the Merger." Based on such meetings and the information provided
to Allen C. Ewing and other considerations as outlined under "The Merger -
Opinion of the Financial Advisor-General," Allen C. Ewing recommended to each
of the three banks a conversion ratio that, in Allen C. Ewing's judgment, was
fair, from a financial point of view, to the respective shareholders of each of
the three banks.

      On November 11, 1999, Allen C. Ewing recommended conversion ratios of
2.00 shares of Centerstate Banks of Florida common stock for each outstanding
share of First National/Osceola common stock, 1.62 shares of Centerstate Banks
of Florida common stock for each outstanding share of First National Bank of
Polk County common stock, and 2.02 shares of Centerstate Banks of Florida
common stock for each outstanding share of Community National Bank of Pasco
County common stock. The recommended conversion ratios for each of the three
banks were subsequently approved by the boards of directors of each of the
three banks at meetings taking place during the week of November 15, 1999. See
"The Merger - Background of the Merger."

VALUATION METHODOLOGIES

      In connection with its opinions, Allen C. Ewing performed various
analyses, a brief summary of which follows:

      ANALYSIS OF TERMS OF THE MERGER. In the merger, each share of First
National/Osceola common stock outstanding will be converted into the right to
receive 2.00 shares of Centerstate Banks of Florida common stock. See
"Conversion of Shares."

      ANALYSIS OF COMPARABLE TRANSACTIONS. Because of the relatively few
transactions involving peer mergers of three community banks with total assets
less than $100 million each, analysis of comparable transactions was not
utilized by Allen C. Ewing.

      DISCOUNTED CASH FLOW ANALYSIS. Discounted cash flow analysis is based on
management's forecasted earnings and dividends for a period of years and a
projected value at the end of the period. The cash flow streams are then
discounted at various discount rates reflecting required rates of return and
the inherent risks in the cash flow projections. Because of the volatility in
earnings resulting from recent branch openings, the hiring of additional
officers and personnel, and other costs for First National/Osceola, First
National Bank of Polk County, and Community National Bank of Pasco County,
discounted cash flow analysis was not utilized by Allen C. Ewing.

      CONTRIBUTION ANALYSIS. Allen C. Ewing calculated the contributions by
First National/Osceola, First National Bank of Polk County, and Community
National Bank of Pasco County to the pro forma balance sheet



                                      23
<PAGE>   29

and income statement of Centerstate Banks of Florida for various periods. The
following table presents various balance sheet and income statement
contributions to be made to Centerstate Banks of Florida by each of the three
banks, compared to the pro forma ownership in Centerstate Banks of Florida by
the shareholders from each of the three banks after the merger.

<TABLE>
<CAPTION>

                                                                          First National             Community National
                                                First National/            Bank of Polk                 Bank of Pasco
                                                    Osceola                   County                       County
                                                Contribution to           Contribution to              Contribution to
                                                  Centerstate               Centerstate                  Centerstate
                                              -------------------      ---------------------       -----------------------
<S>                                           <C>                      <C>                         <C>

AT OR FOR THE TRAILING TWELVE
MONTHS ENDED SEPTEMBER 30, 1999:

Fully Diluted Equity Capital                         36.3%                     29.6%                        34.0%

Total Loans                                          40.3%                     25.0%                        34.8%

Total Deposits                                       38.7%                     26.6%                        34.8%

Total Assets                                         38.9%                     26.3%                        34.8%

Actual Net Income                                    34.8%                     32.0%                        33.2%

Normalized Net Income                                36.1%                     26.2%                        37.7%



AT OR FOR THE YEAR
ENDING DECEMBER 31, 1999:

Forecasted Fully Diluted Equity Capital              36.3%                     29.8%                        33.8%

Forecasted Total Loans                               40.3%                     24.4%                        35.4%

Forecasted Total Deposits                            38.4%                     26.7%                        34.8%

Forecasted Total Assets                              39.1%                     26.2%                        34.7%

Forecasted Net Income                                35.8%                     33.0%                        31.2%

Forecasted Normalized Net Income                     36.2%                     27.4%                        36.4%



AT OR FOR THE YEAR
ENDING DECEMBER 31, 2000:

Forecasted Fully Diluted Equity Capital              36.7%                     29.7%                        33.6%

Forecasted Total Loans                               38.4%                     24.3%                        37.3%

Forecasted Total Deposits                            37.3%                     26.4%                        36.3%

Forecasted Total Assets                              38.3%                     26.1%                        35.6%

Forecasted Net Income                                37.1%                     29.7%                        33.2%

Forecasted Normalized Net Income                     37.6%                     26.8%                        35.6%

</TABLE>


<TABLE>
<CAPTION>

                                                                          First National                  Community
                                                First National/               Bank of                 National Bank of
                                                    Osceola                 Polk County                 Pasco County
                                              -------------------      ---------------------       -----------------------
<S>                                                  <C>                       <C>                          <C>

Conversion Ratio                                     2.00                      1.62                         2.02


Pro Forma Fully Diluted Percentage
Ownership of Centerstate Banks of
Florida to be Owned by the
Shareholders of Each of the
Three Banks                                          36.0%                     29.1%                        34.9%

</TABLE>



                                      24
<PAGE>   30

      ACCRETION AND DILUTION ANALYSIS. Allen C. Ewing analyzed the pro forma
impact of the merger on fully diluted earnings per share and book value per
share of First National/Osceola, First National Bank of Polk County, and
Community National Bank of Pasco County. Allen C. Ewing's analysis showed that
the merger, compared to the continued operation of First National/Osceola on a
stand-alone basis, would be:

      o   accretive to earnings per share and dilutive to fully diluted book
          value per share for the trailing twelve months ended September 30,
          1999;

      o   accretive to forecasted earnings per share and dilutive to fully
          diluted forecasted book value per share for the year ending December
          31, 1999; and

      o   dilutive to forecasted earnings per share and dilutive to fully
          diluted forecasted book value per share for the year ending December
          31, 2000.

Allen C. Ewing's analysis showed that the merger, compared to the continued
operation of First National Bank of Polk County on a stand-alone basis, would
be:

      o   dilutive to earnings per share and dilutive to fully diluted book
          value per share for the trailing twelve months ended September 30,
          1999;

      o   dilutive to forecasted earnings per share and dilutive to fully
          diluted forecasted book value per share for the year ending December
          31, 1999; and

      o   dilutive to forecasted earnings per share and dilutive to fully
          diluted forecasted book value per share for the year ending December
          31, 2000.

Allen C. Ewing's analysis showed that the merger, compared to the continued
operation of Community National Bank of Pasco County on a stand-alone basis,
would be:

      o   accretive to earnings per share and accretive to fully diluted book
          value per share for the trailing twelve months ended September 30,
          1999;

      o   accretive to forecasted earnings per share and accretive to fully
          diluted forecasted book value per share for the year ending December
          31, 1999; and

      o   accretive to forecasted earnings per share and accretive to fully
          diluted forecasted book value per share for the year ending December
          31, 2000.

      STOCK TRADING HISTORY. Allen C. Ewing reviewed the prior stock trading
history for First National/Osceola common stock and concluded that no active
trading market exists for First National/Osceola common stock. After the
merger, Centerstate Banks of Florida intends to list its shares of common stock
for trading on the Nasdaq system, which may provide the opportunity for share
liquidity if an active trading market develops.

      While the summary set forth above describes the material analyses
performed by Allen C. Ewing, it does not purport to be a complete description
of the analyses. The preparation of a fairness opinion is not necessarily
susceptible to partial analysis or summary description. Allen C. Ewing believes
that its analyses and the summary set forth above must be considered as a whole
and that selecting portions of its analyses without considering all analyses,
or selecting part or all of the above summary without considering all factors
and analyses, would create an incomplete view of the processes underlying the
analyses reflected in Allen C. Ewing's opinions. In addition, Allen C. Ewing
may have given various analyses more or less weight than



                                      25
<PAGE>   31


other analyses and may have deemed various assumptions more or less probable
than other assumptions, so that the ranges of valuations resulting from any
particular analysis described above should not be taken to be Allen C. Ewing's
view of the actual value of First National/Osceola, First National Bank of Polk
County, or Community National Bank of Pasco County. The fact that any specific
analysis has been referred to in the summary above is not intended to indicate
that such analysis was given greater weight than any other analysis.

      In performing its analyses, Allen C. Ewing made numerous assumptions with
respect to industry performance, general business, and economic conditions and
other matters, many of which are beyond the control of First National/Osceola,
First National Bank of Polk County, and Community National Bank of Pasco
County. The analyses performed by Allen C. Ewing are not necessarily indicative
of actual values or actual future results, which may be significantly more or
less favorable than suggested by such analyses. Such analyses were prepared
solely as part of Allen C. Ewing's analysis of the fairness, from a financial
point of view, of the conversion ratio to the shareholders of First
National/Osceola. The analyses do not purport to be appraisals or to reflect
the prices at which a company actually might be sold or the prices at which any
securities may trade at the present time or at any time in the future. In
addition, as described above, Allen C. Ewing's opinion is just one of many
factors taken into consideration by the board of directors of First
National/Osceola in determining to enter into the merger agreement.

      In the ordinary course of its business as a broker/dealer, Allen C. Ewing
may, from time to time, purchase securities from, and sell securities to,
banking and thrift companies and as a market maker in securities may, from time
to time, have a long or short position in, and buy or sell, debt or equity
securities of banking and thrift companies for its own account and for the
account of its customers. As of the date of this proxy statement/prospectus,
Allen C. Ewing had no such position in the securities of First
National/Osceola, First National Bank of Polk County, Community National Bank
of Pasco County, or Centerstate Banks of Florida.

COMPENSATION OF ALLEN C. EWING

      First National/Osceola, First National Bank of Polk County, and Community
National Bank of Pasco County have agreed to pay Allen C. Ewing a total fee
equal to $25,000 ($8,333 each) for financial advisory services rendered in
connection with the merger. Further, each of the three banks has agreed to
reimburse Allen C. Ewing for reasonable out-of-pocket expenses incurred in
connection with acting as financial advisor to each. Each of the three banks
has also agreed to indemnify and hold harmless Allen C. Ewing and its
directors, officers, and employees against certain liabilities, including
liabilities under the federal securities laws, in connection with its services.

CONVERSION RATIO

      As a result of the merger, each share of First National/Osceola common
stock outstanding immediately prior to effectiveness of the merger, other than
shares as to which dissenters' rights have been perfected under the national
banking laws, will be converted into the right to receive 2.0 shares of
Centerstate Banks of Florida common stock. This is referred to as the
conversion ratio. Centerstate Banks of Florida will not issue fractional shares
of its common stock. A holder of First National/Osceola common stock otherwise
entitled to a fractional share will be paid cash in lieu of such fractional
share based on the book value of First National/Osceola common stock on the
last day of the month prior to or on the date the merger becomes effective.



                                      26
<PAGE>   32

INTEREST OF CERTAIN PERSONS IN THE MERGER

      All of First National/Osceola's directors and officers will obtain an
equity interest in Centerstate Banks of Florida in exchange for their shares of
First National/Osceola common stock in the merger. Each of them will receive
the same number of shares of Centerstate Banks of Florida common stock for each
share of First National/Osceola common stock owned by him or her as every other
First National/Osceola shareholder. Directors and officers of First
National/Osceola will be treated the same as other First National/Osceola
shareholders, except that they may be subject to certain restrictions on any
resale of Centerstate Banks of Florida common stock received by them in the
merger. See "Resales of Centerstate Banks of Florida common stock to be
received by affiliates of First National/Osceola" below.

      First National/Osceola has outstanding stock options covering 5,506
shares of First National/Osceola common stock. These options will be assumed by
Centerstate Banks of Florida and will continue as outstanding options
exercisable for shares of Centerstate Banks of Florida common stock. Each
holder of an option will have the right to acquire after effectiveness of the
merger a number of shares of Centerstate Banks of Florida common stock equal to
the product, rounded up to the next whole number, of (1) the number of shares
of First National/Osceola common stock covered by the option and (2) the
conversion ratio. The exercise price at which the option will be exercisable
will be an amount, rounded up to the next whole cent, computed by dividing (1)
the exercise price per share of the option, by (2) the conversion ratio. Option
holders who exercise their options prior to effectiveness of the merger and
receive First National/Osceola common stock will receive Centerstate Banks of
Florida common stock in the merger in the same manner as any other First
National/Osceola shareholder.

      The merger agreement also provides that after effectiveness of the
merger, Centerstate Banks of Florida will indemnify the present and former
officers, directors and employees of First National/Osceola against losses
incurred by them prior to effectiveness of the merger to the full extent
allowed under Florida law and by the articles of incorporation of First
National/Osceola.

EFFECTIVENESS OF THE MERGER

      The merger will become effective on the date and time set forth in the
certificate of merger relating to the merger issued by the Comptroller of the
Currency. Unless otherwise agreed to by First National/Osceola and Centerstate
Banks of Florida, the effectiveness of the merger will occur on the tenth
business day following the later to occur of (1) the effective date of the last
required regulatory approval to consummate the merger, (2) the date on which
First National/Osceola shareholders approved the merger agreement, and (3) the
date on which all other conditions required for consummation of the merger are
completed.

REGULATORY APPROVALS FOR THE MERGER

      The merger is subject to prior approval by the appropriate banking
regulatory authorities. An application was filed for approval of the merger
with the Board of Governors of the Federal Reserve System on December 17, 1999.
An application for approval of the merger also was filed with the Office of the
Comptroller of the Currency on December 17, 1999. The merger cannot be closed
in the absence of these regulatory approvals. Although there can be no
assurance, we believe that the required regulatory approvals will be obtained.



                                      27
<PAGE>   33


RIGHTS OF DISSENTING SHAREHOLDERS

      The national banking laws afford you the right to dissent from the merger
and receive cash for the value of your shares. The following is a brief summary
of the steps you must take to perfect your dissenters' rights under the
national banking laws. This summary does not purport to be complete and is
subject in all respects to the provisions of the national banking laws which
are reproduced as Appendix C to this proxy statement/prospectus. A shareholder
of First National/Osceola who wishes to exercise his or her dissenters' rights:

      o   must either give written notice to the President of First
          National/Osceola, at or prior to the special meeting, of the holder's
          dissent from the merger or must vote against the merger at the
          special meeting;

      o   within 30 days after the effectiveness of the merger, must make a
          written request to First National/Osceola for appraisal; and

      o   must send his or her First National/Osceola stock certificates with
          the written request for appraisal.

      The written notices and written requests to First National/Osceola should
be addressed to: Thomas E. White, President and Chief Executive Officer, First
National Bank/Osceola, 920 North Bermuda Avenue, Kissimmee, Florida 34741.

      If you perfect your dissenters' rights, the value of your shares will be
determined as of the effectiveness of the merger by an appraisal made by a
committee of three persons. One person will be selected by a vote of the
holders of a majority of the stock, the owners of which are exercising their
dissenters' rights. The second member will be selected by the board of
directors of First National/Osceola. The third member will be selected by the
two persons so selected. The value agreed upon by any two of the three
appraisers governs. If the value so fixed is not satisfactory to a dissenting
shareholder who has requested payment, that shareholder may within five days
after being notified of the appraised value of the shares, appeal to the
Comptroller of the Currency. The Comptroller of the Currency will cause a
reappraisal to be made which will be final and binding as to the value of the
shares. If within 90 days after effectiveness of the merger, one or more of the
appraisers is not selected for any reason, or the appraisers fail to determine
the value of the shares, the Comptroller of the Currency will, upon request of
any interested party, cause an appraisal to be made. This appraisal will be
final and binding on all parties. The expenses of the Comptroller of the
Currency in making the reappraisal or the appraisal will be paid by First
National/Osceola.

      To exercise your dissenters' rights, strict adherence to the provisions
of the national banking laws is required. If you think you may desire to
exercise your dissenters' rights, you should carefully review the statutory
provisions attached to this proxy statement/prospectus as Appendix C. As in all
legal matters, you would be well advised to seek the guidance of an attorney.

      If you receive cash for the fair value of your shares of First
National/Osceola common stock, that cash will be subject to federal income
taxes. The amount of gain or loss and its character as ordinary or capital gain
or loss will be determined in accordance with the Internal Revenue Code. If you
are



                                      28
<PAGE>   34

contemplating the possible exercise of dissenters' rights, you are urged to
consult a tax advisor as to the federal and any applicable state and local
income tax consequences resulting from such an election.

RESALES OF CENTERSTATE BANKS OF FLORIDA COMMON STOCK TO BE RECEIVED BY
AFFILIATES OF FIRST NATIONAL/OSCEOLA

      The shares of Centerstate Banks of Florida common stock that you will
receive in the merger will be registered under the Securities Act of 1933.
Under current law, if you are not an affiliate of First National/Osceola or
Centerstate Banks of Florida within the meaning of Rule 144 under the
Securities Act, you may sell or transfer any shares of Centerstate Banks of
Florida common stock that you receive in the merger without need of further
registration under the Securities Act.

      If you are an affiliate of First National/Osceola before the merger or an
affiliate of Centerstate Banks of Florida after the merger, you may resell the
shares of Centerstate Banks of Florida common stock issued to you in the merger
only:

      o   in transactions permitted by Rule 144 and 145 under the Securities
          Act;

      o   pursuant to an effective registration statement; or

      o   in transactions exempt from registration.

      Generally, if you are an executive officer, director or principal
shareholder or other control person of First National/Osceola or Centerstate
Banks of Florida, you may be deemed to be an affiliate for these purposes.
Other shareholders would not be deemed to be affiliates. Rule 144 and 145,
insofar as relevant to the merger, impose restrictions on the manner in which
affiliates may make resales and also on the quantity of resales that such
affiliates, and others with whom they may act in concert, may make within any
three-month period.

ACCOUNTING TREATMENT OF THE MERGER

      Centerstate Banks of Florida intends to treat the merger as a pooling of
interests for accounting purposes. The unaudited pro forma financial
information included in this proxy statement/prospectus reflects the merger
using the pooling of interests method of accounting.

FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

      The merger is conditioned upon receipt of an opinion as to the principal
federal income tax consequences expected to result from the merger. KPMG LLP
will provide this opinion.

      The following summary of the material federal income tax consequences
expected to result from the merger is qualified in its entirety by reference to
the full text of the opinion of KPMG LLP, including the assumptions upon which
that opinion is based. The opinion is filed as Exhibit 8 to the registration
statement of which this proxy statement/prospectus is a part. Neither the
opinion nor this summary addresses any tax considerations under foreign, state
or local laws, or the tax considerations to shareholders other than individual
United States citizens who hold their shares of First National/Osceola common
stock or



                                      29
<PAGE>   35

Centerstate Banks of Florida common stock as capital assets within the meaning
of the Internal Revenue Code.

      No rulings have been requested from the Internal Revenue Service as to
the federal income tax consequences of the merger. You should be aware that the
opinion of KPMG LLP is not binding on the Internal Revenue Service and the
Internal Revenue Service is not precluded from taking a different position. You
should also be aware that some of the federal income tax consequences of the
merger are governed by provisions of the Internal Revenue Code as to which
there are no final regulations and little or no judicial or administrative
guidance. KPMG LLP's opinion is based upon the federal income tax laws as in
effect on the date of the opinion and as those laws are currently interpreted.
There can be no assurance that future legislation, regulations, administrative
rulings or court decisions will not adversely affect the accuracy of the
statements contained in this proxy statement/prospectus or in the opinion.

      Subject to the limitations and assumptions described above, KPMG LLP will
render an opinion to Centerstate Banks of Florida and First National/Osceola
that the merger will have the following federal income tax consequences:

      o   No gain or loss will be recognized by Centerstate Banks of Florida or
          First National/Osceola as a result of the transactions contemplated
          in the merger agreement;

      o   No gain or loss will be recognized by the shareholders of First
          National/Osceola as a result of their exchange of First
          National/Osceola common stock for Centerstate Banks of Florida common
          stock, except to the extent that any shareholder receives cash in
          lieu of a fractional share or as a dissenting shareholder;

      o   The holding period of the Centerstate Banks of Florida common stock
          received in the merger will include the period during which the stock
          of First National/Osceola exchanged therefor was held, provided such
          stock was a capital asset in the hands of the holder on the date of
          the exchange; and

      o   The federal income tax basis of the Centerstate Banks of Florida
          common stock received in the merger will be the same as the basis of
          the First National/Osceola common stock exchanged therefor.

      The tax consequences of the merger may vary depending upon your
particular circumstances. You are urged to consult your own tax advisor to
determine the particular tax consequences of the merger to you, including the
applicability and effect of any state, local or foreign income, property,
transfer or other tax laws.

HOW TO EXCHANGE FIRST NATIONAL/OSCEOLA STOCK CERTIFICATES FOR CENTERSTATE BANKS
OF FLORIDA STOCK

      Promptly after the merger becomes effective, Centerstate Banks of Florida
will mail transmittal and exchange instructions to each holder of record of
First National/Osceola common stock to be used to exchange shares of First
National/Osceola common stock for shares of Centerstate Banks of Florida common
stock. These transmittal letters will be accompanied by instructions specifying
other details of the exchange. You should not send in your certificates until
you receive a transmittal form and instructions.



                                      30
<PAGE>   36

      After the merger becomes effective, each certificate for shares of First
National/Osceola common stock will be deemed to represent only the right to
receive:

      o   the number of shares of Centerstate Banks of Florida common stock
          that the holder is entitled to receive in the merger; and

      o   the cash payment for any fractional share of First National/Osceola
          common stock.

      The holder of an unexchanged certificate will not be entitled to receive
any dividend or other distribution payable by Centerstate Banks of Florida
until the certificate has been exchanged.

CONDUCT OF BUSINESS PENDING THE MERGER

      In the merger agreement, First National/Osceola and Centerstate Banks of
Florida have agreed that until the merger becomes effective or the merger
agreement is terminated, each will, with some exceptions:

      o   use its best efforts to take all actions necessary for all regulatory
          applications to be approved and use reasonable efforts to remove any
          condition unduly restricting the operations or materially adversely
          affecting the condition of Centerstate Banks of Florida or First
          National/Osceola or rendering consummation of the merger unduly
          burdensome;

      o   use its best efforts to obtain any consents and approvals required to
          consummate the merger;

      o   refrain from taking any action which would cause any representations
          and warranties to become untrue in any material respect or any
          condition set forth in the merger agreement to not be satisfied;

      o   continue to file all reports and documents required with appropriate
          regulatory authorities;

      o   refrain from taking any action which would disqualify the merger as a
          tax-free reorganization under the Internal Revenue Code;

      o   permit representatives of the other party to have full access to
          information and documents pertaining to it;

      o   notify the other of any material adverse development affecting its
          business;

      o   conduct its business in the ordinary course consistent with past
          practices;

      o   use reasonable efforts to maintain its business organization,
          employees and business relationships; and

      o   take no action which would adversely affect or delay the ability of
          any party to obtain any consent or approval required for the merger.

      In addition, until the merger becomes effective, First National/Osceola
and Centerstate Banks of Florida have each agreed that it will not



                                      31
<PAGE>   37

      o   incur any debt other than the ordinary course of business;

      o   make any change in its capital structure, except for the payment of
          dividends consistent with past practices and the issuance of shares
          upon the exercise of stock options;

      o   sell any of its material properties or assets or cancel any material
          indebtedness, except in the ordinary course of business;

      o   make any material investment in any other entity, except in the
          ordinary course of business;

      o   enter into or terminate, or make any changes to, any material leases
          or contracts, other than renewals, and except in the ordinary course
          of business;

      o   increase in any material manner the compensation of its employees or
          implement or change any benefit plans, except in the ordinary course
          of business;

      o   amend its articles of association or bylaws;

      o   enter into any new material line of business;

      o   change its lending, investment, liability management and other
          material banking policies in any respect which is material;

      o   incur or commit to any capital expenditure other than the ordinary
          course of business;

      o   change its method of accounting; or

      o   issue or sell any additional shares, except upon the conversion of
          outstanding options.

      The merger agreement also provides that neither Centerstate Banks of
Florida nor First National/Osceola may solicit or encourage or consider or
participate in the negotiation or the submission of a proposal or offer from
any person relating to any recapitalization, merger, acquisition of 25% or more
of its stock or assets, or similar transaction. This excludes the agreements
that Centerstate Banks of Florida has entered into to similarly acquire First
National Bank of Polk County and Community National Bank of Pasco County.
However, either party can consider and negotiate regarding any prohibited
proposal to the extent its board of directors determines in good faith that the
failure to do so would be inconsistent with its fiduciary obligations. If a
party makes this determination, it must promptly notify the other party.

CONDITIONS FOR THE MERGER

      The obligations of First National/Osceola and Centerstate Banks of
Florida to affect the merger are subject to conditions, including:

      o   the approval of the merger agreement by the holders of at least
          two-thirds of the outstanding shares of First National/Osceola common
          stock;



                                      32
<PAGE>   38

      o   receipt of the approval of the merger by all bank regulatory
          agencies, without inclusion of any condition which would unduly
          restrict the operations, or would materially adversely affect the
          condition, of Centerstate Banks of Florida or First National/Osceola
          or make consummation of the merger unduly burdensome;

      o   the accuracy in all material respects of the representations and
          warranties of the parties set forth in the merger agreement;

      o   the absence of any pending or threatened action or proceeding which
          would prevent consummation of the merger or would adversely affect
          the rights of a party after effectiveness of the merger to own,
          operate or control its assets;

      o   the shareholders equity of First National/Osceola on the last day of
          the calendar month immediately preceding effectiveness of the merger
          shall not be less than the amount at September 30, 1999;

      o   the holders of no more than 5% of the outstanding First
          National/Osceola common stock shall have elected to exercise their
          dissenters' rights in the merger.

      The closing of the merger is also conditioned upon the simultaneous
closing by Centerstate Banks of Florida of the First National Bank of Polk
County and Community National Bank of Pasco County mergers.

EXPENSES AND FEES RELATED TO THE MERGER

      Each party to the merger agreement will bear its own expenses incurred in
connection with the merger.

AMENDMENT, WAIVER AND TERMINATION

      The merger may be terminated at any time prior to the merger, either
before or after the special meeting by mutual consent of Centerstate Banks of
Florida and First National/Osceola. In addition, the merger agreement may be
terminated at any time by either Centerstate Banks of Florida or First
National/Osceola if:

      o   the effectiveness of the merger has not occurred by December 31,
          2000;

      o   there is a material breach of a representation, warranty or covenant
          by the other party, which has not been cured within 15 days after
          written notice of the breach has been given;

      o   if a material adverse development occurs affecting the condition of
          the other party;

      o   if the merger fails to receive approval of the First National/Osceola
          shareholders; or

      o   if any approval from a bank regulatory agency required for
          effectiveness of the merger is not received, or includes conditions
          which in the reasonable judgment of a party would



                                      33
<PAGE>   39

          unduly impair or restrict the operations or materially adversely
          affect the condition of either party, or render consummation of the
          merger unduly burdensome.

      If the merger agreement is terminated, no party will have any further
liability to the other party, except for any liability of a party which
breaches the merger agreement.

      Substantially all of the conditions to consummating the merger may be
waived to the extent permissible under law by the party for whose benefit the
condition has been imposed, without the approval of shareholders of First
National/Osceola.


              DIFFERENCE IN RIGHTS OF CENTERSTATE BANKS OF FLORIDA
                    AND FIRST NATIONAL/OSCEOLA SHAREHOLDERS

      As a result of the merger, shareholders of First National/Osceola will
exchange their shares of common stock in First National/Osceola for shares of
common stock in Centerstate Banks of Florida and will become shareholders of
Centerstate Banks of Florida. First National/Osceola is a national banking
association and subject to the national banking laws. Centerstate Banks of
Florida is a Florida corporation and subject to Florida law. As discussed
below, there are certain differences between the national banking laws and the
laws of the State of Florida that will change the rights of First
National/Osceola shareholders as a result of their becoming shareholders of
Centerstate Banks of Florida. In addition, the following also summarizes
certain differences between Centerstate Banks of Florida's articles of
incorporation and bylaws and the articles of association of First
National/Osceola.

AUTHORIZED CAPITAL STOCK

      Centerstate Banks of Florida is authorized to issue up to 20,000,000
shares of common stock. As of the date of this proxy statement/prospectus, only
one share of common stock was outstanding which was held by James H. White
solely to facilitate the organization of Centerstate Banks of Florida. First
National/Osceola articles authorize the issuance of up to 550,000 shares of
First National/Osceola common stock.

      The Centerstate Banks of Florida articles also authorize Centerstate
Banks of Florida to issue up to 5,000,000 shares of preferred stock, none of
which were issued or outstanding as of the date of this Proxy Statement. The
First National/Osceola articles do not authorize the issuance of any shares of
First National/Osceola preferred stock. The shares of Centerstate Banks of
Florida preferred stock may be issued by the Centerstate Banks of Florida board
from time to time without further shareholder action, in one or more series,
and with such relative rights and preferences as the board may determine. As to
any series this may include the dividend rate, the terms and conditions of
redemption, liquidation value, voting rights, conversion rights, and such other
relative, participating, optional, or special rights, qualifications,
limitations, or restrictions as the Centerstate Banks of Florida board may
determine.

      The Centerstate Banks of Florida board of directors may authorize the
issuance of additional shares of Centerstate Banks of Florida common stock or
preferred stock without further action by the Centerstate Banks of Florida
shareholders, unless such action is required in a particular case by applicable
law. The authority to issue additional shares of Centerstate Banks of Florida
common stock or preferred stock provides Centerstate Banks of Florida with the
flexibility necessary to meet its future needs without the delay resulting



                                      34
<PAGE>   40

from seeking shareholder approval. The unissued shares of Centerstate Banks of
Florida common stock and preferred stock may be issued from time to time for
any corporate purposes, including stock splits, stock dividends, employee
benefit and compensation plans, acquisitions, and public or private sales for
cash as a means of raising capital. Such shares could be used to dilute the
stock ownership of persons seeking to obtain control of Centerstate Banks of
Florida. In addition, the sale of a substantial number of shares of Centerstate
Banks of Florida common stock or the sale of preferred stock to persons who
have an understanding with Centerstate Banks of Florida concerning the voting
of such shares, or the distribution or dividend of such shares, may have the
effect of discouraging or increasing the cost of unsolicited attempts to
acquire control of Centerstate Banks of Florida. Further, because the
Centerstate Banks of Florida board has the power to determine the voting,
conversion or other rights of Centerstate Banks of Florida preferred stock, the
issuance of a series of preferred stock to persons friendly to management could
effectively discourage or preclude consummation of a change in control
transaction or have the effect of maintaining the position of Centerstate Banks
of Florida incumbent management. Centerstate Banks of Florida does not
currently have any plans or commitments to effect any such issuance, but
reserves the right to take any action that the board of directors deems to be
in the best interests of Centerstate Banks of Florida and its shareholders.

VOTING

      Each holder of First National/Osceola common stock is entitled to one
vote for each share of First National/Osceola common stock held, except in the
election of directors. In all elections of directors, each First
National/Osceola shareholder has the right to vote the number of shares of
First National/Osceola common stock owned by such shareholder for as many
persons as there are directors to be elected, or to use cumulative voting,
which permits the shareholder to cumulate such shares and give one candidate as
many votes as will equal the number of directors multiplied by the number of
shares of such shareholder's stock, or to distribute such shareholder's votes
on the same principle among as many candidates as the shareholder shall think
fit. Shareholders of Centerstate Banks of Florida do not have cumulative voting
rights. Each share of Centerstate Banks of Florida common stock entitles the
holder thereof to one vote on all matters, including the election of directors.

      First National/Osceola may effect mergers or consolidations if the
holders of at least two-thirds of the outstanding shares of First
National/Osceola common stock cast their votes in favor of such a proposal.
Centerstate Banks of Florida may effect mergers or consolidations if the
holders of a majority of the outstanding shares of Centerstate Banks of Florida
common stock cast their votes in favor of such a proposal.

SHAREHOLDERS' MEETINGS

      Special meetings of First National/Osceola shareholders may be called by
the Board or any 20 or more shareholders owning, in the aggregate, not less
than 20% of the outstanding First National/Osceola shares. Centerstate Banks of
Florida's Bylaws provide that special meetings of Centerstate Banks of Florida
shareholders may be called by the Chairman, the President, the board of
directors or by the holders of not less than one-third of the outstanding
Centerstate Banks of Florida shares.

DIVIDEND RIGHTS

      The holders of First National/Osceola common stock are entitled to
dividends when, as and if declared by First National/Osceola's board of
directors out of funds legally available therefor. However,



                                      35
<PAGE>   41

national banks are subject to the provisions of the national banking laws which
limit the payment of dividends by national banks if (1) such dividends would
impair the bank's capital structure, (2) the bank's surplus fund is not equal
to its common capital, or (3) dividends declared in any year would exceed the
total of net profits in that year combined with retained net profits for the
preceding two years, less any required transfer to surplus.

      Holders of Centerstate Banks of Florida common stock are entitled to
dividends when, as and if declared by Centerstate Banks of Florida's board of
directors out of funds legally available therefor. Under Florida law, a
dividend may not be paid if, after giving effect to the dividend, the
corporation would not be able to pay its debts as they become due in the usual
course of business or the corporation's total assets would be less than the sum
of its total liabilities plus the amount that would be needed if the
corporation were to dissolve to satisfy the preferential rights of those
shareholders whose rights are superior to those receiving the distribution.

APPRAISAL RIGHTS

      Both the national banking laws and Florida corporate law provide that
dissenting shareholders have appraisal rights with respect to mergers and
consolidations. These appraisal rights differ primarily in the procedures
employed to determine the value of the shares. Under the national banking laws,
the value of shares of dissenting shareholders is determined by an appraisal
made by a committee of three persons composed of one selected by the vote of
the holders of a majority of the shares as to which dissenters' rights are
exercised, one selected by the directors and one selected by the two so
selected. Any shareholder may within five days after being notified of the
appraised value of the shares, as determined by two of the three appraisers,
appeal to the OCC, who must reappraise the shares. The OCC's determination is
final and binding.

      Under Florida law, a corporation is entitled to make a written offer to
each dissenting shareholder to pay an amount the corporation estimates to be
the fair value of the shares to which dissenters' rights have been exercised.
If the corporation fails to make such an offer or a dissenting shareholder
fails to accept it, then the corporation, at its own election or upon demand
from any dissenting shareholder given within certain time periods, may file an
action in state court requesting that the fair value of the shares be
determined. The court has the option of appointing one or more persons to act
as appraisers to receive evidence and recommend a decision on the question of
fair value. The court also has the discretion of including a fair rate of
interest.

      Florida law provides that holders of shares which are traded on the
NASDAQ national market system or an exchange, or held of record by not fewer
than 2,000 shareholders, do not have dissenters' rights with respect to a plan
of merger or share exchange, or a proposed sale or exchange of property. After
the First National/Osceola, First National Bank of Polk County and Community
National Bank of Pasco County mergers, Centerstate Banks of Florida intends to
make application to qualify the shares of Centerstate Banks of Florida common
stock for trading under the NASDAQ system. If such shares are designated a
NASDAQ national market system security, then holders of Centerstate Banks of
Florida common stock will not have dissenters' rights in connection with a plan
of merger or share exchange, or a proposed sale or exchange of property,
submitted by Centerstate Banks of Florida to a vote of the Centerstate Banks of
Florida shareholders.



                                      36
<PAGE>   42

CONTROL SHARE AND FAIR PRICE LAWS

      Centerstate Banks of Florida is subject to several provisions under
Florida law which may deter or frustrate unsolicited attempts to acquire
certain Florida corporations. These statutes, commonly referred to as the
"Control Share Act" and the "Fair Price Act," apply to most public corporations
organized in Florida unless the corporation has specifically elected to opt out
of such provisions. Centerstate Banks of Florida has not elected to opt out of
these provisions. The Fair Price Act generally requires that certain
transactions between a public corporation and an affiliate must be approved by
two-thirds of the disinterested directors or shareholders, not including those
shares beneficially owned by an "interested shareholder". The Control Share Act
generally provides that shares of a public corporation acquired in excess of
certain specified thresholds will not posses any voting rights unless such
voting rights are approved by a majority vote of the corporation's
disinterested shareholders. These anti-takeover provisions of Florida law could
result in Centerstate Banks of Florida being less attractive to a potential
acquiror and/or result in shareholders receiving less for their shares than
otherwise might be available in the event of an unsolicited takeover attempt.


                        MARKET AND DIVIDEND INFORMATION

STOCK TRADING INFORMATION

      Centerstate Banks of Florida has only one share outstanding, which is
held by James H. White solely to facilitate the organization of Centerstate
Banks of Florida. Thus, no shares of Centerstate Banks of Florida common stock
have been traded and there is no established public trading market for the
shares.

      After the First National/Osceola, First National Bank of Polk County and
Community National Bank of Pasco County mergers, Centerstate Banks of Florida
intends to make application to qualify the shares of Centerstate Banks of
Florida common stock for trading under the NASDAQ System. Although Centerstate
Banks of Florida believes that the shares of Centerstate Banks of Florida
common stock will meet the qualification for trading under the NASDAQ System,
including the qualifications for the NASDAQ national market system, there is no
assurances as to whether or when the shares will be accepted for trading under
the NASDAQ System.

      First National/Osceola common stock is not actively traded, and such
trading activity, as it occurs, takes place in privately negotiated
transactions. There is no established public trading market for the shares of
First National/Osceola common stock. Management of First National/Osceola is
aware of certain transactions in its shares that have occurred since January 1,
1998, although the actual trading prices of all stock transactions are not
known.

      The following sets forth the high and low trading prices for certain
trades of First National/Osceola common stock that occurred in transactions
known to First National/Osceola since January 1, 1998:



                                      37
<PAGE>   43

<TABLE>
<CAPTION>

                                                 1998                                    1999
                                                 ----                                    ----
                                     HIGH        LOW      SHARES           HIGH           LOW      SHARES
                                     ----        ---      ------           ----           ---      ------
<C>                                 <C>        <C>        <C>             <C>           <C>        <C>

1st Quarter                         $23.00     $21.00        992          $25.00        $25.00       925
2nd Quarter                          25.00      22.00     10,667           26.00         26.00     4,000
3rd Quarter                             -          -         -0-           26.00         26.00       850
4th Quarter                          25.00      25.00        500              -             -         -

</TABLE>


      The last sale of First National/Osceola common stock of which First
National/Osceola management had knowledge occurred on August 10, 1999 at a
price of $26.00 per share. This also was the last sale prior to the December
10, 1999 date of the merger agreement. As noted above, there is no established
public trading market for the shares of First National/Osceola common stock or
Centerstate Banks of Florida common stock.

      First National/Osceola had approximately 329 shareholders of record as of
December 31, 1999.

DIVIDENDS

      Since Centerstate Banks of Florida has not commenced any business, it has
not paid any dividends. First National/Osceola paid cash dividends of $.25 per
share in 1998, and $.31 per share in 1999, respectively. The Centerstate Banks
of Florida board may consider the payment of regular quarterly dividends
following completion of the First National/Osceola, First National Bank of Polk
County and Community National Bank of Pasco County mergers. If at any time the
Centerstate Banks of Florida board determines to pay dividends on the
Centerstate Banks of Florida common stock, the timing and the extent to which
dividends are paid by Centerstate Banks of Florida will be determined by such
board in light of then-existing circumstances, including Centerstate Banks of
Florida's rate of growth, profitability, financial condition, existing and
anticipated capital requirements, the amount of funds legally available for the
payment of cash dividends, regulatory constraints and such other factors as the
board determines relevant. The primary source of funds for payment of dividends
by Centerstate Banks of Florida is dividends paid to Centerstate Banks of
Florida by First National/Osceola, First National Bank of Polk County and
Community National Bank of Pasco County. There are various statutory
limitations on the dividends paid by such banks. For additional information
regarding the restrictions on the payment of dividends by national banks and
Florida corporations, see "Difference in Rights of Centerstate Banks of Florida
and First National/Osceola Shareholders - Dividend Rights" and "Supervision and
Regulation -- Dividends."


                  DESCRIPTION OF CENTERSTATE BANKS OF FLORIDA

CONDUCT OF BUSINESS PRIOR TO THE MERGER

      Centerstate Banks of Florida was formed as a Florida corporation on
September 20, 1999 to serve as a bank holding company for First
National/Osceola, First National Bank of Polk County and Community National
Bank of Pasco County. The outstanding capital stock of Centerstate Banks of
Florida consists of one share of common stock, which is owned by James H. White
solely to facilitate the organization of the company. Mr. White is chairman of
the board of each of First National/Osceola, First National Bank of Polk County
and Community National Bank of Pasco County. The merger agreement provides that
prior to effectiveness of the merger Centerstate Banks of Florida will not
conduct any business operations or enter



                                      38
<PAGE>   44

into any contract or agreement of any kind, acquire any asset, or incur any
liability, except as contemplated by the merger agreement.

CONDUCT OF BUSINESS FOLLOWING THE MERGER

      Following the merger, Centerstate Banks of Florida will own all of the
outstanding shares of First National/Osceola, First National Bank of Polk
County and Community National Bank of Pasco County. Each of the three banks
will continue to operate as separate subsidiary banks of Centerstate Banks of
Florida. They will continue with their same name, directors, officers,
employees and banking offices that they had prior to effectiveness of the
merger. Although no plans have been made as of the date of this proxy
statement/prospectus, Centerstate Banks of Florida in the future may decide to
establish new subsidiaries for the purposes of carrying on businesses not now
conducted by the Banks. Centerstate Banks of Florida also could assess
opportunities for possible growth through additional business combinations with
other community banks located in Florida.

DIRECTORS

      The board of directors of Centerstate Banks of Florida consists of seven
persons, two of whom have been designated by each of First National/Osceola,
First National Bank of Polk County, and Community National Bank of Pasco
County. The seventh director is Mr. James H. White, who serves as a director of
each of the three banks. The following sets forth certain information regarding
each of the directors:

                                     PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                         EXPERIENCE DURING PAST FIVE YEARS

James H. White, 73                   Chairman of the Board of Community
                                     National Bank of Pasco County, First
                                     National Bank of Osceola County and First
                                     National Bank of Polk County

G. Robert Blanchard, Sr., 72         President and CEO of WRB Enterprises, Inc.
                                     (diversified holding company)

James H. Bingham, 51                 President of Bingham Realty, Inc.
                                     (commercial real estate company)

Terry W. Donley, 51                  President of Donley Citrus, Inc. (citrus
                                     harvesting and production)

Bryan W. Judge, 72                   Self-employed, farming (1994-present);
                                     Chief Executive Officer of Judge Farms
                                     (1965-1994)

Samuel L. Lupfer, IV, 44             President of Lupfer-Frakes, Inc.
                                     (insurance)

J. Thomas Rocker, 57                 Director - Arctic Services, Inc.
                                     (commercial insulation)



                                      39
<PAGE>   45


EXECUTIVE OFFICERS

      The table below lists the executive officers of Centerstate Banks of
Florida. Each officer is elected by the board of directors for a term of office
extending until the meeting of the board of directors following the next annual
meeting of shareholders and until his successor has been elected and qualified.

<TABLE>
<CAPTION>


                                        POSITION WITH CENTERSTATE
NAME AND AGE                                    BANKS OF FLORIDA                PRINCIPAL OCCUPATION
- ------------                            -------------------------               --------------------
<S>                                     <C>                                     <C>

James H. White, 73                      Chairman of Board, President            Chairman of Board, President
                                        and Chief Executive Officer             and Chief Executive Officer of
                                                                                Centerstate; Chairman of the
                                                                                Board of First National Bank of
                                                                                Osceola County, Community
                                                                                National Bank of Pasco County
                                                                                and First National Bank of Polk
                                                                                County

G. Robert Blanchard, Sr., 72            Vice Chairman of the Board              Vice Chairman of the Board of
                                                                                Centerstate; President and Chief
                                                                                Executive Officer of WRB
                                                                                Enterprises, Inc. (diversified
                                                                                holding company)

James J. Antal, 48                      Senior Vice President and Chief         Senior Vice President and Chief
                                        Financial Officer                       Financial Officer of Centerstate
                                                                                (November 1999 to present); self-employed
                                                                                certified public accountant (November 1998 to
                                                                                November 1999); Senior Vice President, Chief
                                                                                Financial Officer and Treasurer of Trumbull Savings
                                                                                and Loan Company (August 1992 to November 1998)
</TABLE>

      Each officer holds office until the next annual meeting of the
directors and until such officer's successor is duly elected and qualified.

      Centerstate Banks of Florida has not compensated any of its officers or
directors. There are no plans at the present time to provide compensation to
any officers or directors of Centerstate Banks of Florida. However, the board
of directors may provide for such compensation at a future date without
shareholder approval.



                                      40
<PAGE>   46

PROPERTY

      Centerstate Banks of Florida owns no real property. In the event that its
business requires office space, it is anticipated that the space will be
minimal and will be located in the main office of First National/Osceola at 920
North Bermuda Avenue, Kissimmee, Florida 34741.

EMPLOYEES

      Centerstate Banks of Florida does not currently intend to employ any
persons other than its executive officers, who will be compensated by the
respective Bank for which the officer is employed.

LEGAL PROCEEDINGS

      Centerstate Banks of Florida is not a party to any legal proceeding.


                       BUSINESS OF FIRST NATIONAL/OSCEOLA

GENERAL

      First National/Osceola was organized as a national banking association on
September 13, 1989. First National/Osceola provides a range of consumer and
commercial banking services to individuals, businesses and industries. The basic
services offered by First National/Osceola include: demand interest bearing and
noninterest bearing accounts, money market deposit accounts, NOW accounts, time
deposits, safe deposit services, credit cards, cash management, direct deposits,
notary services, money orders, night depository, travelers' checks, cashier's
checks, domestic collections, savings bonds, bank drafts, drive-in tellers, and
banking by mail. In addition, First National/Osceola originates real estate
loans, secured and unsecured commercial loans, and issues stand-by letters of
credit. First National/Osceola provides automated teller machine ("ATM") cards,
as a part of the HONOR ATM network, thereby permitting customers to utilize the
convenience of larger ATM networks. First National/Osceola does not have trust
powers and, accordingly, no trust services are provided.

      The revenues of First National/Osceola are primarily derived from
interest on, and fees received in connection with, real estate and other loans,
and from interest and dividends from investment and mortgage-backed securities,
and short-term investments. The principal sources of funds for First
National/Osceola's lending activities are its deposits, repayment of loans, and
the sale and maturity of investment securities. The principal expenses of First
National/Osceola are the interest paid on deposits, and operating and general
administrative expenses.

      As is the case with banking institutions generally, First
National/Osceola's operations are materially and significantly influenced by
general economic conditions and by related monetary and fiscal policies of
financial institution regulatory agencies, including the Federal Reserve and
the OCC. Deposit flows and costs of funds are influenced by interest rates on
competing investments and general market rates of interest. Lending activities
are affected by the demand for financing of real estate and other types of
loans, which in turn is affected by the interest rates at which such financing
may be offered and other factors affecting local demand and availability of
funds. First National/Osceola faces strong competition in the attraction of
deposits (its primary source of lendable funds) and in the origination of
loans. See "Competition."



                                      41
<PAGE>   47

LENDING ACTIVITIES

      First National/Osceola offers a range of lending services, including real
estate, consumer and commercial loans, to individuals and small businesses and
other organizations that are located in or conduct a substantial portion of
their business in the Bank's market area. First National/Osceola's total loans
at September 30, 1999 and December 31, 1998 were $66.6 million, or 62% of total
assets, and $57.4 million, or 52.5% of total assets, respectively. The interest
rates charged on loans vary with the degree of risk, maturity, and amount of
the loan, and are further subject to competitive pressures, money market rates,
availability of funds, and government regulations. First National/Osceola has
no foreign loans or loans for highly leveraged transactions.

      First National/Osceola's loans are concentrated in three major areas:
real estate loans, commercial loans, and consumer loans. At September 30, 1999,
72%, 16% and 12% and at December 31, 1998, 71%, 19%, and 10% of First
National/Osceola's loan portfolio consisted of real estate, commercial and
consumer loans, respectively. In excess of 95% of First National/Osceola's
loans at September 30, 1999 and December 31, 1998, respectively, were made on a
secured basis. As of September 30, 1999 and December 31, 1998, 72% and 71%,
respectively of the loan portfolio consisted of loans secured by mortgages on
real estate.

      First National/Osceola's commercial loans include loans to individuals
and small-to-medium sized businesses located primarily in Osceola and Orange
Counties for working capital, equipment purchases, and various other business
purposes. A majority of First National/Osceola's commercial loans are secured
by equipment or similar assets, but these loans may also be made on an
unsecured basis. Commercial loans may be made at variable- or fixed-interest
rates. Commercial lines of credit are typically granted on a one-year basis,
with loan covenants and monetary thresholds. Other commercial loans with terms
or amortization schedules of longer than one year will normally carry interest
rates which vary with the prime lending rate and will become payable in full
and are generally refinanced in five to ten years.

      First National/Osceola's real estate loans are secured by mortgages and
consist primarily of loans to individuals and businesses for the purchase,
improvement of or investment in real estate and for the construction of
single-family residential units or the development of single-family residential
building lots. These real estate loans may be made at fixed- or
variable-interest rates. First National/Osceola generally does not make
fixed-interest rate commercial real estate loans for terms exceeding five
years. Loans in excess of five years generally have adjustable interest rates.
First National/Osceola's residential real estate loans generally are repayable
in monthly installments based on up to a 25-year amortization schedule with
variable-interest rates.

      First National/Osceola's consumer loan portfolio consists primarily of
loans to individuals for various consumer purposes, but includes some business
purpose loans which are payable on an installment basis. The majority of these
loans are for terms of less than five years and are secured by liens on various
personal assets of the borrowers, but consumer loans may also be made on an
unsecured basis. Consumer loans are made at fixed interest rates, and are often
based on up to a five-year amortization schedule.

      For additional information regarding First National/Osceola's loan
portfolio, see "First National/Osceola's Management's Discussion and Analysis
of Financial Condition and Results of Operations -- Financial Condition."



                                      42
<PAGE>   48

DEPOSIT ACTIVITIES

      Deposits are the major source of First National/Osceola's funds for
lending and other investment activities. First National/Osceola considers the
majority of its regular savings, demand, NOW and money market deposit accounts
to be core deposits. These accounts comprised 49% and 43% of First
National/Osceola's total deposits at September 30, 1999 and December 31, 1998,
respectively. Approximately 51% and 57% of First National/Osceola's deposits at
September 30, 1999 and December 31, 1998 were certificates of deposit.
Generally, First National/Osceola attempts to maintain the rates paid on its
deposits at a competitive level. Time deposits of $100,000 and over made up 11%
and 12% of First National/Osceola's total deposits at September 30, 1999 and
December 31, 1998, respectively. The majority of the deposits of First
National/Osceola are generated from Osceola and Orange Counties. First
National/Osceola does not accept brokered deposits. For additional information
regarding First National/Osceola's deposit accounts, see "First
National/Osceola's Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Financial Condition."

EMPLOYEES

      At September 30, 1999, First National/Osceola employed 54 full-time and
one part-time employees. The employees are not represented by a collective
bargaining unit. First National/Osceola consider relations with its employees
to be good.

PROPERTIES

      The main office of First National/Osceola is located at 920 North Bermuda
Avenue, Kissimmee, Florida, in a two-story building of approximately 12,000
square feet, which is leased by First National/Osceola under a lease which,
with renewal options, expires in 2009. First National/Osceola also has a branch
office of approximately 2,800 square feet in a one-story building located at
2801 13th Street, St. Cloud, Florida; a branch office of approximately 3,700
square feet in a one-story building located at 850 Cypress Parkway, Poinciana,
Florida; a branch office of approximately 3,700 square feet in a one-story
building located at 15 Silver Star Road E., Ocoee, Florida; a branch office
located at 12285 South Orange Blossom Trail, Orlando, Florida, in a one-story
building of approximately 3,700 square feet; and a drive-in facility at 100
Ruby Avenue, Kissimmee, Florida. All of First National/Osceola's branch offices
are owned by it.

LITIGATION

      In the ordinary course of operations, First National/Osceola is a party
to various proceedings. Management does not believe there is any proceeding
pending against First National/Osceola which, if determined adversely, would
have a material adverse effect on the financial condition or results of
operations of First National/Osceola.

MANAGEMENT

      Board of Directors. The Board of Directors of First National/Osceola
currently consists of 13 directors, each of whom holds office until the next
annual meeting of First National/Osceola shareholders. The following table sets
forth certain information with respect to the directors of First
National/Osceola.



                                      43

<PAGE>   49

<TABLE>
<CAPTION>

                              DIRECTOR OR OFFICER
                           OF FIRST NATIONAL/OSCEOLA                   PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                        SINCE                              EXPERIENCE DURING PAST FIVE YEARS
- ------------               -------------------------                   ---------------------------------
<S>                        <C>                                         <C>

O. Sam Ackley, 50                   1989                               Chief Executive Officer of Ackley Group
                                                                       (credit card processing)

James C. Chapman, 49                1998                               President of Chapco, Inc. (ranching and fencing)

A. Gerald Divers, 64                1989                               President of The Bank of Tampa

Bryan W. Judge, 72                  1989                               Self-employed, farming (1994-present);
                                                                       Chief Executive Officer of Judge Farms
                                                                       (1965-1994)

Danny L. Lackey, 55                 1998                               General Manager of Bronson's
                                                                       Partnership (ranching)

Sara S. Lewis, 61                   1998                               Owner of Travel Store (travel)

Samuel L. Lupfer, IV, 44            1989                               President of Lupfer-Frakes, Inc.
                                                                       (insurance)

R. Stephen Miles, Jr., 58           1989                               Attorney, Overstreet, Miles, Rich &
                                                                       Cumbie, P.A. (1997-present); Miles &
                                                                       Cumbie (1975-1997)

Charles H. Parsons, 69              1989                               Architect, Parsons Design &
                                                                       Development, P.A.

E. Hampton Sessions, 54             1989                               Chief of Radiology, Osceola Regional
                                                                       Medical Center (1996-present); private
                                                                       practice physician

Larry L. Walter, 47                 1989                               President and Chief Executive Officer of
                                                                       Hanson Walter & Associates
                                                                       (engineering)

James H. White, 73                  1989                               Chairman of the Board of First
                                                                       National/Osceola, Community National
                                                                       Bank of Pasco County, and First National
                                                                       Bank of Polk County

Thomas E. White, 45                 1989                               President and Chief Executive Officer of
                                                                       First National/Osceola

</TABLE>


                                      44
<PAGE>   50


      Executive Officers. The following sets forth information regarding the
executive officers of First National/Osceola. The officers of First
National/Osceola serve at the pleasure of the Board of Directors.

                                   PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                       EXPERIENCE DURING PAST FIVE YEARS
- ------------                       ---------------------------------
James W. Burns, 50                 Senior Vice President, Branch Administration
Linda J. Davidson, 51              Senior Vice President, Cashier
Thomas E. White, 45                President and Chief Executive Officer
James H. White, 73                 Chairman of 3 Central Florida Banks

COMPENSATION AND BENEFITS

      The table below sets forth certain information with respect to
compensation paid to Thomas E. White (the President and Chief Executive Officer
of First National/Osceola) during the years presented. No other executive
officer of First National/Osceola received a total salary and bonus in excess
of $100,000 in 1998.

<TABLE>
<CAPTION>                                                   ANNUAL COMPENSATION
                                                            -------------------
     NAME AND                                                               OTHER ANNUAL          ALL OTHER
PRINCIPAL POSITION               YEAR        SALARY($)          BONUS       COMPENSATION         COMPENSATION(1)
- ------------------               ----        ---------          -----       ------------         ---------------
<S>                              <C>         <C>               <C>          <C>                  <C>

Thomas E. White,                 1998        $114,000          $14,000           -                   $4,680
President and Chief              1997        $112,000          $ 6,990           -                   $4,480
Executive Officer                1996        $107,100          $ 9,400           -                   $4,242
</TABLE>

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

(1) Represents amounts contributed by First National/Osceola to Mr. White's
    Section 401(k) savings plan account.

      Non-employee directors of First National/Osceola receive directors fees
of $200 for each Board meeting attended and $100 for each Committee meeting
attended.

      Savings Plan

      First National/Osceola has a 401(k) savings plan covering substantially
all employees of First National/Osceola. Under the provisions of the plan,
employees may contribute up to 15% of their compensation on a pre-tax basis,
subject to limits specified in the Internal Revenue Code. First
National/Osceola may make, at the discretion of the Board of Directors,
matching contributions up to 3% of the employee's annual compensation and
within various limitations specified by the Code.

      Stock Option Plans

      First National/Osceola has a Directors' Stock Option Plan and an
Officers' and Employees' Stock Option Plan. Under the plans, options for an
aggregate of 2,650 shares of First National/Osceola Common Stock were
outstanding as of the date of this Proxy Statement. The plans provide that
options are granted at prices equal to market value on the date of grant as
determined by the Board of Directors, and become exercisable over five years at
the rate of 20% each year. The options remain exercisable up to 10 years from
the date of grant. The exercise prices for the outstanding options range from
$10 to $24 per share.



                                      45
<PAGE>   51

MANAGEMENT AND PRINCIPAL STOCK OWNERSHIP

      Directors and Officers

      The following table sets forth the beneficial ownership of outstanding
shares of First National/Osceola Common Stock as of the date of this Proxy
Statement by First National/Osceola's current directors, and by current
directors and executive officers as a group. Except as set forth below,
management of First National/Osceola is not aware of any individual or group
that owns in excess of 5% of the outstanding shares of First National/Osceola.

<TABLE>
<CAPTION>

NAME OF INDIVIDUAL                        AMOUNT/NATURE OF              PERCENT
(AND ADDRESS OF 5% OWNER)                 BENEFICIAL OWNERSHIP(1)       OF CLASS
- -------------------------                 -----------------------       --------
<S>                                       <C>                           <C>

O. Sam Ackley                                   6,250                    1.22%

James C. Chapman                                  125                    0.03%

A. Gerald Divers                                  600                    0.12%

Bryan W. Judge                                 15,714                    3.07%

Danny L. Lackey                                 5,852                    1.15%

Sara S. Lewis                                     125                    0.03%

Samuel L. Lupfer, IV                            9,025                    1.77%

R. Stephen Miles, Jr                            4,500                    0.88%

Charles H. Parsons                              6,250                    1.22%

E. Hampton Sessions                            12,203                    2.39%

Larry L. Walter                                11,300                    2.21%

James H. White                                 35,000                    6.85%
1st National Bank of Polk County
P. O. Box 188
Haines City, FL 33845-0188

Thomas E. White                                26,000                    5.09%
1472 Regal Court
Kissimmee, FL 34744

All directors and executive                   136,494                   26.70%
officers as a group (15 persons)

</TABLE>

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


                                      46
<PAGE>   52


(1)  Information related to beneficial ownership is based upon the information
     available to First National/Osceola.

(2)  Includes 15,514 shares held jointly with his spouse.

(3)  Includes 5,000 shares owned by a partnership as to which shares he
     exercises voting and investment power.

(4)  Includes 8,825 shares held jointly with his spouse.

(5)  Includes 2,800 shares held jointly with his spouse, and 1,500 shares held
     by his IRA.

(6)  Includes 2,353 shares held by a trust as to which shares he exercises
     voting and investment power.

(7)  Includes 11,100 shares held jointly with his spouse.

(8)  Includes 16,000 shares held jointly with his spouse and 11,500 shares held
     by his spouse.

(9)  Includes 2,500 shares held by a partnership as to which shares he
     exercises voting and investment power, and 300 shares held as custodian
     for minor children.



                                      47

<PAGE>   53

                            FIRST NATIONAL / OSCEOLA
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

THE FOLLOWING MANAGEMENT'S DISCUSSION AND ANALYSIS COVERS IMPORTANT FACTORS
AFFECTING THE RESULTS OF OPERATIONS AND FINANCIAL CONDITION OF FIRST NATIONAL /
OSCEOLA FOR THE PERIODS SHOWN. FIRST NATIONAL / OSCEOLA'S FINANCIAL STATEMENTS
SHOULD BE READ IN CONJUNCTION WITH THIS ANALYSIS.

OVERVIEW

      The First National Bank of Osceola County is a national bank chartered
September, 1989. First National / Osceola provides traditional deposit and
lending products and services to its commercial and retail customers through
five full service branches located within Osceola County in central Florida.
First National / Osceola is a national bank and is subject to the supervision
of the Office of the Comptroller of the Currency. At September 30, 1999, First
National / Osceola had total assets of $107.5 million, total loans of $65.8
million, total deposits of $96.0 million, and total shareholders' equity of
$8.5 million. Net income for the nine months ended September 30, 1999, and for
the year ended December 31, 1998, was $532,000 and $894,000 respectively, as
compared with $659,000 and $602,000 for the nine months ended September 30,
1998 and for the year ended December 31, 1997, respectively.

      First National/Osceola is located in Osceola County, primarily in the
Kissimmee/St. Cloud area, which is contiguous to the southern edge of Orange
County. It is also contiguous with the city of Orlando, Florida. First
National/Osceola has three full service and one remote facility in Osceola
county. The remaining two full service facilities are located within Orange
county.

      First National / Osceola's primary lending focus is small business
commercial lending, but also originates residential real estate loans and
consumer loans within Osceola and Orange counties. First National/Osceola does
not rely on purchased or broker deposits as a source of funds. Instead, the
generation of deposits within its market area serves as the fundamental tool in
providing a source of funds to be invested, primarily in loans.



RESULTS OF OPERATIONS

NET INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

      First National / Osceola's net income for the nine month period ended
September 30, 1999 was $532,000 compared to net income of $659,000 for the nine
month period ended September 30, 1998. The per share net income for the periods
ended September 30, 1999 and 1998 were $1.13 ($1.07 diluted) and $1.48 ($1.38
diluted). Net income overall was negatively impacted due to increased operating
expenses resulting primarily from opening a new branch early in 1999. The per
share income was also negatively impacted due to the issuance of additional
shares from the exercise of stock options, primarily in 1999. First National /
Osceola has a qualified stock option plan for its employees, as well as a
non-qualified stock option plan for its directors.

      First National / Osceola's return on average assets ("ROA") and return
on average equity ("ROE") for the nine month period ended September 30, 1999
(annualized) was 0.65% and 9.08%, as compared to the ROA and ROE of 0.89% and
12.92%, for the nine month period ended September 30, 1998. The efficiency
ratios for the two periods ended September 30, 1999 and 1998 approximated 75%
and 66% respectively.


                                      48
<PAGE>   54

      Net income decreased approximately $127,000, or 19%, to $532,000 during
the nine month period ended September 30, 1999, compared to $659,000 for the
same period during 1998. However, both net interest income and non-interest
income increased by a combined amount of approximately $417,000 which was
offset by an increase of approximately $620,000 in non interest expenses
primarily due to the opening of a new branch early in 1999 as well as investing
in future growth by adding additional employees and equipment in other areas of
the bank. Income tax expense decreased by approximately $79,000.

      The improvement in net interest margin was primarily due to an increase
in average interest earning assets resulting from a growth in lending
activities. The increase in non-interest income was a result of an increase in
loan related fees as well as deposit related fees, both due to the overall
growth of the loan and deposit portfolios.


Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

      Net income increased approximately $292,000, or 49%, to $894,000 in 1998,
compared to $602,000 in 1997. Earnings per share increased $0.59 ($0.54
diluted), or 42% to $2.00 ($1.86 diluted) in 1998 compared to $1.41 ($1.32
diluted) in 1997. ROA and ROE both increased to 0.88% and 12.88% in 1998,
compared to 0.75% and 10.06% in 1997. The increase in earnings per share was
negatively impacted due to the issuance of additional shares related to the
exercise of stock options, primarily in 1998.

      The increase in net income was due to an increase in net interest margin
$375,000, a decrease in the loan loss provision $174,000, and an increase
in non-interest income $183,000. These positive effects on net income were
partially offset by an increase in non-interest expense $333,000 and an
increase in income tax expense $107,000, primarily due to the continuing
growth in activity resulting from two new branches that began operating in June
of 1996 and October of 1996.


NET INTEREST INCOME/MARGIN

      Net interest income consists of interest and fee income generated by
earning assets, less interest expense.


Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

      Net interest income increased $268,000, or 9%, to $3,124,000 during the
nine month period ended September 30, 1999, compared to $2,856,000 for the nine
month period ended September 30, 1998. The $268,000 increase was a combination
of a $190,000 increase in interest income and a $78,000 decrease in interest
expense.

      Average interest earning assets increased $8,702,000 to $99,104,000
during the nine month period ending September 30, 1999, compared to $90,402,000
for the nine month period ending September 30, 1998. Comparing these same two
periods, yield on average interest earning assets decreased from 7.97% to
7.53%. The increase in volume had a positive effect on the change in interest
income (+$666,000 volume variance), however, this was partially offset by the
negative impact resulting from the 0.44% decrease in average yields (-$476,000
rate variance). The result was a $190,000 increase in interest income.


                                      49
<PAGE>   55

      Average interest bearing liabilities increased $8,218,000 to $81,719,000
during the nine month period ending September 30, 1999, compared to $73,501,000
for the nine month period ending September 30, 1998. Comparing these same two
periods, the cost of average interest bearing liabilities decreased from 4.61%
to 4.02%. The increase in volume resulted in an increase in interest expense
(+$195,000 volume variance), which was partially offset by the 0.59% decrease
in average yields (-$273,000 rate variance). The result was a $78,000 decrease
in interest expense. Refer to the tables Average Balances - Yields & Rates, and
Analysis Of Changes In Interest Income And Expenses below.


Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

      Net interest income increased $375,000 or 11% to $3,812,000 during 1998
compared to $3,437,000 for 1997. The $375,000 increase was a combination of a
$1,011,000 increase in interest income and a $636,000 increase in interest
expense.

      Average interest earning assets increased $19,941,000 to $92,600,000
during 1998 compared to $72,659,000 for 1997. Comparing these same two periods,
the yield on average interest earning assets decreased from 8.61% to 7.85%. The
increase in volume had a positive effect on the change in interest income
(+$1,368,000 volume variance), however, this was partially offset by the
negative impact resulting from the 0.76% decrease in average yields (-$357,000
rate variance). The result was a $1,011,000 increase in interest income.

      Average interest bearing liabilities increased $14,566,000 to $75,659,000
during 1998 compared to $61,093,000 for 1997. Comparing these same two periods,
the cost of average interest bearing liabilities decreased from 4.61% to 4.57%.
The increase in volume had an increasing effect on interest expense (+$649,000
volume variance). The decrease in yield had an increasing effect on interest
expense (-$13,000 rate variance). The result was a $636,000 increase in
interest expense.



                                      50
<PAGE>   56

<TABLE>
<CAPTION>

                                                        AVERAGE BALANCES - YIELDS & RATES
                                                            (Dollars are in Thousands)

                                                         Nine Months Ended September 30,
                                      -----------------------------------------------------------------------
                                                     1999                                  1998
                                      --------------------------------       --------------------------------
                                       Average     Interest   Average        Average     Interest    Average
                                       Balance     Inc / Exp  Rate (1)       Balance     Inc / Exp   Rate (1)
                                      --------     --------  --------       -------     ---------   --------
<S>                                   <C>         <C>        <C>           <C>          <C>         <C>
ASSETS:
Federal Funds Sold                    $  3,515      $  130     4.94%         $13,868      $  516      4.97%
Securities Available for Sale           31,134       1,230     5.28%          21,000         945      6.02%
Securities Held to Maturity              3,012         135     5.99%           1,522          65      5.71%
Loans (2)                               61,443       4,086     8.89%          54,012       3,865      9.57%
                                      --------      ------     ----          -------      ------      ----
TOTAL EARNING ASSETS                  $ 99,104      $5,581     7.53%         $90,402      $5,391      7.97%
All Other Assets                         9,882                                 8,731
                                      ========                               =======
TOTAL ASSETS                          $108,986                               $99,133
                                      ========                               =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets                 $ 16,196      $  183     1.51%         $13,895      $  176      1.69%
  Savings                                9,463         177     2.50%           6,379         130      2.72%
  Time Deposits                         52,520       1,997     5.07%          51,617       2,175      5.63%
Short Term Borrowings                    3,540         100     3.78%           1,610          54      4.48%
                                      --------       -----     ----          -------      ------      ----
TOTAL INTEREST BEARING
LIABILITIES                           $ 81,719      $2,457     4.02%         $73,501      $2,535      4.61%
Demand Deposits                         19,084                                16,966
Other Liabilities                          367                                 1,866
Shareholders' Equity                     7,816                                 6,800
                                      --------                               -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY                  $108,986                               $99,133
                                      ========                               =======

NET INTEREST SPREAD (3)                                        3.51%                                  3.36%
                                                               ====                                   ====
NET INTEREST INCOME                                 $3,124                                $2,856
                                                    ======                                ======
NET INTEREST MARGIN (4)                                        4.21%                                  4.22%
                                                               ====                                   ====
</TABLE>

<TABLE>
<CAPTION>
                                                              Years Ended December 31,
                                      -----------------------------------------------------------------------
                                                     1998                                  1997
                                      --------------------------------       --------------------------------
                                       Average     Interest   Average        Average     Interest    Average
                                       Balance     Inc / Exp  Rate (1)       Balance     Inc / Exp   Rate (1)
                                      --------     --------  --------       -------     ---------   --------
<S>                                   <C>         <C>        <C>           <C>          <C>         <C>

ASSETS:
Federal Funds Sold                    $ 12,790       $  637     4.98%         $ 6,494      $  363      5.59%
Securities Available for Sale           23,485        1,379     5.87%          14,528         844      5.81%
Securities Held to Maturity              1,716           90     5.24%           2,716         188      6.92%
Loans (2)                               54,609        5,160     9.45%          48,921       4,860      9.93%
                                      --------       ------     ----          -------      ------      ----
TOTAL EARNING ASSETS                  $ 92,600       $7,266     7.85%         $72,659      $6,255      8.61%
All Other Assets                         8,750                                  7,295
                                      --------                                -------
TOTAL ASSETS                          $101,350                                $79,954
                                      ========                                =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets                 $ 14,164       $  231     1.63%         $12,407      $  223      1.80%
  Savings                                6,722          181     2.69%           3,846          85      2.21%
  Time Deposits                         52,457        2,938     5.60%          43,108       2,428      5.63%
Short Term Borrowings                    2,316          104     4.49%           1,732          82      4.73%

                                      --------       ------     ----          -------      ------      ----
TOTAL INTEREST BEARING
LIABILITIES                           $ 75,659       $3,454     4.57%         $61,093      $2,818      4.61%
Demand Deposits                         17,213                                 12,667
Other Liabilities                        1,537                                    210
Shareholders' Equity                     6,941                                  5,984
                                      --------                                -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY                  $101,350                                $79,954
                                      ========                                =======
NET INTEREST SPREAD (3)                                         3.28%                                  4.00%
                                                                ====                                   =====
NET INTEREST INCOME                                  $3,812                                $3,437
                                                     ======                                ======
NET INTEREST MARGIN (4)                                         4.12%                                  4.73%
                                                                ====                                   ====
</TABLE>

(1)  Nine month data presented on an annualized basis.

(2)  Interest income on average loans includes loan fee recognition of $175,000
     and $144,000 for the nine month periods ended September 30, 1999 and 1998
     and $208,000 and $182,000 for the years ended December 31, 1998 and 1997.
     Generally, interest is not accrued on loans past due by more than 90 days.

(3)  Represents the average rate earned on interest earning assets minus the
     average rate paid on interest bearing liabilities.

(4)  Represents net interest income divided by total earning assets.




                                      51
<PAGE>   57

              ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                   Net Change Sept 30, 1998 - 1999     Net Change Dec 31, 1997 - 1998
                                   -------------------------------    --------------------------------
                                                              Net                                Net
                                    Volume (1)  Rate (2)    Change    Volume (1)   Rate (2)     Change
                                   -------------------------------    --------------------------------
<S>                                <C>          <C>         <C>       <C>          <C>          <C>
INTEREST INCOME
    Federal Funds sold                ($385)     ($  1)     ($386)     $   352      ($ 78)      $  274
    Securities Available for Sale       456       (171)       285          520         15          535
    Securities Held to Maturity          64          6         70          (69)       (29)         (98)
    Loans                               532       (311)       221          565       (265)         300


                                      ---------------------------      -------------------------------
TOTAL INTEREST INCOME                 $ 666      ($476)     $ 190      $ 1,368      ($357)      $1,011
                                      ---------------------------      -------------------------------

INTEREST EXPENSE
    Deposits
    NOW & Money Market Accounts       $  29      ($ 22)     $   7      $    32      ($ 24)      $    8
    Savings                              63        (16)        47           64         32           96
    Time Deposits                        38       (216)      (178)         527        (17)         510
    Short-Term  Borrowings               65        (19)        46           28         (6)          22

                                      ---------------------------      -------------------------------
TOTAL INTEREST EXPENSE                $ 195      ($273)     ($ 78)     $   649      $ (13)      $  636
                                      ---------------------------      -------------------------------

NET INTEREST INCOME                   $ 471      ($203)     $ 268      $   719      ($344)      $  375
                                      ===========================      ===============================
</TABLE>

(1)  The volume variance reflects the change in the average balance outstanding
     multiplied by the actual average rate during the prior period.

(2)  The rate variance reflects the change in the actual average rate
     multiplied by the average balance outstanding during the current period.


PROVISION AND ALLOWANCE FOR LOAN LOSSES

      Management's policy is to maintain the allowance for loan losses at a
level sufficient to absorb inherent losses in the loan portfolio. The allowance
is increased by the provision for loan losses which is a charge to current
period earnings and decreased by charge-offs net of recoveries on prior period
loan charge-offs. In determining the adequacy of the reserve for loan losses,
management considers those levels maintained by conditions of individual
borrowers, the historical loan loss experience, the general economic
environment, and the overall portfolio composition. As these factors change, the
level of loan loss provision changes.

Nine Months Ended September 30, 1999, Compared to Nine Months Ended
September 30, 1998

      The provision for loan loss expense increased $3,000, or 3%, to $99,000
during the nine month period ending September 30, 1999, as compared to $96,000
for the comparable period in 1998, due to an increase in general lending
activity. At September 30, 1999 the allowance for loan losses totaled $798,000,
or 1.20%, of total loans outstanding, compared to $858,000, or 1.50%, of total
loans outstanding at September 30, 1998.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

      The provision for loan loss expense decreased $174,000, or 82%, to $38,000
during 1998, as compared to $212,000 for 1997. The decrease was primarily due to
a change in management's assessments of conditions of individual borrowers and
the overall portfolio composition. At December 31, 1998, the provision for loan
losses totaled $781,000, or 1.36%, of total loans outstanding, compared to
$781,000, or 1.47%, of total loans outstanding at December 31, 1997.



                                      52
<PAGE>   58

      Management believes that First National / Osceola's allowance for loan
losses was adequate at September 30, 1999. The following sets forth certain
information on First National / Osceola's allowance for loan losses for the
periods presented.



                     ACTIVITY IN ALLOWANCE FOR LOAN LOSSES
                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                                   Nine Months Ended          Years Ended
                                                        Sept 30                  Dec 31
                                                     1999      1998          1998      1997
                                                   ------------------       ----------------
<S>                                                <C>         <C>          <C>        <C>
Balance at Beginning of Year                         $781       $781           $781      $616

Loans Charged-Off:
    Commercial, Financial & Agricultural              (56)        (3)           (20)      (48)
    Real Estate, Mortgage                               0         (4)            (4)        0
    Consumer                                          (52)       (25)           (31)      (24)
                                                   -----------------        -----------------
Total Loans Charged-Off                             ($108)      ($32)          ($55)     ($72)
                                                   -----------------        -----------------

Recoveries on Loans Previously Charged-Off
    Commercial, Financial & Agricultural            $   8        $ 3            $ 3       $19
    Real Estate, Mortgage                               4          8              9         0
    Consumer                                           14          2              5         5
                                                   -----------------        -----------------
Total Loan Recoveries                               $  26       $ 13            $17       $24
                                                   -----------------        -----------------


Net Loans Charged-Off                                ($82)      ($19)          ($38)     ($48)
                                                   -----------------        -----------------

Provision for Loan Losses Charged
     to Expense                                       $99        $96            $38      $213
                                                   -----------------        -----------------

Ending Balance                                       $798       $858           $781      $781
                                                   =================        =================

Total Loans Outstanding                             $66,612  $57,206        $57,372  $53,094
Average Loans Outstanding                           $61,443  $54,012        $54,609  $48,921

Allowance for Loan Losses to Loans                    1.20%    1.50%          1.36%    1.47%
Outstanding
Net Charge-offs to Average Loans
     Outstanding (annualized)                         0.18%    0.05%          0.07%    0.10%
</TABLE>


NON-INTEREST INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended
September 30, 1998

      Non-interest income for the nine months ended September 30, 1999
increased $148,000 or 29% to $650,000 as compared to $502,000 for the same
period in 1998. Most of this increase ($110,000) was due to an increase in
service fees from various deposit accounts. The remaining increases related to
increases in ATM charges ($27,000), and other miscellaneous fees ($11,000).



                                      53
<PAGE>   59

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

      Non-interest income for 1998 increased by $183,000 or 35%, to $707,000 as
compared to $524,000 for 1997. The net increase was comprised of a $145,000
increase in service fees on various deposit accounts, a $32,000 increase in ATM
related fees, and other miscellaneous fees of $6,000.


NON-INTEREST EXPENSE

Nine Months Ended September 30, 1999, Compared to Nine Months Ended
September 30, 1998

      Non-interest expense increased $620,000 (30%) for the nine months ended
September 30, 1999, to $2,836,000 compared to $2,216,000 for the same period in
1998. The increase was a result of a $243,000 increase in compensation and
related employee benefits, a $135,000 increase in occupancy and related
equipment expenses, with the remaining increases in non-interest expense
(approximately $241,000) summarized in the table below - Non-Interest Expenses.
The primary reasons for the increase in non interest expense was the new branch
that began operating early in 1999, as well as an increase in employees and
equipment required to sustain the overall growth of First National / Osceola.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

      Non-interest expense increased $333,000 (12%) to $3,075,000 during 1998
compared to $2,742,000 for 1997. The increase was a result of a $169,000
increase in salary, wages and employee benefits and a $164,000 increase in
other non-interest expenses as summarized in the table below - Non-Interest
Expenses. Much of the increase was associated with the continued operations of
the two new branches that began operations in June 1996 and October 1996, as
well as funding the continuing growth of First National / Osceola.



                              NON INTEREST EXPENSE
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                                   Nine Months Ended Sept 30                 Years Ended Dec 31
                                                --------------------------------     --------------------------------
                                                 1999       1998     Incr(Decr)         1998       1997    Incr(Decr)
                                                --------------------------------     --------------------------------
<S>                                             <C>         <C>      <C>              <C>        <C>       <C>

Salary, wages and employee benefits             $1,215      $972        $243          $1,374     $1,205       $169
Occupancy expense                                  421       312         109             423        427        (4)
Depreciation of premises and equipment             190       164          26             217        206         11
Stationery and printing supplies                   119        71          48             100        110       (10)
Advertising and public relations                    65        55          10              75         71          4
Data processing expense                            211       169          42             233        199         34
Legal & professional fees                           75        71           4              97         67         30
Other operating expenses                           540       402         138             556        457         99

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

Total other operating expenses                  $2,836    $2,216        $620          $3,075     $2,742       $333
                                                ======    ======        ====          ======     ======       ====
</TABLE>


INCOME TAX PROVISION

      The income tax provision for the nine month period ended September 30,
1999 was $308,000, an effective tax rate of 36.7% , as compared to $387,000 for
the nine month period ended September 30,



                                      54
<PAGE>   60

1998, an effective tax rate of 37.0%%.

      The income tax provision for the year ended December 31, 1998, was
$512,000, an effective tax rate of 36.4%, as compared to $405,000 for the year
ended December 31, 1997, an effective tax rate of 40.2%. The reduction in the
effective tax rate in 1998 compared to 1997 was primarily the result of higher
amounts of non deductible items in 1997 compared to 1998.

NET INCOME

      Net income for the years ended December 31, 1998, and 1997 was $894,000
and $602,000, respectively. Net income for the nine month periods ended
September 30, 1999 and 1998, was $521,000 and $700,000 respectively.

FINANCIAL CONDITION

      As of September 30, 1999, the Bank had total assets of $107.5 million,
compared to $109.3 million and $86.3 million as of December 31, 1998, and 1997,
respectively. Net loans outstanding on September 30, 1999, were $65,814,000
compared to $56,591,000 and $52,313,000 as of December 31, 1998, and 1997,
respectively.

Loans

      Lending-related income is the most important component of the First
National / Osceola's net interest income and is a major contributor to
profitability. The loan portfolio is the largest component of earning assets,
and it therefore generates the largest portion of revenues. The absolute volume
of loans and the volume of loans as a percentage of earning assets is an
important determinant of net interest margin as loans are expected to produce
higher yields than securities and other earning assets. Average loans during
the nine-month period ending September 30, 1999, were $61,443,000, or 62% of
earning assets, as compared to $54,609,000, or 59% of earning assets, for
December 31, 1998, and $48,921,000, or 67% of earning assets, for December 31,
1997. This represented an average loan to average deposit ratio of 63%, 60%,
and 68% for September 30, 1999, December 31, 1998, and December 31, 1997,
respectively.

      As of September 30, 1999, First National / Osceola had total loans of
$66,612,000, net of unearned discount, as compared to $57,372,000 at December
31, 1998, an increase of $9,240,000, or 16%. The growth in loans in the
nine-month period was mainly due to the general growth in the market and the
calling efforts of the loan officers. Commercial, financial and agricultural
loans totaled $10,876,000, or 17% of the loan portfolio. Real estate
construction loans totaled $3,557,000, or 5% of the loan portfolio. Real estate
mortgage loans totaled $44,737,000, or 67% of the loan portfolio. Installment
and consumer loans totaled $7,442,000, or 11% of the loan portfolio.

      As of December 31, 1998, loans totaled $57,372,000 million, net of
unearned discount, as compared to $53,094,000 at December 31, 1997, an increase
of $4,278,000, or 8%. The growth was mainly due to general growth in the market
and the calling efforts of the loan officers. Commercial, financial and
agricultural loans totaled $10,828,000 or 19% of the loan portfolio. Real
estate construction loans totaled $2,801,000, or 5% of the loan portfolio. Real
estate mortgage loans totaled $37,818,000, or 66% of the loan portfolio.
Installment and consumer loans totaled $5,925,000, or 10% of the loan
portfolio.

      Loan concentrations are considered to exist where there are amounts
loaned to multiple borrowers engaged in similar activities which collectively
should be similarly impacted by economic or other conditions and when the total
of such amounts would exceed 25% of total capital. Due to the lack of
diversified industry and the relative proximity of markets served, the Bank has
concentrations in geographic as well as in types of loans funded. The tables
below provide a summary of the loan portfolio composition and maturities for the
periods provided below.



                                      55
<PAGE>   61


                           LOAN PORTFOLIO COMPOSITION
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

TYPES OF LOANS                               September 30,             December 31,
- -------------------------------------    ---------------------     ---------------------
                                           1999         1998         1998         1997
                                         --------     --------     --------     --------
<S>                                      <C>          <C>          <C>          <C>

Commercial, Financial & Agricultural     $ 10,876     $ 11,070     $ 10,828     $ 11,243
Real Estate - Construction                  3,557        3,334        2,801        3,184
Real Estate - Mortgage                     44,737       36,548       37,818       32,952
Installment & Consumer Lines                7,442        6,254        5,925        5,715
                                         --------     --------     --------     --------
Total Loans, Net of Unearned Discount    $ 66,612     $ 57,206     $ 57,372     $ 53,094
Less:  Allowance for Loan Losses             (798)        (858)        (781)        (781)
                                         ========     ========     ========     ========
Net Loans                                $ 65,814     $ 56,348     $ 56,591     $ 52,313
                                         ========     ========     ========     ========
</TABLE>


                             LOAN MATURITY SCHEDULE
                           (Dollars are in Thousands)
                       (Based on Contractual Maturities)
<TABLE>
<CAPTION>
                                                 September 30, 1999
                                     ---------------------------------------
                                      0 - 12     1 - 5     Over 5
                                      Months     Years      Years     Total
                                     -------    -------    ------    -------
<S>                                  <C>        <C>        <C>       <C>

All Loans other Than Construction    $35,569    $19,701    $7,785    $63,055
Real Estate - Construction             3,557          0         0      3,557
                                     -------    -------    ------    -------
Total                                $39,126    $19,701    $7,785    $66,612
                                     =======    =======    ======    =======
Fixed Interest Rate                  $ 4,793    $19,701    $7,785    $32,279
Variable Interest Rate                34,333          0         0     34,333
                                     -------    -------    ------    -------
Total                                $39,126    $19,701    $7,785    $66,612
                                     =======    =======    ======    =======
</TABLE>

<TABLE>
<CAPTION>
                                                December 31, 1998
                                     ---------------------------------------
                                      0 - 12     1 - 5     Over 5
                                      Months     Years      Years     Total
                                     -------    -------    ------    -------
<S>                                  <C>        <C>        <C>       <C>

All Loans other Than Construction    $36,789    $17,121    $  661    $54,571
Real Estate - Construction             2,801          0         0      2,801
                                     -------    -------    ------    -------
Total                                $39,590    $17,121    $  661    $57,372
                                     =======    =======    ======    =======
Fixed Interest Rate                  $ 5,706    $17,121    $  661    $23,488
Variable Interest Rate                33,884          0         0     33,884
                                     -------    -------    ------    -------
Total                                $39,590    $17,121    $  661    $57,372
                                     =======    =======    ======    =======
</TABLE>


Credit Quality

      First National / Osceola maintains an allowance for loan losses to absorb
inherent losses in the loan portfolio. The loans are charged against the
allowance when management believes collection of the principal is unlikely. The
reserve consists of amounts established for specific loans and is also based on
historical loan loss experience. The specific reserve element is the result of
a regular analysis of all loans



                                      56
<PAGE>   62


and commitments based on credit rating classifications. The historical loan
loss element represents a projection of future credit problems and is
determined using loan loss experience of each loan type. Management also weighs
general economic conditions based on knowledge of specific factors that may
affect the collectibility of loans. First National / Osceola is committed to
the early recognition of problems and to maintaining a sufficient allowance. At
September 30, 1999, the allowance for loan losses was $798,000, or 1.2% of
total loans outstanding, net of unearned income, compared to $781,000, or 1.4%,
at December 31, 1998, and $781,000, or 1.5%, at December 31, 1997.

      Non-performing assets consist of non-accrual loans, loans past due 90
days or more and still accruing interest, and other real estate owned. Loans
are placed on a non-accrual status when they are past due 90 days and
management believes the borrower's financial condition, after giving
consideration to economic conditions and collection efforts, is such that
collection of interest is doubtful. When a loan is placed on non-accrual
status, interest accruals cease and uncollected interest is reversed and
charged against current income. Subsequent collections reduce the principal
balance of the loan until the loan is returned to accrual status.

      Total non-performing assets as of September 30, 1999, increased $82,000,
or 48%, to $253,000, compared to $171,000 as of December 31, 1998.
Non-performing loans, plus other real estate owned, as a percentage of total
assets at September 30, 1999, and December 31,1998, was .24% and .16%,
respectively. The increase in non-performing assets was mainly attributable to
the previous low level. Management believes that the allowance for loan losses
on September 30, 1999 was adequate.

      Total non-performing assets as of December 31, 1998 increased $129,000,
or 307%, to $171,000, compared to $42,000 as of December 31, 1997.
Non-performing loans, plus other real estate owned, as a percentage of total
assets at December 31, 1998, and December 31,1997, was .16% and .04%,
respectively.

      Management is continually analyzing its loan portfolio in an effort to
recognize and resolve its problem assets as quickly and efficiently as
possible. As of September 30, 1999, management believes that it has identified
and adequately reserved for such problem assets. However, management recognizes
that many factors can adversely impact various segments of its market. As such
management continuously focuses its attention on promptly identifying and
providing for potential problem loans, as they arise. The tables below
summarize First National/Osceola's non-performing assets and allocation of
allowance for loan losses for the periods provided.

<TABLE>
<CAPTION>
                                           NON-PERFORMING ASSETS
                                        (Dollars are in Thousands)

                                    September 30,      December 31,
                                    -------------     -------------
                                    1999     1998     1998     1997
                                    ----     ----     ----     ----
<S>                                 <C>      <C>      <C>      <C>

Non-Accrual Loans                   $  0     $  0     $  0     $  0
Past Due Loans 90 Days or More
     and Still Accruing Interest     253      276      171       42
Other Real Estate Owned                0        0        0        0
                                    ----     ----     ----     ----
Total Non-Performing Assets         $253     $276     $171     $ 42
                                    ====     ====     ====     ====

Percent of Total Assets             0.24%    0.26%    0.16%    0.04%
                                    ====     ====     ====     ====
Allowance for Loan Losses           $798     $858     $781     $781
                                    ====     ====     ====     ====
Allowance for Loan Losses to
     Nonperforming Loans             315%     311%     457%    1859%
                                    ====     ====     ====     ====
</TABLE>



                                      57
<PAGE>   63


                    ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                         September 30, 1999   December 31, 1998   December 31, 1997
                                         ------------------  -------------------  -----------------
                                                   Percent             Percent              Percent
                                                     of                   of                  of
                                                   Loans                Loans               Loans
                                                  in Each              in Each             in Each
                                                  Category             Category            Category
                                                     to                   to                   to
                                                   Total                Total                Total
                                         Amount    Loans     Amount     Loans     Amount     Loans
                                         ------   --------   ------    --------   ------   --------
<S>                                      <C>      <C>        <C>       <C>        <C>      <C>

Commercial, Financial & Agricultural      $592       16%      $ 47        19%      $117        21%
Real Estate Construction                     0        5%         9         5%        10         6%
Real Estate - Mortgage                      70       67%       407        66%       333        62%
Consumer                                    30       12%        26        10%        24        11%
Unallocated                                106        0%       292         0%       297         0%
                                          ----      ---       ----       ---       ----       ---
Total                                     $798      100%      $781       100%      $781       100%
                                          ====      ===       ====       ===       ====       ===

</TABLE>


Deposits and Funds Purchased

      Total deposits decreased $1,602,000 (1.6%) to $95,956,000 as of September
30, 1999, compared to $97,558,000 on December 31, 1998. Total deposits
increased $19,050,000 (24%) to $97,558,000 as of December 31, 1998, compared to
$78,508,000 on December 31, 1997. First National / Osceola does not rely on
purchased or brokered deposits as a source of funds. Instead, the generation of
deposits within its market area serves as the company's fundamental tool in
providing a source of funds to be invested primarily in loans. The tables below
summarize selected deposit information for the periods indicated.


                 SELECTED STATISTICAL INFORMATION FOR DEPOSITS
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                      September 30,                      December 31,
                                    ----------------        -------------------------------------
                                          1999                    1998                 1997
                                    ---------------         -------------------------------------
                                    Average                 Average              Average
                                    Balance    Rate         Balance    Rate      Balance    Rate
                                    -------    ----         -------    ----      -------    ----
<S>                                 <C>        <C>          <C>        <C>       <C>        <C>

Noninterest-bearing
     demand deposits                $19,084    0.00%        $17,213    0.00%     $12,667    0.00%
Interest-bearing demand
     deposits                        16,196    1.51%         14,164    1.63%      12,407    1.80%
Savings deposits                      9,463    2.50%          6,722    2.69%       3,846    2.21%
Time deposits                        52,520    5.07%         52,457    5.60%      43,108    5.63%
                                    -------    ----         -------    ----      -------    ----
        Total Average Deposits      $97,263    3.24%        $90,556    3.70%     $72,028    3.80%
                                    =======    ====         =======    ====      =======    ====

</TABLE>


                                      58
<PAGE>   64


                 MATURITY OF TIME DEPOSITS OF $100,000 OR MORE
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                         Sept 30, 1999                Dec 31, 1998
                                         -------------                ------------
<S>                                      <C>                          <C>

Three Months or Less                         $2,772                      $4,256
Three Through Six Months                      3,211                       3,410
Six Through Twelve Months                     3,509                       2,677
Over Twelve Months                            1,268                       1,218
                                            -------                     -------
Total                                       $10,760                     $11,561
                                            =======                     =======

</TABLE>


Repurchase Agreements

      First National / Osceola enters into agreements to repurchase
("repurchase agreements") under which the company pledges investment securities
owned and under its control as collateral against the one-day agreements. The
daily average balance of these agreements for the periods ended September 30,
1999 and 1998, was approximately $3,540,000 and $1,610,000 respectively.
Interest expense for the same periods was approximately $99,600 and $54,100,
respectively, resulting in an average rate paid of 3.76% and 4.50% for the
nine-month periods ended September 30, 1999 and 1998, respectively. The daily
average balance for the years ended December 31, 1998, and 1997 was
approximately $2,316,000 and $1,732,000, respectively. Interest expense for
these periods was approximately $104,000 and $82,000, respectively, resulting
in an average rate paid of 4.48% and 4.73% for the years ended 1998 and 1997,
respectively.

                     SCHEDULE OF SHORT-TERM BORROWINGS (1)
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                           Maximum                         Average                        Weighted
                                         Outstanding                    Interest Rate                      Average
                                            at any         Average       during the       Ending        Interest Rate
                                          Month End        Balance          Year          Balance        at Year End
                                        ---------------  ------------   --------------  ------------   ----------------
<S>                                     <C>              <C>            <C>             <C>             <C>

NINE MONTHS ENDED

September 30, 1999                         $5,097           $3,540         3.78%          $2,791            4.75%
September 30, 1998                          1,552            1,610         4.48%           1,166            5.04%

YEAR ENDED DECEMBER 31,
1998                                        4,729            2,316         4.49%           3,978            4.50%
1997                                        3,285            1,732         4.73%           1,044            5.87%

</TABLE>

- --------------------
(1)  Consists of Securities sold under agreements to repurchase


Securities

      First National / Osceola accounts for investments at fair value except
for those securities which the company has the positive intent and ability to
hold to maturity. Investments to be held for indefinite periods of time and not
intended to be held to maturity are classified as available for sale and are
carried at fair value. Unrealized holding gains and losses are included as a
separate component of stockholders' equity net of the effect of income taxes.
Realized gains and losses on investment securities available for sale are
computed using the specific identification method.

      Securities that management has the intent and the company has the ability
at the time of purchase or origination to hold until maturity are classified as
investment securities held to maturity. Securities in



                                      59
<PAGE>   65

this category are carried at amortized cost adjusted for accretion of discounts
and amortization of premiums using the level yield method over the estimated
life of the securities. If a security has a decline in fair value below its
amortized cost that is other than temporary, then the security will be written
down to its new cost basis by recording a loss in the statement of operations.

      First National / Osceola does not engage in trading activities as defined
in Statement of Financial Accounting Standard Number 115.

      First National / Osceola's available for sale portfolio totaled
$25,883,000 at September 30, 1999, $35,819,000 at December 31, 1998, and
$14,667,000 at December 31, 1997, or 24%, 33% and 17%, respectively, of total
assets. The held to maturity portfolio totaled $3,538,000 at September 30,
1999, $2,555,000 at December 31, 1998 and $3,003,000 at December 31, 1997, or
3%, 2% and 3%, respectively, of total assets. See the tables below for a
summary of security type, maturity and average yield distributions.

      First National / Osceola uses its securities portfolio primarily as a
source of liquidity and a base from which to pledge assets for repurchase
agreements and public deposits. When the company's liquidity position exceeds
expected loan demand, other investments are considered by management as a
secondary earnings alternative. Typically, management remains short-term (under
5 years) in its decision to invest in certain securities. As these investments
mature, they will be used to meet cash needs or will be reinvested to maintain
a desired liquidity position. The company has designated substantially all of
its securities as available for sale to provide flexibility, in case an
immediate need for liquidity arises. The composition of the portfolio offers
management full flexibility in managing its liquidity position and interest
rate sensitivity, without adversely impacting its regulatory capital levels.
The available for sale portfolio is carried at fair market value and had a net
unrealized loss of approximately $84,000 on September 30, 1999, a net
unrealized gain of approximately $201,000 on December 31, 1998 and a net
unrealized gain of approximately $31,000 on December 31, 1997.

      First National / Osceola invests primarily in direct obligations of the
United States, obligations guaranteed as to the principal and interest by the
United States and obligations of agencies of the United States. In addition,
the company enters into federal funds transactions with its principal
correspondent banks, and acts as a net seller of such funds. The Federal
Reserve Bank also requires equity investments to be maintained by First
National / Osceola. The tables below summarize the maturity distribution of
investment securities, weighted average yield by range of maturities, and
distribution of investment securities for the periods provided.




                 MATURITY DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                                September 30, 1999            December 31, 1998            December 31, 1997
                                               ----------------------      ----------------------      -------------------------
                                               Amortized    Estimated      Amortized    Estimated      Amortized    Estimated
AVAILABLE-FOR-SALE                               Cost      Market Value      Cost      Market Value      Cost      Market Value
- ------------------                             ---------   ------------    ---------   ------------    ---------   ------------
<S>                                            <C>         <C>             <C>         <C>              <C>        <C>

U.S. Treasury and U.S. Government Agencies
    and Corporations and Obligations of
    State and Political Subdivisions:
         One Year or Less                       $15,535      $15,535    $10,395      $10,440        $7,242        $7,256
         Over One Through Five Years              8,298        8,213     23,088       23,244         7,266         7,283
         Over Five Through Ten Years                  0            0          0            0             0             0
         Over Ten Years                           2,000        2,000      2,000        2,000             0             0
Federal Reserve Bank Stock                          135          135        135          135           128           128
                                               ---------  -----------  ---------  -----------   -----------  -----------
Total                                           $25,968      $25,883    $35,618      $35,819       $14,636       $14,667
                                               =========  ===========  =========  ===========   ===========  ===========
</TABLE>



                                      60
<PAGE>   66

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

HELD-TO-MATURITY
U.S. Government Agencies and
Treasuries
         One Year or Less                             $0           $0       $501         $504        $2,500       $2,504
         Over One Through Five Years               3,538        3,485      2,054        2,042           503          508
                                               ---------  -----------  ---------  -----------   -----------  -----------
    Total                                         $3,538       $3,485     $2,555       $2,546        $3,003       $3,012
                                               =========  ===========  =========  ===========   ===========  ===========

</TABLE>

                 WEIGHTED AVERAGE YIELD BY RANGE OF MATURITIES
                (AVERAGE YIELDS ON SECURITIES AVAILABLE FOR SALE
                    ARE CALCULATED BASED ON AMORTIZED COST)

<TABLE>
<CAPTION>
                                    Sept 30, 1999           Dec 31, 1998              Dec 31, 1997
                                    -------------           ------------              ------------
<S>                                 <C>                     <C>                       <C>

One Year or Less                        5.34%                   5.80%                      6.14%
Over One Through Five Years             5.16%                   5.34%                      5.94%
Over Five Through Ten Years             0.00%                   0.00%                      0.00%
Over Ten Years                          5.51%                   5.77%                      0.00%

</TABLE>

                     DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                     September 30, 1999       December 31, 1998          December 31, 1997
                                    ----------------------  -----------------------   ------------------------
                                    Amortized      Fair      Amortized      Fair        Amortized       Fair
                                      Cost         Value       Cost         Value          Cost         Value
                                    ---------     -------    ---------     -------      ----------    -------
<S>                                 <C>           <C>        <C>           <C>          <C>           <C>
AVAILABLE FOR SALE:
US Treasury Securities                $15,567     $15,541     $19,621      $19,775       $10,259      $10,285
US Government Agencies                  8,002       7,952      13,502       13,550         4,249        4,254
State, County, & Municipal              2,000       2,000       2,000        2,000             0            0
Mortgage-Backed Securities                264         255         360          359             0            0
Federal Reserve Bank Stock                135         135         135          135           128          128
                                      -------     -------     -------      -------       -------      -------
Total                                 $25,968     $25,883     $35,618      $35,819       $14,636      $14,667
                                      =======     =======     =======      =======       =======      =======

HELD TO MATURITY:
US Treasury Securities                $     0     $     0     $ 2,054      $ 2,042       $ 1,000      $ 1,001
US Government Agencies                  3,538       3,485         501          504         2,003        2,011
                                      -------     -------     -------      -------       -------      -------
Total                                 $ 3,538     $ 3,485     $ 2,555      $ 2,546       $ 3,003      $ 3,012
                                      =======     =======     =======      =======       =======      =======

</TABLE>


Liquidity and Interest Rate Sensitivity

      Market and public confidence in the financial strength of First National
/ Osceola and financial institutions in general will largely determine the
company's access to appropriate levels of liquidity. This confidence is
significantly dependent on First National / Osceola's ability to maintain sound
asset quality and appropriate levels of capital reserves.

      Liquidity is defined as the ability to meet anticipated customer demands
for funds under credit commitments and deposit withdrawals at a reasonable cost
and on a timely basis. Management measures the liquidity position by giving
consideration to both on- and off-balance sheet sources of and demands for
funds on a daily and weekly basis.

      Sources of liquidity include cash and cash equivalents, net of federal
requirements to maintain reserves against deposit liabilities; investment
securities eligible for pledging to secure borrowings from dealers and
customers pursuant to securities sold under repurchase agreements; loan
repayments; loan sales; deposits and certain interest rate-sensitive deposits;
and borrowings under overnight federal fund lines available from correspondent
banks. In addition to interest rate-sensitive deposits, the primary demand for
liquidity is anticipated fundings under credit commitments to customers.



                                      61
<PAGE>   67


      Interest rate sensitivity refers to the responsiveness of
interest-earning assets and interest-bearing liabilities to changes in market
interest rates. The rate sensitive position, or gap, is the difference in the
volume of rate-sensitive assets and liabilities, at a given time interval,
including both floating rate instruments and instruments which are approaching
maturity. The measurement of First National / Osceola's interest rate
sensitivity, or gap, is one of the principal techniques used in asset and
liability management. Management generally attempts to maintain a balance
between rate-sensitive assets and liabilities as the exposure period is
lengthened to minimize the overall interest rate risks to First National /
Osceola.

      The asset mix of the balance sheet is evaluated continually in terms of
several variables: yield, credit quality, appropriate funding sources and
liquidity. Management of the liability mix of the balance sheet focuses on
expanding the various funding sources.

      First National / Osceola's gap and liquidity positions are reviewed
periodically by management to determine whether or not changes in policies and
procedures are necessary to achieve financial goals. At September 30, 1999,
approximately 50% of total gross loans were adjustable rate and 69% of total
securities either reprice or mature in less than one year. Total financing
liabilities consisted of approximately $25,699,000 (27%) in NOW, Money Market
Accounts and Savings, $48,645,000 (51%) in time deposits, and $21,612,000 (22%)
in non-interest bearing demand accounts. At December 31, 1998, approximately
59% of total gross loans were adjustable rate and 23% of total securities
either reprice or mature in less than one year. Total financing liabilities
consisted of approximately $24,122,000 (25%) in NOW, Money Market Accounts and
Savings, $54,764,000 (56%) in time deposits, and $18,671,000 (19%) in
non-interest bearing demand accounts. A rate sensitivity analysis is presented
below as of September 30, 1999 and December 31, 1998.

      First National / Osceola has prepared a table which presents the market
risk associated with financial instruments held by the company. In the "Rate
Sensitivity Analysis" table, rate sensitive assets and liabilities are shown by
maturity or repricing periods, separating fixed and variable interest rates.
The estimated fair value of each instrument category is also shown in the
table. While these estimates of fair value are based on management's judgment
of the most appropriate factors, there is no assurance that, were First
National / Osceola to have disposed of such instruments at December 31, 1998,
and September 30, 1999, the estimated fair values would necessarily have been
achieved at that date, since market values may differ depending on various
circumstances. The estimated fair values at December 31, 1998, and September
30, 1999, should not necessarily be considered to apply at subsequent dates.



                                      62
<PAGE>   68


                           RATE SENSITIVITY ANALYSIS
                               September 30, 1999
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                                                                          Est. Fair
                                     0-1 Yr       1-2 Yrs     2-3 Yrs     3-4 Yrs     4-5 Yrs     5 Ys +       TOTAL        Value
                                     -------      -------     -------     -------     -------     ------      -------      -------
<S>                                  <C>          <C>         <C>         <C>         <C>         <C>          <C>          <C>
INTEREST  EARNING ASSETS
Loans
   Fixed Rate Loans                  $ 4,793      $3,676      $4,464      $5,781      $5,781      $ 7,778      $32,273      $32,178
   Average Interest Rate                8.35%       9.35%       9.01%       8.41%       8.41%        8.10%        8.52%
   Variable Rate Loans                32,280           0           0           0           0            0       32,280       32,280
   Average Interest Rate                8.46%                                                                     8.46%
Investment Securities (1)
   Fixed Rate Securities              20,057       5,549       1,764           0           0        2,000       29,370       29,233
   Average Interest Rate                5.75%       5.72%       5.77%                                5.45%        5.72%
   Variable Rate Securities                0           0           0           0           0            0            0
   Average Interest Rate
Federal Funds Sold                     2,150           0           0           0           0            0        2,150        2,150
Average Interest Rate                   4.31%                                                                     4.31%
Other Earning Assets (2)                 135           0           0           0           0            0          135          135
Average Interest Rate                   6.00%                                                                     6.00%
                                     -------      ------      ------      ------      ------      -------      -------      -------
Total Interest-Earning Assets        $59,415      $9,225      $6,228      $5,781      $5,781      $ 9,778      $96,208      $95,976
                                        7.38%       7.17%       8.09%       8.41%       8.41%        7.55%        7.55%
                                     =======      ======      ======      ======      ======      =======      =======

INTEREST BEARING LIABILITIES
NOW  Accounts                        $ 9,294      $    0      $    0      $    0      $    0      $     0      $ 9,294      $ 9,294
Average Interest Rate                   1.00%                                                                     1.00%
Money Market Accounts                  6,223           0           0           0           0            0        6,223        6,223
Average Interest Rate                   2.00%                                                                     2.00%
Savings  Accounts                     10,182           0           0           0           0       10,182       10,182
Average Interest Rate                   1.65%                                                                     1.65%
CDs $100,000 & Over                    9,492       1,137           0         131           0            0       10,760       10,828
Average Interest Rate                   5.13%       5.63%                   5.00%                                 5.18%
CDs Under $100,000                    29,064       6,298         225       1,057         710          531       37,885       37,467
Average Interest Rate                   4.80%       5.12%       5.95%       5.61%       5.36%        5.05%        4.90%
Securities Sold Under
Repurchase Agreement                   2,791           0           0           0           0            0        2,791        2,791
Average Interest Rate                   3.78%                                                                     3.78%
                                     -------      ------      ------      ------      ------      -------      -------      -------
Total Interest-Bearing Liabilities   $67,046      $7,435      $  225      $1,188      $  710      $   531      $77,135      $76,785
                                        3.54%       5.20%       5.95%       5.54%       5.36%        5.05%        3.77%
                                     =======      ======      ======      ======      ======      =======      =======
</TABLE>

- -------------------------
(1)  Securities available for sale are shown at their amortized cost.
(2)  Represents interest earning Federal Reserve Bank Stock



                                      63
<PAGE>   69

                           RATE SENSITIVITY ANALYSIS
                               December 31, 1999
                          (Dollars are in Thousands)


<TABLE>
<CAPTION>

                                                                                                                           Est. Fair
                                     0-1 Yr       1-2 Yrs     2-3 Yrs     3-4 Yrs     4-5 Yrs     5 Ys +        TOTAL        Value
                                     -------      -------     -------     -------     -------     ------       -------     ---------
<S>                                  <C>          <C>         <C>         <C>         <C>         <C>          <C>          <C>

INTEREST  EARNING ASSETS
Loans
   Fixed Rate Loans                  $ 5,706      $2,971      $ 5,015      $4,531      $4,531      $  656      $ 23,410     $ 23,734
   Average Interest Rate                8.45%       9.53%        9.29%       8.70%       8.70%       9.08%         8.88%
   Variable Rate Loans                33,661           0            0           0           0           0        33,661       33,661
   Average Interest Rate                8.12%                                                                      8.12%
Investment Securities (1)
   Fixed Rate Securities               8,761      19,373        6,054       1,859           0       2,000        38,047       38,239
   Average Interest Rate                6.07%       5.79%        5.69%       5.78%                   5.70%         5.83%
   Variable Rate Securities                0           0            0           0           0           0             0
   Average Interest Rate
Federal Funds Sold                     5,146           0            0           0           0           0         5,146         5146
Average Interest Rate                   5.37%                                                                      5.37%
Other Earning Assets (2)                 135           0            0           0           0           0           135          135
Average Interest Rate                   6.00%                                                                      6.00%
                                     -------     -------      -------      ------      ------      ------      --------     --------
Total Interest-Earning Assets        $53,409     $22,344      $11,069      $6,390      $4,531      $2,656      $100,399     $100,915
                                        7.55%       6.28%        7.32%       7.85%       8.70%       6.53%         7.29%
                                     =======     =======      =======      ======      ======      ======      ========

INTEREST BEARING LIABILITIES
NOW Accounts                         $ 9,196      $    0      $     0      $    0      $    0      $    0      $  9,196      $ 9,196
Average Interest Rate                   1.00%                                                                      1.00%
Money Market Accounts                  6,897           0            0           0           0           0         6,897        6,897
Average Interest Rate                   2.00%                                                                      2.00%
Savings Accounts                       8,029           0            0           0           0           0         8,029        8,029
Average Interest Rate                   1.65%                                                                      1.65%
CDs $100,000 & Over                   10,611         650          300           0           0           0        11,561       11,731
Average Interest Rate                   5.57%       5.91%        6.00%                                             5.60%
CDs Under $100,000                    36,222       4,734        1,098         766         383           0        43,203       43,784
Average Interest Rate                   5.39%       5.61%        5.75%       5.75%       5.30%                     5.43%
Securities Sold Under
Repurchase Agreement                   3,978           0            0           0           0           0         3,978        3,978
Average Interest Rate                   4.49%                                                                     4.49%

                                     -------      ------      -------      ------      ------      ------      -------      --------
Total Interest-Bearing Liabilities   $74,933      $5,384      $ 1,398      $  766      $  383      $    0      $ 82,864      $83,615
                                        4.12%       5.65%        5.80%       5.75%       5.30%                     4.27%
                                     =======      ======      =======      ======      ======      ======      ========
</TABLE>

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

(1)  Securities available for sale are shown at their amortized cost.
(2)  Represents interest earning Federal Reserve Bank Stock



                                      64
<PAGE>   70

Primary Use of Funds

Nine Month period ending September 30, 1999

      The primary source of funds during the period included maturity/sale of
investments ($1,444,000), decrease in federal funds sold and other cash items
($7,849,000), exercise of stock options net of tax benefit ($713,000), increase
in borrowings from repurchase agreements ($1,625,000) and net income
($522,000). The primary uses of funds during the period included a decrease in
deposits ($1,463,000), an increase in net loans outstanding ($9,466,000),
increase in premises and equipment ($865,000), and other miscellaneous net uses
($246,000).

Twelve Month period ending December 31, 1998

      The primary source of funds during the period included net growth in
deposits ($19,050,000), exercise of stock options net of tax benefit
($212,000), an increase in borrowings from repurchase agreements ($2,934,000),
decrease in federal funds sold and other cash items ($2,856,000), and net
income ($894,000). The primary uses of funds during the period included an
increase in investments outstanding ($20,704,000), an increase in net loans
outstanding ($4,278,000), an increase in premises and equipment ($793,000),
dividends paid ($113,000), and other miscellaneous net uses ($58,000).




CAPITAL RESOURCES

      Shareholders' equity at September 30, 1999, was $8,511,000 as compared to
$7,390,000 at September 30, 1998, and $7,457,000 at December 31, 1998, as
compared to $6,358,000 at December 31, 1997.

      The Comptroller has established risk-based capital requirements for
national banks. These guidelines are intended to provide an additional measure
of a bank's capital adequacy by assigning weighted levels of risk to asset
categories. Banks are also required to systematically maintain capital against
such "off- balance sheet" activities as loans sold with recourse, loan
commitments, guarantees and standby letters of credit. These guidelines are
intended to strengthen the quality of capital by increasing the emphasis on
common equity and restricting the amount of loan loss reserves and other forms
of equity such as preferred stock that may be included in capital. First
National / Osceola's goal is to maintain its current status as a
"well-capitalized institution" as that term is defined by its regulators.

      Under the terms of the guidelines, banks must meet minimum capital
adequacy based upon both total assets and risk adjusted assets. All banks are
required to maintain a minimum ratio of total capital to risk-weighted assets
of 8% and a minimum ratio of Tier 1 capital to risk-weighted assets of 4%.
Adherence to these guidelines has not had an adverse impact on First National /
Osceola. Selected capital ratios at December 31, 1998, and 1997 compared to
September 30, 1999, were as follows:




                                      65
<PAGE>   71

                                                  CAPITAL RATIOS
                                            (Dollars are in Thousands)


<TABLE>
<CAPTION>

                                                     Actual                  Well Capitalized
                                           -----------------------      ------------------------       Excess
                                               Amount      Ratio            Amount       Ratio         Amount
                                           -----------------------      ------------------------    -----------
<S>                                        <C>             <C>          <C>              <C>        <C>

AS OF SEPTEMBER 30, 1999:
Total Capital:  (to Risk Weighted Assets):      $9,251      13.9%            $6,636       10.0%         $2,615
Tier 1 Capital: (to Risk Weighted Assets):      $8,453      12.7%            $3,981        6.0%         $4,472
Tier 1 Capital: (to Average Assets):            $8,453       7.9%            $5,350        5.0%         $3,103

AS OF DECEMBER 31, 1998:
Total Capital:  (to Risk Weighted Assets):      $8,019      13.7%            $5,835       10.0%         $2,184
Tier 1 Capital: (to Risk Weighted Assets):      $7,289      12.5%            $3,501        6.0%         $3,788
Tier 1 Capital: (to Average Assets):            $7,289       6.7%            $5,420        5.0%         $1,869

AS OF DECEMBER 31, 1997:
Total Capital:  (to Risk Weighted Assets):      $7,009      13.0%            $5,376       10.0%         $1,633
Tier 1 Capital: (to Risk Weighted Assets):      $6,335      11.8%            $3,232        6.0%         $3,103
Tier 1 Capital: (to Average Assets):            $6,335       7.3%            $4,314        5.0%         $2,021

</TABLE>



EFFECTS OF INFLATION AND CHANGING PRICES

      The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historical
dollars without considering the change in the relative purchasing power of
money over time due to inflation. Unlike most industrial companies, virtually
all of the assets and liabilities of a financial institution are monetary in
nature. As a result, interest rates generally have a more significant impact on
the performance of a financial institution than the effects of general levels
of inflation. Although interest rates do not necessarily move in the same
direction or to the same extent as the prices of goods and services, increases
in inflation generally have resulted in increased interest rates. In addition,
inflation affects financial institutions' increased cost of goods and services
purchased, the cost of salaries and benefits, occupancy expense, and similar
items. Inflation and related increases in interest rates generally decrease the
market value of investments and loans held and may adversely affect liquidity,
earnings, and shareholders' equity. Commercial and other loan originations and
refinancings tend to slow as interest rates increase, and can reduce First
National / Osceola's earnings from such activities.



                                      66
<PAGE>   72

ACCOUNTING PRONOUNCEMENTS

      On January 1, 1998, First National / Osceola adopted SFAS No. 130,
"Reporting Comprehensive Income." SFAS No. 130 provides new accounting and
reporting standards for reporting and displaying comprehensive income and its
components in a full set of general-purpose financial statements. The adoption
of this standard did not have a material impact on reported results of
operations of First National / Osceola.

      In June, 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." The statement establishes accounting and
reporting standards for derivative instruments (including certain derivative
instruments imbedded in other contracts). The statement is effective for fiscal
years beginning after June 15, 1999. The financial impact of the adoption of
this statement has not been determined. However, the effect of the adoption of
the statement is not expected to be material. In June of 1999, the FASB issued
SFAS No. 137, which delays implementation of SFAS No. 133 for one year.

Quarterly Financial Information

      The following table sets forth, for the periods indicated, certain
consolidated quarterly financial information for First National / Osceola. This
information is derived from First National / Osceola's unaudited financial
statements which include, in the opinion of management, all normal recurring
adjustments which management considers necessary for a fair presentation of the
results for such periods. This information should be read in conjunction with
First National / Osceola's Financial Statements included elsewhere in this
Prospectus. The results for any quarter are not necessarily indicative of
results for future periods.

                                              SELECTED QUARTERLY DATA
                                            (Dollars are in Thousands)

<TABLE>
<CAPTION>

(Dollars in Thousands except                1999                          1998                           1997
                                  ------------------------   -----------------------------    ---------------------------
for per share data)                   3Q      2Q      1Q      4Q      3Q      2Q     1Q       4Q      3Q      2Q     1Q
                                  ------------------------   -----------------------------    ---------------------------
<S>                                 <C>     <C>      <C>     <C>     <C>     <C>     <C>      <C>    <C>     <C>    <C>

Net Interest Income                 $1,085  $1,065   $ 974   $  956  $  980  $ 951   $ 925    $ 901  $ 876   $ 847  $ 814
Provision for Loan Losses               24      38      37      (58)     27     27      42       0      58      77     77
                                  ------------------------   -----------------------------    ---------------------------
Net Interest Income after
     provision for loan
     losses                         $1,061  $1,027   $ 937   $1,014  $  953  $ 924   $ 883    $ 901  $ 818   $ 770  $ 737
Non-Interest Income                    226     223     202      205     177    168     157      150    125     136    112
Non-Interest Expenses                1,017     944     875      859     769    727     720      715    709     660    658
                                  ------------------------   -----------------------------    ---------------------------
Income before income
     tax expense                    $  270  $  306   $ 264   $  360  $  361  $ 365   $ 320    $ 336  $ 234   $ 246  $ 191
Income tax expense                      92     116     100      125     166     93     128      154     84      96     71
                                  ------------------------   -----------------------------    ---------------------------
Net Income                          $  178  $  190   $ 164   $  235  $  195  $ 272   $ 192    $ 182  $ 150   $ 150  $ 120
                                  ========================   =============================    ===========================

Basic earnings per common share     $ 0.36  $  0.41  $0.36   $ 0.52  $ 0.43  $0.61   $0.44    $0.43  $0.35   $0.35  $0.28
Diluted earnings per common share   $ 0.35  $  0.38  $0.33   $ 0.49  $ 0.40  $0.57   $0.40    $0.40  $0.33   $0.33  $0.26

</TABLE>



                                      67

<PAGE>   73

                           SUPERVISION AND REGULATION

      Banks and their holding companies, and many of their affiliates, are
extensively regulated under both federal and state law. The following is a
brief summary of certain statutes, rules, and regulations affecting Centerstate
Banks of Florida, First National/Osceola, First National Bank of Polk County
and Community National Bank of Pasco County. For purposes of this summary,
First National/Osceola, First National Bank of Polk County and Community
National Bank of Pasco County are collectively referred to as the "Banks." This
summary is qualified in its entirety by reference to the particular statutory
and regulatory provisions referred to below and is not intended to be an
exhaustive description of the statutes or regulations applicable to the
business of Centerstate Banks of Florida and the Banks. Any change in the
applicable law or regulation may have a material effect on the business and
prospects of Centerstate Banks of Florida and the Banks. Supervision,
regulation, and examination of banks by regulatory agencies are intended
primarily for the protection of depositors, rather than shareholders.

      Bank Holding Company Regulation. Centerstate Banks of Florida has not
commenced any business but has filed applications with the Federal Reserve Bank
of Atlanta to become a bank holding company by acquiring the Banks. If the
applications are approved and Centerstate Banks of Florida acquires the Banks,
then Centerstate Banks of Florida will be subject to the supervision,
examination and reporting requirements of the Bank Holding Company Act and the
regulations of the Federal Reserve. The Company is required to furnish to the
Federal Reserve an annual report of its operations at the end of each fiscal
year, and such additional information as the Federal Reserve may require
pursuant to the Act. The Act requires that a bank holding company obtain the
prior approval of the Federal Reserve before (1) acquiring direct or indirect
ownership or control of more than 5% of the voting shares of any bank, (2)
taking any action that causes a bank to become a subsidiary of the bank holding
company, or (3) merging or consolidating with any other bank holding company.

      The Act further provides that the Federal Reserve may not approve any
transaction that would result in a monopoly of banking in any section of the
United States, or substantially lessen competition, unless the anticompetitive
effects are clearly outweighed by the public interest in meeting the
convenience and needs of the community to be served. The Federal Reserve is
also required to consider the financial and managerial resources and future
prospects of the bank holding companies and banks concerned and the convenience
and needs of the community to be served. Consideration of financial resources
generally focuses on capital adequacy and consideration of convenience and
needs issues includes the parties' performance under the Community Reinvestment
Act of 1977, both of which are discussed below.

      Bank holding companies are generally prohibited from engaging in
activities other than banking, or managing or controlling banks or other
permissible subsidiaries, and from acquiring or retaining control of any
company engaged in any activities other than those activities determined by the
Federal Reserve to be closely related to banking or managing or controlling
banks. In determining whether a particular activity is permissible, the Federal
Reserve must consider whether the performance of such an activity can
reasonably be expected to produce benefits to the public, such as greater
convenience, increased competition, or gains in efficiency that outweigh
possible adverse effects, such as undue concentration of resources, decreased
or unfair competition, conflicts of interest, or unsound banking practices. For
example, factoring accounts receivable, acquiring or servicing loans, leasing
personal property, conducting securities brokerage activities, performing
certain data processing services, acting as agent or broker in selling credit
life insurance and certain other types of insurance in connection with credit
transactions, and certain insurance underwriting activities have all been
determined by regulations of the Federal Reserve to be permissible


                                      68
<PAGE>   74

activities of bank holding companies. Despite prior approval, the Federal
Reserve has the power to order a holding company or its subsidiaries to
terminate any activity or terminate its ownership or control of any subsidiary,
when it has reasonable cause to believe that such activity or ownership or
control constitutes a serious risk to the financial safety, soundness, or
stability of any bank subsidiary of that bank holding company.

      Banks are subject to the provisions of the Community Reinvestment Act.
Under the terms of the Community Reinvestment Act, the appropriate federal bank
regulatory agency is required, in connection with its examination of a bank, to
assess such bank's record in meeting the credit needs of the community served
by that bank, including low- and moderate-income neighborhoods. The Community
Reinvestment Act does not establish specific lending requirements or programs
for financial institutions, nor does it limit an institution's discretion to
develop the types of products and services that it believes are best suited to
its particular community, consistent with the Act. The regulatory agency's
assessment of the bank's record is made available to the public. Further, such
assessment is required of any bank which has applied to

      o   charter a national bank,

      o   obtain deposit insurance coverage for a newly chartered institution,

      o   establish a new branch office that will accept deposits,

      o   relocate an office, or

      o   merge or consolidate with, or acquire the assets or assume the
          liabilities of, a federally regulated financial institution.

      In the case of a bank holding company applying for approval to acquire a
bank or other bank holding company, the Federal Reserve will assess the record
of each subsidiary bank of the applicant bank holding company, and such records
may be the basis for denying the application.

      Gramm-Leach-Bliley Act. On November 12, 1999, President Clinton signed
into law the Gramm- Leach-Bliley Act which reforms and modernizes certain areas
of financial services regulation. The law permits the creation of new financial
services holding companies that can offer a full range of financial products
under a regulatory structure based on the principle of functional regulation.
The legislation eliminates the legal barriers to affiliations among banks and
securities firms, insurance companies, and other financial services companies.
The law also provides financial organizations with the opportunity to structure
these new financial affiliations through a holding company structure or a
financial subsidiary. The new law reserves the role of the Federal Reserve
Board as the supervisor for bank holding companies. At the same time, the law
also provides a system of functional regulation which is designed to utilize
the various existing federal and state regulatory bodies. The law also sets up
a process for coordination between the Federal Reserve Board and the Secretary
of the Treasury regarding the approval of new financial activities for both
bank holding companies and national bank financial subsidiaries.

      The law also includes a minimum federal standard of financial privacy.
Financial institutions are required to have written privacy policies that must
be disclosed to customers. The disclosure of a financial institution's privacy
policy must take place at the time a customer relationship is established and
not less than annually during the continuation of the relationship. The act
also provides for the functional regulation



                                      69
<PAGE>   75


of bank securities activities. The law repeals the exemption that banks were
afforded from the definition of "broker," and replaces it with a set of limited
exemptions that allow the continuation of some historical activities performed
by banks. In addition, the act amends the securities laws to include banks
within the general definition of dealer. Regarding new bank products, the law
provides a procedure for handling products sold by banks that have securities
elements. In the area of Community Reinvestment Act activities, the law
generally requires that financial institutions address the credit needs of
low-to-moderate income individuals and neighborhoods in the communities in
which they operate. Bank regulators are required to take the Community
Reinvestment Act ratings of a bank or of the bank subsidiaries of a holding
company into account when acting upon certain branch and bank merger and
acquisition applications filed by the institution. Under the law, financial
holding companies and banks that desire to engage in new financial activities
are required to have satisfactory or better Community Reinvestment Act ratings
when they commence the new activity.

      Most of the provisions of the law take effect on November 12, 1999, with
other provisions being phased in over a one to two year period thereafter. It
is anticipated that the effects of the law, while providing additional
flexibility to bank holding companies and banks, may result in additional
affiliation of different financial services providers, as well as increased
competition, resulting in lower prices, more convenience, and greater financial
products and services available to consumers.

      Bank Regulation. The Banks are national banks. The deposits of the Banks
are insured by the FDIC to the extent provided by law. The Banks are subject to
comprehensive regulation, examination and supervision by the Comptroller of the
Currency and the FDIC. The Banks also are subject to other laws and regulations
applicable to banks. Such regulations include limitations on loans to a single
borrower and to its directors, officers and employees; restrictions on the
opening and closing of branch offices; the maintenance of required capital and
liquidity ratios; the granting of credit under equal and fair conditions; and
the disclosure of the costs and terms of such credit. The Banks are examined
periodically by the Comptroller of the Currency, to whom the Banks submit
periodic reports regarding their financial condition and other matters. The
Comptroller of the Currency has a broad range of powers to enforce regulations
and to take discretionary actions determined to be for the protection and
safety and soundness of banks, including the institution of cease and desist
orders and the removal of directors and officers. The Comptroller of the
Currency also has the authority to approve or disapprove mergers,
consolidations, and similar corporate actions.

      Under federal law, federally insured banks are subject to certain
restrictions on any extension of credit to their parent holding companies or
other affiliates, on investment in the stock or other securities of affiliates,
and on the taking of such stock or securities as collateral from any borrower.
In addition, banks are prohibited from engaging in certain tie-in arrangements
in connection with any extension of credit or the providing of any property or
service.

      Federal law also contains capital standards and civil and criminal
enforcement provisions. Annual full-scope, on-site examinations are required of
all insured depository institutions. The cost for conducting an examination of
an institution may be assessed to that institution, with special consideration
given to affiliates and any penalties imposed for failure to provide
information requested.

      Transactions with Affiliates. There are various legal restrictions on the
extent to which Centerstate Banks of Florida and any future nonbank
subsidiaries can borrow or otherwise obtain credit from the Banks. There also
are legal restrictions on the Banks' purchase of or investments in the
securities of and purchases



                                      70
<PAGE>   76

of assets from Centerstate Banks of Florida. The Banks also are restricted in
loaning to third parties collateralized by the securities or obligations of
Centerstate Banks of Florida, issuing guarantees, acceptances, and letters of
credit on behalf of Centerstate Banks of Florida and certain bank transactions
with Centerstate Banks of Florida. Subject to certain limited exceptions, the
Banks may not extend credit to Centerstate Banks of Florida or to any other
affiliate in an amount which exceeds 10% of the respective Bank's capital stock
and surplus and may not extend credit in the aggregate to such affiliates in an
amount which exceeds 20% of its capital stock and surplus. Further, there are
legal requirements as to the type, amount and quality of collateral which must
secure such extensions of credit transactions between the Banks and Centerstate
Banks of Florida or such other affiliates. Such transactions also must be on
terms and under circumstances, including credit standards, that are
substantially the same or at least as favorable to the Banks as those
prevailing at the time for comparable transactions with non-affiliated
companies. Also, Centerstate Banks of Florida and its subsidiaries are
prohibited from engaging in certain tie-in arrangements in connection with any
extension of credit, lease or sale of property or furnishing of services.

      Dividends. Dividends from the Banks constitute the primary source of
funds for dividends to be paid by Centerstate Banks of Florida. As national
banks, the Banks are subject to certain limitations on their right to pay
dividends. See "Difference in Rights of Centerstate Banks of Florida and First
National/Osceola Shareholders - Dividend rights." Florida law applicable to
companies including Centerstate Banks of Florida provides that dividends may be
declared and paid only if, after giving it effect, (1) the company is able to
pay its debts as they become due in the usual course of business, and (2) the
company's total assets would be greater than the sum of its total liabilities
plus the amount that would be needed if the company were to be dissolved at the
time of the dividend to satisfy the preferential rights upon dissolution of
shareholders whose preferential rights are superior to those receiving the
dividend.

      Capital Requirements. The federal bank regulatory authorities have
adopted risk-based capital guidelines for banks and bank holding companies that
are designed to make regulatory capital requirements more sensitive to
differences in risk profile among banks and bank holding companies. The
resulting capital ratios represent qualifying capital as a percentage of total
risk-weighted assets and off-balance sheet items. The guidelines are minimums,
and the federal regulators have noted that banks and bank holding companies
contemplating significant expansion programs should not allow expansion to
diminish their capital ratios and should maintain all ratios well in excess of
the minimums. The current guidelines require all bank holding companies and
federally-regulated banks to maintain a minimum risk-based total capital ratio
equal to 8%, of which at least 4% must be Tier 1 capital. Tier 1 capital
includes common shareholders' equity, qualifying perpetual preferred shares,
and minority interests in equity accounts of consolidated subsidiaries, but
excludes goodwill and most other intangibles and excludes the allowance for
loan and lease losses. Tier 2 capital includes the excess of any preferred
shares not included in Tier 1 capital, mandatory convertible securities, hybrid
capital instruments, subordinated debt and intermediate term-preferred shares,
and general reserves for loan and lease losses up to 1.25% of risk-weighted
assets.

      Federal law contains "prompt corrective action" provisions pursuant to
which banks are to be classified into one of five categories based upon capital
adequacy, ranging from "well capitalized" to "critically undercapitalized" and
which require, subject to certain exceptions, the appropriate federal banking
agency to take prompt corrective action with respect to an institution which
becomes "significantly undercapitalized" or "critically undercapitalized".

      The Comptroller of the Currency has issued final regulations to implement
the "prompt corrective action" provisions. In general, the regulations define
the five capital categories as follows:



                                      71
<PAGE>   77

      o   an institution is "well capitalized" if it has a total risk-based
          capital ratio of 10% or greater, has a Tier 1 risk-based capital
          ratio of 6% or greater, has a leverage ratio of 5% or greater and is
          not subject to any written capital order or directive to meet and
          maintain a specific capital level for any capital measures;

      o   an institution is "adequately capitalized" if it has a total
          risk-based capital ratio of 8% or greater, has a Tier 1 risk-based
          capital ratio of 4% or greater, and has a leverage ratio of 4% or
          greater;

      o   an institution is "undercapitalized" if it has a total risk-based
          capital ratio of less than 8%, has a Tier 1 risk-based capital ratio
          that is less than 4% or has a leverage ratio that is less than 4%;

      o   an institution is "significantly undercapitalized" if it has a total
          risk-based capital ratio that is less than 6%, a Tier 1 risk-based
          capital ratio that is less than 3% or a leverage ratio that is less
          than 3%; and

      o   an institution is "critically undercapitalized" if its "tangible
          equity" is equal to or less than 2% of its total assets.

      The Comptroller of the Currency also, after an opportunity for a hearing,
has authority to downgrade an institution from "well capitalized" to
"adequately capitalized" or to subject an "adequately capitalized" or
"undercapitalized" institution to the supervisory actions applicable to the
next lower category, for supervisory concerns. The degree of regulatory
scrutiny of a financial institution will increase, and the permissible
activities of the institution will decrease, as it moves downward through the
capital categories. Institutions that fall into one of the three
undercapitalized categories may be required to

      o   submit a capital restoration plan;

      o   raise additional capital;

      o   restrict their growth, deposit interest rates, and other activities;

      o   improve their management;

      o   eliminate management fees; or

      o   divest themselves of all or part of their operations.

      Bank holding companies controlling financial institutions can be called
upon to boost the institutions' capital and to partially guarantee the
institutions' performance under their capital restoration plans. These capital
guidelines can affect Centerstate Banks of Florida in several ways.

      After completion of the acquisition of the three Banks, Centerstate Banks
of Florida's capital levels will be in excess of those required to be
maintained by a "well capitalized" financial institution. However, rapid
growth, poor loan portfolio performance, or poor earnings performance, or a
combination of these



                                      72
<PAGE>   78


factors, could change Centerstate Banks of Florida's capital position in a
relatively short period of time, making an additional capital infusion
necessary.

      Federal law also requires that (1) only a "well capitalized" depository
institution may accept brokered deposits without prior regulatory approval and
(2) the appropriate federal banking agency annually examine all insured
depository institutions, with some exceptions for small, "well capitalized"
institutions and state-chartered institutions examined by state regulators.
Federal law also contains a number of consumer banking provisions, including
disclosure requirements and substantiative contractual limitations with respect
to deposit accounts.

      Enforcement Powers. Congress has provided the federal bank regulatory
agencies with an array of powers to enforce laws, rules, regulations and
orders. Among other things, the agencies may require that institutions cease
and desist from certain activities, may preclude persons from participating in
the affairs of insured depository institutions, may suspend or remove deposit
insurance, and may impose civil money penalties against institution-affiliated
parties for certain violations.

      Maximum Legal Interest Rates. Like the laws of many states, Florida law
contains provisions on interest rates that may be charged by banks and other
lenders on certain types of loans. Numerous exceptions exist to the general
interest limitations imposed by Florida law. The relative importance of these
interest limitation laws to the financial operations of the Banks will vary
from time to time, depending on a number of factors, including conditions in
the money markets, the costs and availability of funds, and prevailing interest
rates.

      Bank Branching. Banks in Florida are permitted to branch state wide. Such
branch banking, by national banks, however, is subject to prior approval by the
Comptroller of the Currency. Any such approval would take into consideration
several factors, including the bank's level of capital, the prospects and
economics of the proposed branch office, and other conditions deemed relevant
by the Comptroller of the Currency for purposes of determining whether approval
should be granted to open a branch office.

      Change of Control. Federal law restricts the amount of voting stock of a
bank holding company and a bank that a person may acquire without the prior
approval of banking regulators. The overall effect of such laws is to make it
more difficult to acquire a bank holding company and a bank by tender offer or
similar means than it might be to acquire control of another type of
corporation. Consequently, shareholders of Centerstate Banks of Florida may be
less likely to benefit from the rapid increases in stock prices that may result
from tender offers or similar efforts to acquire control of other companies.
Federal law also imposes restrictions on acquisitions of stock in a bank
holding company and a state bank. Under the federal Change in Bank Control Act
and the regulations thereunder, a person or group must give advance notice to
the Federal Reserve before acquiring control of any bank holding company and
the Comptroller of the Currency before acquiring control of any national bank,
such as the Banks. Upon receipt of such notice, the Federal Reserve or the
Comptroller of the Currency, as the case may be, may approve or disapprove the
acquisition. The Change in Bank Control Act creates a rebuttable presumption of
control if a member or group acquires a certain percentage or more of a bank
holding company's or national bank's voting stock, or if one or more other
control factors set forth in the Change in Bank Control Act are present.

      Interstate Banking. Federal law provides for nationwide interstate
banking and branching. Under the law, interstate acquisitions of banks or bank
holding companies in any state by bank holding companies in any other state are
permissible subject to certain limitations. Florida also has a law that allows
out-of-state



                                      73
<PAGE>   79


bank holding companies (located in states that allow Florida bank holding
companies to acquire banks and bank holding companies in that state) to acquire
Florida banks and Florida bank holding companies. The law essentially provides
for out-of-state entry by acquisition only (and not by interstate branching).
Interstate branching and consolidation of existing bank subsidiaries in
different states is permissible.

      Effect of Governmental Policies. The earnings and businesses of
Centerstate Banks of Florida and the Banks are affected by the policies of
various regulatory authorities of the United States, especially the Federal
Reserve. The Federal Reserve, among other things, regulates the supply of
credit and deals with general economic conditions within the United States. The
instruments of monetary policy employed by the Federal Reserve for those
purposes influence in various ways the overall level of investments, loans,
other extensions of credit, and deposits, and the interest rates paid on
liabilities and received on assets.


                          DESCRIPTION OF CAPITAL STOCK

GENERAL

      Centerstate Banks of Florida's articles of incorporation authorize it to
issue up to 20,000,000 common shares. Only one share of such common stock was
outstanding as of the date of this proxy statement/prospectus was held by James
H. White solely to facilitate the organization of Centerstate Banks of Florida.
Centerstate Banks of Florida also is authorized to issue up to 5,000,000 shares
of preferred stock, none of which were outstanding as of the date of this proxy
statement/prospectus.

COMMON SHARES

      The Centerstate Banks of Florida common stock to be issued in the merger
will be fully paid and nonassessable. The holders of common shares are entitled
to one vote for each share held of record on all matters voted upon by
shareholders. Each outstanding common share is entitled to participate equally
in any distribution of net assets made to the stockholders in liquidation,
dissolution, or winding up Centerstate Banks of Florida and is entitled to
participate equally in dividends as and when declared by Centerstate Banks of
Florida's Board of Directors. There are no redemption, sinking fund,
conversion, or preemptive rights with respect to the common stock. All common
stock have equal rights and preferences.

PREFERRED SHARES

      As of the date of this proxy statement/prospectus, no preferred shares
were issued or outstanding. The board of directors is authorized to fix or
alter the rights, preferences, privileges and restrictions of any wholly
unissued series of preferred shares, including the dividend rights, original
issue price, conversion rights, voting rights, terms of redemption, liquidation
preferences and sinking fund terms thereof, and the number of shares
constituting any such series and the designation thereof and to increase or
decrease the number of shares of such series subsequent to the issuance of
shares of such series but not below the number of shares then outstanding. The
board of directors, without shareholder approval, can issue preferred shares
with the voting and conversion rights described above, which could adversely
affect the voting power of the shareholders of common shares. Centerstate Banks
of Florida has no plans at this time to issue any preferred shares. Any such
issuance of preferred shares could have the effect of delaying or preventing a
change of control.



                                      74
<PAGE>   80


INDEMNIFICATION PROVISIONS

      Florida law authorizes a company to indemnify its directors and officers
in certain instances against certain liabilities which they may incur by virtue
of their relationship with the company. Further, a Florida company is
authorized to provide further indemnification or advancement of expenses to any
of its directors, officers, employees, or agents, except for acts or omissions
which constitute:

      o   a violation of the criminal law unless the individual had reasonable
          cause to believe it was lawful,

      o   a transaction in which the individual derived an improper personal
          benefit,

      o   in the case of a director, a circumstance under which certain
          liability provisions of the Florida Business Corporation Act are
          applicable related to payment of dividends or other distributions or
          repurchases of shares in violation of such Act, or

      o   willful misconduct or a conscious disregard for the best interest of
          the company in a proceeding by the company, or a company shareholder.

      A Florida company also is authorized to purchase and maintain liability
insurance for its directors, officers, employees and agents.

      Centerstate Banks of Florida's bylaws provide that Centerstate Banks of
Florida shall indemnify each of its directors and officers to the fullest
extent permitted by law, and that the indemnity will include advances for
expenses and costs incurred by such director or officer related to any action
in regard to which indemnity is permitted. There is no assurance that
Centerstate Banks of Florida will maintain liability insurance for its
directors and officers.

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers, or persons controlling Centerstate
Banks of Florida pursuant to the foregoing provisions, Centerstate Banks of
Florida has been informed 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.


                                 LEGAL OPINION

      The legality of the common stock being offered hereby will be passed upon
for Centerstate Banks of Florida by Smith, Mackinnon, Greeley, Bowdoin,
Edwards, Brownlee & Marks, P.A., Orlando, Florida.


                                    EXPERTS

      The financial statements of First National Bank of Osceola County,
Community National Bank of Pasco County, and First National Bank of Polk County
at December 31, 1998 and for the year then ended have been included herein and
in the registration statement in reliance upon the report of KPMG LLP,
independent certified public accountants, appearing elsewhere herein, and upon
the authority of such firm



                                      75
<PAGE>   81

as experts in accounting and auditing. The financial statements of First
National Bank of Osceola County at December 31, 1997 and for the year then ended
have been included herein and in the registration statement in reliance upon the
report of Graham & Cottrill, P.A., independent certified public accountants, and
upon the authority of such firm as experts in accounting and auditing. The
financial statements of Community National Bank of Pasco County at December 31,
1997 and for the year then ended have been included herein and in the
registration statement in reliance upon the report of Dwight Darby & Company,
independent certified public accountants, appearing elsewhere herein and upon
the authority of such firm as experts in accounting and auditing. The financial
statements of First National Bank of Polk County at December 31, 1997 and for
the year then ended have been included herein and in the registration statement
in reliance upon the report of G. T. Nunez & Associates, independent certified
public accountants, appearing elsewhere herein and upon the authority of such
firm as experts in accounting and auditing.


                             ADDITIONAL INFORMATION

      Centerstate Banks of Florida has filed with the Commission a Registration
Statement under the Securities Act, with respect to the common shares offered
by the Registration Statement. This proxy statement/prospectus does not contain
all of the information set forth in the Registration Statement and in the
exhibits attached. Certain items were omitted in accordance with the rules and
regulations of the Commission. For further information with respect to
Centerstate Banks of Florida and the common shares, reference is made to the
Registration Statement and the exhibits filed with it. Anyone can inspect the
Registration Statement without charge at the Public Reference Section of the
Commission Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at
the following Commission's regional offices: Northeast Regional Office, 7 World
Trade Center, Suite 1300, New York, New York, 10048; and Midwest Regional
Office, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511.
Copies may be obtained upon payment of the required fees. Information contained
in this proxy statement/prospectus which refer to a document filed as an
exhibit to the Registration Statement are qualified in their entirety by
reference to a copy of that document. In addition, Centerstate Banks of Florida
is required to file electronic versions of these documents with the Commission
through the Commission's EDGAR system. The Commission maintains a World Wide
Web site at http://www.sec.gov that contains reports, proxy and information
statements and other information regarding registrants that file electronically
with the Commission.

      Centerstate Banks of Florida intends to furnish its shareholders with
annual reports containing financial statements audited by independent public
accountants and with quarterly reports containing unaudited financial
information for each of the first three quarters of each fiscal year.



                                      76

<PAGE>   82

                         INDEX TO FINANCIAL STATEMENTS




CENTERSTATE BANKS OF FLORIDA, INC

<TABLE>

<S>                                                                                                  <C>
      Balance Sheet at September 30, 1999 (unaudited) and Note to Balance Sheet ....................  F-3


FIRST NATIONAL BANK OF OSCEOLA COUNTY

      Independent Auditors' Report -- December 31, 1998 ............................................  F-4

      Independent Auditors' Report -- December 31, 1997 ............................................  F-5

      Balance Sheets at September 30, 1999 (unaudited) and at December 31, 1998 and 1997 ...........  F-6

      Statements of Operations for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 ..........................  F-7

      Statements of Changes in Stockholders' Equity and Comprehensive Income
          for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 ..........................  F-8

      Statements of Cash Flows for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 ..........................  F-9

      Notes to the Financial Statements ............................................................ F-10


COMMUNITY NATIONAL BANK OF PASCO COUNTY

      Independent Auditors' Report -- December 31, 1998 ............................................ F-32

      Independent Auditors' Report -- December 31, 1997 ............................................ F-33

      Balance Sheets at September 30, 1999 (unaudited) and at December 31, 1998 and 1997 ........... F-34

      Statements of Operations for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 .......................... F-35

      Statements of Changes in Stockholders' Equity and Comprehensive Income
          for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 .......................... F-36

      Statements of Cash Flows for the nine months ended September 30, 1999 (unaudited) and 1998
          (unaudited), and for the years ended December 31, 1998 and 1997 .......................... F-37

      Notes to the Financial Statements ............................................................ F-38
</TABLE>


                                      F-1

<PAGE>   83


FIRST NATIONAL BANK OF POLK COUNTY

<TABLE>

        <S>                                                                                                  <C>
        Independent Auditors' Report -- December 31, 1998 .................................................. F-57

        Independent Auditors' Report -- December 31, 1997 .................................................. F-58

        Balance Sheets at September 30, 1999 (unaudited) and at December 31, 1998 and 1997 ................. F-59

        Statements of Operations for the nine months ended September 30, 1999 (unaudited) and 1998
            (unaudited), and for the years ended December 31, 1998 and 1997 ................................ F-60

        Statements of Changes in Stockholders' Equity and Comprehensive Income
            for the nine months ended September 30, 1999 (unaudited) and 1998
            (unaudited), and for the years ended December 31, 1998 and 1997 ................................ F-61

        Statements of Cash Flows for the nine months ended September 30, 1999 (unaudited) and 1998
            (unaudited), and for the years ended December 31, 1998 and 1997 ................................ F-62

        Notes to the Financial Statements .................................................................. F-63
</TABLE>


                                      F-2
<PAGE>   84

                       CENTERSTATE BANKS OF FLORIDA, INC.

                                 Balance Sheet
                               September 30, 1999
                                  (Unaudited)

<TABLE>


<S>                                                   <C>
Cash                                                  $       1
                                                      =========

Stockholders' equity                                  $       1
                                                      =========
</TABLE>



                             Note to Balance Sheet


(1)  Organization


     Centerstate Banks of Florida was formed as a Florida corporation on
September 20, 1999 to serve as a bank holding company for First National Bank of
Osceola County, First National Bank of Polk County and Community National Bank
of Pasco County. The outstanding capital stock of Centerstate Banks of Florida
consists of one share of common stock, which is owned by James H. White solely
to facilitate the organization of the company. Mr. White is chairman of the
board of each of First National Bank of Osceola County, First National Bank of
Polk County and Community National Bank of Pasco County. The merger agreement
provides that prior to effectiveness of the merger Centerstate Banks of Florida
will not conduct any business operations or enter into any contract or agreement
of any kind, acquire any asset, or incur any liability, except as contemplated
by the merger agreement.



                                      F-3
<PAGE>   85

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
First National Bank of Osceola County
Kissimmee, Florida


We have audited the accompanying balance sheet of First National Bank of
Osceola County as of December 31, 1998 and the related statements of
operations, changes in stockholders' equity and comprehensive income and cash
flows for the year then ended. These financial statements are the
responsibility of the Bank's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit 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 audit provides a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First National Bank of Osceola
County at December 31, 1998, and the results of its operations and its cash
flows for the year then ended in conformity with generally accepted accounting
principles.



/s/ KPMG LLP
Orlando, Florida
January 15, 1999


                                      F-4
<PAGE>   86
                            GRAHAM & COTTRILL, P.A.

                          CERTIFIED PUBLIC ACCOUNTANTS
                           110 EAST HILLCREST STREET
                             ORLANDO, FLORIDA 32801
                                   ----------
                                 (407) 843-1681
                                 (800) 342-2720
                            FACSIMILE (407) 423-3156



The Board of Directors
First National Bank of Osceola County
Kissimmee, Florida


                          INDEPENDENT AUDITORS' REPORT


         We have audited the accompanying balance sheet of First National Bank
of Osceola County (the "Bank") as of December 31, 1997 and the related
statements of operations, stockholders' equity and cash flows for the year then
ended. These financial statements are the responsibility of the Bank's
management. Our responsibility is to express an opinion on these financial
statements based on our audit.

         We conducted our audit 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 audit provides a reasonable basis for our opinion.

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of First National Bank
of Osceola County at December 31, 1997, the results of its operations,
and its cash flows for the year then ended in conformity with generally
accepted accounting principles.



                                      /s/ GRAHAM & COTTRILL, P.A.


January 16, 1998
                                       F-5
<PAGE>   87

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY
                                 Balance Sheets

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30,              DECEMBER 31,
                                                               --------------    -------------------------------
                     ASSETS                                         1999               1998             1997
                                                               --------------    --------------   --------------
                                                                (UNAUDITED)

<S>                                                            <C>               <C>              <C>
Cash and due from banks ....................................   $    4,545,343    $    4,687,944   $    2,344,670
Federal funds sold .........................................        2,150,000         5,017,000       10,216,000
Investment securities available for sale ...................       25,883,187        35,818,706       14,667,408
Investment securities held to maturity (market
  value of $ 3,484,850, $2,546,254 and
  $3,011,830 as of September 30, 1999 (unaudited)
  and as of December 31, 1998 and 1997, respectively .......        3,537,952         2,555,226        3,002,679
Loans, less allowance for loan losses of $798,112,
  $781,034 and $780,995 as of September 30, 1999
  (unaudited) and as of December 31, 1998 and 1997,
  respectively .............................................       65,813,796        56,591,397       52,313,130
Accrued interest receivable ................................          742,807           753,990          606,134
Bank premises and equipment, net ...........................        4,456,821         3,714,825        2,921,895
Deferred income taxes ......................................          200,677            91,869          150,808
Prepaids and other assets ..................................          147,947            93,959           63,434
                                                               --------------    --------------   --------------
            Total assets ...................................   $  107,478,530    $  109,324,916   $   86,286,158
                                                               ==============    ==============   ==============

      LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits:
  Interest bearing .........................................   $   74,344,697   $   78,886,965   $   65,556,297
  Noninterest bearing ......................................       21,611,724       18,670,815       12,951,485
                                                               --------------   --------------   --------------
            Total deposits .................................       95,956,421       97,557,780       78,507,782
  Securities sold under agreements to repurchase ...........        2,790,990        3,978,073        1,044,200
  Accrued interest payable .................................          111,410          143,246          127,000
  Accounts payable and accrued expenses ....................           80,738          189,294          249,324
                                                               --------------   --------------   --------------
            Total liabilities ..............................       98,939,559      101,868,393       79,928,306
                                                               --------------   --------------   --------------

Stockholders' equity:
  Common stock, $5 par value; 460,000 shares
     authorized; 511,175, 451,109 and
     435,500 shares as of September 30, 1999
     (unaudited) and as of December 31, 1998 and 1997,
     issued and outstanding, respectively ..................        2,555,875         2,255,545        2,177,500
    Additional paid-in capital .............................        2,763,787         2,334,249        2,200,078
    Retained earnings ......................................        3,273,315         2,741,285        1,960,171
    Accumulated other comprehensive income .................          (54,006)          125,444           20,103
                                                               --------------    --------------   --------------
            Total stockholders' equity .....................        8,538,971         7,456,523        6,357,852

Commitments and contingent liabilities......................
                                                               --------------    --------------   --------------
            Total liabilities and stockholders'
              equity .......................................   $  107,478,530    $  109,324,916   $   86,286,158
                                                               ==============    ==============   ==============
</TABLE>

See accompanying notes to financial statements.


                                      F-6
<PAGE>   88

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY
                            Statements of Operations

<TABLE>
<CAPTION>
                                                                      NINE MONTHS ENDED                    YEARS ENDED
                                                                         SEPTEMBER 30,                      DECEMBER 31,
                                                               --------------------------------   -------------------------------
                                                                    1999              1998             1998             1997
                                                               --------------    --------------   --------------   --------------
<S>                                                            <C>               <C>              <C>              <C>
Interest income:
    Interest and fees on loans..............................   $    4,086,715    $    3,864,760   $    5,160,699   $    4,860,932
    Investment securities ..................................        1,364,759         1,010,700        1,468,988        1,031,926
    Federal funds sold .....................................          129,945           515,654          636,830          362,596
                                                               --------------    --------------   --------------   --------------
           Total interest income............................        5,581,419         5,391,114        7,266,517        6,255,454
                                                               --------------    --------------   --------------   --------------
Interest expense:
    Deposits ...............................................        2,357,005         2,481,065        3,349,948        2,735,645
    Securities sold under agreement to repurchase ..........           99,592            54,146          103,563           81,883
                                                               --------------    --------------   --------------   --------------
           Total interest expense...........................        2,456,597         2,535,211        3,453,511        2,817,528
                                                               --------------    --------------   --------------   --------------
           Net interest income .............................        3,124,822         2,855,903        3,813,006        3,437,926
Provision for loan losses ..................................           99,000            96,000           38,473          212,400
                                                               --------------    --------------   --------------   --------------
           Net interest income after loan loss provision ...        3,025,822         2,759,903        3,774,533        3,225,526
                                                               --------------    --------------   --------------   --------------
Other income:
    Service charges on deposit accounts ....................          519,922           409,657          584,789          439,390
    Other service charges and fees .........................          130,550            92,910          122,114           90,309
    Loss on sale of available for sale securities ..........               --                --               --           (5,874)
                                                               --------------    --------------   --------------   --------------
           Total other income ..............................          650,472           502,567          706,903          523,825
                                                               --------------    --------------   --------------   --------------
Other expenses:
    Salaries, wages and employee benefits ..................        1,215,246           972,001        1,373,971        1,205,179
    Occupancy and equipment rental...........................         610,879           475,680          640,112          614,565
    Other operating expenses................................        1,009,963           768,710        1,061,066          922,462
                                                               --------------    --------------   --------------   --------------
           Total other expenses ............................        2,836,088         2,216,391        3,075,149        2,742,206
                                                               --------------    --------------   --------------   --------------
           Income before income taxes ......................          840,206         1,046,079        1,406,287        1,007,145

Provision for income taxes .................................          308,176           387,096          512,396          405,413
                                                               --------------    --------------   --------------   --------------

           Net income ......................................   $      532,030    $      658,983   $      893,891   $      601,732
                                                               ==============    ==============   ==============   ==============

Net Income per Share
    Basic...................................................   $         1.13    $         1.48   $         2.00   $         1.41
    Diluted.................................................   $         1.07    $         1.38   $         1.86   $         1.32

Average Number of Common Shares Outstanding
    Basic...................................................          471,008           446,264          446,737          425,836
    Diluted.................................................          495,739           479,113          481,677          456,159

</TABLE>

See accompanying notes to financial statements.


                                      F-7
<PAGE>   89

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY
     Statements of Changes in Stockholders' Equity and Comprehensive Income
                     Years ended December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                                                                     ADDITIONAL
                                                                 COMPREHENSIVE       COMMON           PAID-IN         RETAINED
                                                                     INCOME           STOCK           CAPITAL         EARNINGS
                                                                 -------------      ----------      -----------      ----------
<S>                                                              <C>                <C>             <C>              <C>
Balance, December 31, 1996
 .................................                                                   $2,127,500      $ 2,127,500      $1,430,774

Dividends paid .............................................                                --               --         (72,335)

Stock options exercised ....................................                            50,000           50,000              --

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............                                --           22,578              --

Comprehensive income:
 Net income ................................................      $   601,732               --               --         601,732
 Other comprehensive income, net of tax
   unrealized gain on securities ...........................      $     1,854
                                                                  -----------

Comprehensive income .......................................      $   603,586
                                                                  ===========

                                                                                    ----------      -----------      ----------
Balance, December 31, 1997 .................................                        $2,177,500      $ 2,200,078      $1,960,171

Dividends paid .............................................                                --               --        (112,777)

Stock options exercised ....................................                            78,045           78,045              --

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............                                --           56,126              --

Comprehensive income:
 Net income ................................................      $   897,491               --               --         893,891
 Other comprehensive income, net of tax
   unrealized gain on securities ...........................          105,341               --               --              --
                                                                  -----------
Comprehensive income .......................................      $ 1,002,832
                                                                  ===========       ----------      -----------      ----------
Balance, December 31, 1998 .................................                        $2,555,545      $ 2,334,249      $2,741,285


Dividends paid .............................................                                --               --              --

Stock options exercised ....................................                           308,330          300,330              --

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............                                --          129,208              --

Comprehensive income:
 Net income ................................................      $   532,030               --               --         532,030
 Other comprehensive income, net of tax
   unrealized loss on securities ...........................         (179,450)              --               --             --
                                                                  -----------
Comprehensive income .......................................      $   352,580
                                                                  ===========       ----------      -----------      ----------
Balance, September 30, 1999 ................................                        $2,555,875      $ 2,763,787      $3,273,315
                                                                                    ==========      ===========      ==========



<CAPTION>
                                                                  ACCUMULATED
                                                                     OTHER            TOTAL
                                                                 COMPREHENSIVE     STOCKHOLDERS'
                                                                     INCOME           EQUITY
                                                                 -------------     -----------

<S>                                                              <C>               <C>
Balance, December 31, 1996.. ...............................    $      18,249      $ 5,704,023

Dividends paid .............................................                           (72,335)

Stock options exercised ....................................               --          100,000

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............               --           22,578

Comprehensive income:
 Net income ................................................               --          601,732
 Other comprehensive income, net of tax
   unrealized gain on securities ...........................

Comprehensive income .......................................            1,854            1,854

                                                                  -----------      -----------
Balance, December 31, 1997 .................................      $    20,103      $ 6,357,852

Dividends paid ..............................................              --         (112,777)

Stock options exercised ....................................               --          159,090

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............               --           56,126

Comprehensive income:
 Net income ................................................               --          839,891
 Other comprehensive income, net of tax
   unrealized gain on securities ...........................         (105,341)        (105,341)

Comprehensive income .......................................
                                                                  -----------      -----------
Balance, December 31, 1998 .................................      $   125,444      $ 7,456,523

Dividends paid .............................................               --               --

Stock options exercised ....................................               --          600,060

Tax effect of tax deduction in excess of book
 deduction on options exercised during the year ............               --          129,208

Comprehensive income:
 Net income ................................................               --          532,030
 Other comprehensive income, net of tax
   unrealized loss on securities ...........................         (179,456)        (179,456)

Comprehensive income .......................................
                                                                  -----------      -----------
Balance, September 30, 1999 ................................      $   (54,086)     $ 8,538,971
                                                                  ===========      ===========





</TABLE>

See accompanying notes to financial statements.


                                      F-8
<PAGE>   90

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY
                            Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                            NINE MONTHS ENDED                  YEARS ENDED
                                                                               SEPTEMBER 30,                   DECEMBER 31,
                                                                       ----------------------------    ----------------------------
                                                                           1999            1998            1998            1997
                                                                       ------------    ------------    ------------    ------------
<S>                                                                    <C>             <C>             <C>             <C>
Cash flows from operating activities:
 Net income ........................................................   $    532,030    $    658,983    $    893,891    $    601,732
 Adjustments to reconcile net income to net cash provided
   by operating activities:
    Provision for loan losses ......................................         99,000          96,000          38,473         212,400
    Depreciation of premises and equipment .........................        243,949         196,600         217,172         206,238
    Net amortization/accretion of investment securities ............         99,986          28,378         189,386              --
    Net deferred loan origination fees .............................         26,569           8,353             471              --
    Deferred income taxes ..........................................         (2,744)        (25,250)         (5,091)        (21,249)
    Net (gains) losses on sale of investment securities available
      for sale .....................................................         (8,205)             --              --           5,874
    Tax deduction in excess of book deduction on options
     exercised .....................................................        129,208          56,126          56,126          22,578
Cash provided by (used in) changes in:
    (Increase) decrease in accrued interest receivable .............         11,183        (138,720)       (147,856)        (71,361)
    (Increase) decrease in prepaids and other assets ...............        (53,988)        (40,627)        (30,525)         61,918
    (Decrease) increase in accrued interest payable ................        (31,836)         12,408          16,246           3,624
    (Decrease) increase in accounts payable and
     accrued expenses ..............................................       (108,556)        (18,164)        (60,030)        226,809
                                                                       ------------    ------------    ------------    ------------
     Net cash provided by operating activities .....................        936,596         834,087       1,168,263       1,248,563
                                                                       ------------    ------------    ------------    ------------

Cash flows from investing activities:
 Purchases of investment securities available for sale .............     (2,537,023)    (26,475,329)    (33,032,503)     (8,269,367)
 Proceeds from sales, maturities and calls of investment securities
    available for sale .............................................     12,112,521      10,940,935      10,853,955       9,493,906
 Purchases of investment securities held to maturity................     (1,500,000)             --      (1,058,438)       (503,672)
 Proceeds from maturities of investment securities held to maturity.        500,000       2,500,000       2,513,126              --
 Increase in loans, net of repayments ..............................     (9,347,968)     (4,138,894)     (4,317,211)     (6,840,459)
 Net purchases of premises and equipment ...........................       (985,945)       (866,706)     (1,010,102)       (137,681)
                                                                       ------------    ------------    ------------    ------------
     Net cash used in investing activities .........................     (1,758,415)    (18,039,994)    (26,051,173)     (6,257,273)
                                                                       ------------    ------------    ------------    ------------

Cash flows from financing activities:
 Net (decrease) increase in demand and savings deposits ............     (1,601,359)     19,024,197      19,049,998      11,169,041
 Net (decrease) increase in securities sold under agreements
    to repurchase ..................................................     (1,187,083)        121,741       2,933,873          41,500
 Stock options exercised ...........................................        600,660         156,090         156,090         100,000
 Dividends paid ....................................................             --        (112,777)       (112,777)        (72,335)
                                                                       ------------    ------------    ------------    ------------
     Net cash provided by (used in) financing activities ...........     (2,187,782)     19,189,251      22,027,184      11,238,206
                                                                       ------------    ------------    ------------    ------------

     Net (decrease) increase in cash and cash equivalents ..........     (3,009,601)      1,983,344      (2,855,726)      6,229,496
Cash and cash equivalents, beginning of period .....................      9,704,944      12,560,670      12,560,670       6,331,174
                                                                       ------------    ------------    ------------    ------------
Cash and cash equivalents, end of period ...........................   $  6,695,343    $ 14,544,014    $  9,704,944    $ 12,560,670
                                                                       ============    ============    ============    ============
Supplemental schedule of noncash transactions:
 Market value adjustment-investment securities available
   for sale
     Market value adjustments-investments ..........................   $    (84,385)   $    221,009    $    201,129    $     31,758
     Deferred income tax liability .................................         30,379         (81,110)        (75,685)        (11,655)
                                                                       ------------    ------------    ------------    ------------
            Unrealized gain (loss) on investment securities
               available for sale ..................................   $    (54,006)   $    139,899    $    125,444    $     20,103
                                                                       ============    ============    ============    ============
Cash paid during the period for:

 Interest ..........................................................   $  2,488,433    $  2,522,803    $  3,437,265    $  2,813,904
                                                                       ============    ============    ============    ============
 Income taxes ......................................................   $    466,765    $    408,496    $    497,114    $    177,275
                                                                       ============    ============    ============    ============
</TABLE>

See accompanying notes to financial statements.


                                      F-9
<PAGE>   91

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                           December 31, 1998 and 1997
          (Information insofar as it relates to the nine months ended
                        September 30, 1999 (unaudited))


(1)    NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       The following is a description of the basis of presentation and the
       significant accounting and reporting policies which First National Bank
       of Osceola County (the "Bank") follows in preparing and presenting its
       financial statements.

       (A)    NATURE OF OPERATIONS

              First National Bank of Osceola County (the "Bank") is an
              independent community bank whose headquarters are located in
              Osceola County, Florida, with three branches in Poinciana, St.
              Cloud, and Ocoee, and whose customers are primarily located in the
              Central Florida area.

       (B)    BASIS OF ACCOUNTING

              The accompanying financial statements have been prepared in
              conformity with generally accepted accounting principles.

       (C)    CASH EQUIVALENTS

              For purposes of the statement of cash flows, the Bank considers
              cash and due from banks, federal funds sold and noninterest
              bearing deposits in other banks with a purchased maturity of
              three months or less to be cash equivalents.

       (D)    INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT
              SECURITIES HELD TO MATURITY

              The Bank accounts for investments at fair value, except for those
              securities which the Bank has the positive intent and ability to
              hold to maturity. Investments to be held for indefinite periods
              of time and not intended to be held to maturity are classified as
              available for sale and are carried at fair value. Unrealized
              holding gains and losses are included as a separate component of
              shareholders' equity net of the effect of income taxes.

              Securities that management has the intent and the Bank has the
              ability at the time of purchase or origination to hold until
              maturity are classified as investment securities held to
              maturity. Securities in this category are carried at amortized
              cost adjusted for accretion of discounts and amortization of
              premiums using the level yield method over the estimated life of
              the securities. If a security has a decline in fair value below
              its amortized cost that is other than temporary, then the
              security will be written down to its new cost basis by recording
              a loss in the statements of operations. Gains and losses on the
              sale of securities are recorded on the trade date and are
              determined using the specific identification method.
       (E)    LOANS

              Loans receivable that management has the intent and the Bank has
              the ability to hold until maturity or payoff are reported at
              their outstanding unpaid principal balance less the allowance for
              loan losses and deferred fees on originated loans.

              Interest on loans is computed by using the simple interest
              method on daily balances of the principal amounts outstanding.

              Loan origination fees, net of related costs, are capitalized and
              recognized in income over the contractual life of the loans,
              adjusted for estimated prepayments based on the Bank's historical
              prepayment experience.

              Commitment fees and costs relating to the commitments are
              recognized over the commitment period on a straight-line basis.
              If the commitment is exercised during the commitment period, the
              remaining unamortized commitment fee at the time of exercise is
              recognized over the life of the loan as an adjustment of yield.


                                     F-10
<PAGE>   92

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

              Loans are placed on nonaccrual status when the loan becomes 90
              days past due as to interest or principal, unless the loan is
              both well secured and in the process of collection, or when the
              full timely collection of interest or principal becomes
              uncertain. When a loan is placed on nonaccrual status, the
              accrued and unpaid interest receivable is written off,
              amortization of the net deferred loan origination fees cease and
              the loan is accounted for on the cash or cost recovery method
              thereafter until qualifying for return to accrual status.

              The Bank, considering current information and events regarding
              the borrower's ability to repay their obligations, considers a
              loan to be impaired when it is probable that the Bank will be
              unable to collect all amounts due according to the contractual
              terms of the loan agreement. When a loan is considered to be
              impaired, the amount of the impairment is measured based on the
              present value of expected future cash flows discounted at the
              loan's effective interest rate, the secondary market value of the
              loan, or the fair value of the collateral for collateral
              dependent loans. Impaired loans are written down to the extent
              that principal is judged to be uncollectible and, in the case of
              impaired collateral dependent loans where repayment is expected
              to be provided solely by the underlying collateral and there is
              no other available and reliable sources of repayment, are written
              down to the lower of cost or collateral value. Impairment losses
              are included in the allowance for loan losses.

       (F)    ALLOWANCE FOR LOAN LOSSES

              The Bank follows a consistent procedural discipline and accounts
              for loan loss contingencies in accordance with Statement of
              Financial Accounting Standards No. 5, "Accounting for
              Contingencies" (Statement 5). The following is a description of
              how each portion of the allowance for loan losses is determined.

              The Bank segregates the loan portfolio for loan loss purposes
              into the following broad segments: commercial real estate;
              residential real estate; commercial business; and consumer loan.
              The Bank provides for a general allowance for losses inherent in
              the portfolio by the above categories, which consists of two
              components. General loss percentages are calculated based upon
              historical analyses. A supplemental portion of the allowance is
              calculated for inherent losses which probably exist as of the
              evaluation date even though they might not have been identified
              by the more objective processes used for the portion of the
              allowance described above. This is due to the risk of error
              and/or inherent imprecision in the process. This portion of the
              allowance is particularly subjective and requires judgments based
              on qualitative factors which do not lend themselves to exact
              mathematical calculations such as; trends in delinquencies and
              nonaccruals; migration trends in the portfolio; trends in volume,
              terms, and portfolio mix; new credit products and/or changes in
              the geographic distribution of those products; changes in lending
              policies and procedures; loan review reports on the efficacy of
              the risk identification process; changes in the outlook for
              local, regional and national economic conditions; and
              concentrations of credit.

              Specific allowances are provided in the event that the specific
              collateral analysis on each classified loan indicates that the
              probable loss upon liquidation of collateral would be in excess
              of the general percentage allocation. The provision for loan loss
              is debited or credited in order to state the allowance for loan
              losses to the required level as determined above.


                                     F-11
<PAGE>   93

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued


              The Bank records impairment in the value of its loans as an
              addition to the allowance for loan losses. Any changes in the
              value of impaired loans due to the passage of time or revisions
              in estimates are reported as adjustments to provision expense in
              the same manner in which impairment initially was recognized.

              Regulatory examiners may require the Bank to recognize additions
              to the allowance based upon their judgment about the information
              available to them at the time of their examination.

       (G)    PREMISES AND EQUIPMENT

              Premises and equipment are stated at cost less accumulated
              depreciation which is computed over the estimated useful lives of
              the assets which range from 5 to 40 years on a straight-line
              basis.

       (H)    OTHER REAL ESTATE OWNED

              Real estate acquired in the settlement of loans is recorded at
              the lower of cost (principal balance of the former loan plus
              costs of obtaining title and possession) or estimated fair value,
              less estimated selling costs. Costs relating to development and
              improvement of the property are capitalized, whereas those
              relating to holding the property are charged to operations.

       (I)    COMPREHENSIVE INCOME

              In June 1997, the Financial Accounting Standards Board
              established Statement of Financial Accounting Standards (SFAS)
              No. 130, "Reporting Comprehensive Income." This Statement
              establishes standards for reporting and display of comprehensive
              income and its components in a full set of financial statements.
              This Statement requires that an enterprise classify items or
              other comprehensive income by nature in a financial statement,
              and display the accumulated balance of other comprehensive income
              separately from retained earnings and additional paid-in capital
              in the equity section of a balance sheet.

              The Bank adopted this Statement effective January 1, 1998 with
              the 1997 financial statements reclassified to reflect this
              adoption. The Bank's other comprehensive income is the unrealized
              gain/(loss) on investment securities available for sale.

       (J)    INCOME TAXES

              Deferred tax assets and liabilities are recognized for the future
              tax consequences attributable to temporary differences between
              the financial statement carrying amounts of existing assets and
              liabilities and their respective tax bases. 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. The effect
              on deferred tax assets and liabilities of a change in tax rates
              is recognized in income in the period that included the enactment
              date. Deferred tax assets are recognized subject to management's
              judgment that realization is more likely than not.


                                     F-12
<PAGE>   94

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       (K)    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 amount of revenues and expenses during the reporting
              period. These estimates include the allowance for loan loss and
              the valuation of the deferred tax asset. Actual results could
              differ from these estimates.

       (L)    EFFECT OF NEW PRONOUNCEMENTS

              In June 1997, the FASB issued Financial Accounting Standards No.
              131, "Disclosure about Segments of an Enterprise and Related
              Information". This Statement requires that a public business
              enterprise report financial and descriptive information about its
              reportable operating segments. Operating segments are components
              of an enterprise about which separate financial information is
              available that is evaluated regularly by the chief operating
              decision maker in deciding how to allocate resources and in
              assessing performance. This Statement is effective for fiscal
              years beginning after December 15, 1997. The Company adopted the
              Statement effective January 1, 1998, however, the Company has
              only one reportable segment.

              In June 1998, the FASB issued Statement of Financial Accounting
              Standards No. 133, "Accounting for Derivative Instruments and
              Hedge Activities". This Statement, which is effective for all
              fiscal quarters and all fiscal years beginning after June 15,
              1999, requires all derivatives be measured at fair value and be
              recognized as assets and liabilities in the statement of
              financial position. This Statement sets forth the accounting for
              changes in fair value of a derivative depending on the intended
              use and designation of the derivative. Implementation of the
              Statement is not expected to have a significant impact on the
              financial position or results of operations of the Company.

              In October 1998, the FASB issued Financial Accounting Standards
              No. 134, "Accounting for Mortgage-Backed Securities Retained
              after the Securitization of Mortgage Loans Held for Sale by a
              Mortgage Banking Enterprise." This Statement requires that after
              the securitization of a mortgage loan held for sale, an entity
              engaged in mortgage banking activities classify the resulting
              mortgage-backed security as a trading security. The Statement is
              effective for the first fiscal quarter beginning after December
              15, 1998. The Company does not expect the adoption of this
              Statement to have any impact on its financial statements.

       (M)    RECLASSIFICATION

              Certain amounts in the 1997 and 1998 financial statements have
              been reclassified to conform with the September 30, 1999
              presentation.


                                     F-13
<PAGE>   95

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued


(2)    INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT SECURITIES HELD
       TO MATURITY

       The amortized cost and estimated market values of investment securities
       available for sale as of September 30, 1999 (unaudited) and as of
       December 31, 1998 and 1997 are as follows:

       INVESTMENT SECURITIES AVAILABLE FOR SALE:

<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30, 1999 (UNAUDITED)
                                                --------------------------------------------------------------------
                                                                       GROSS             GROSS          ESTIMATED
                                                   AMORTIZED        UNREALIZED        UNREALIZED          MARKET
                                                      COST             GAINS             LOSSES            VALUE
                                                 -------------     -------------     -------------     -------------
        <S>                                      <C>               <C>               <C>               <C>
        U.S. Treasury securities ...........     $  15,567,172     $      12,070     $      37,972     $  15,641,270
        Obligations of U.S.
          government agencies ..............         8,265,050                --            58,403         8,206,567
        Municipals .........................         2,000,000                --                --         2,000,000
        Federal reserve bank stock .........           135,350                --                --           135,350
                                                 -------------     -------------     -------------     -------------
                                                 $  25,967,572            12,070            96,455        25,883,187
                                                 =============     =============     =============     =============


                                                                           DECEMBER 31, 1998
                                                 -------------------------------------------------------------------
        U.S. Treasury securities ...........     $  19,621,138     $     153,434     $          --     $  19,774,573
        Obligations of U.S.
            government agencies ............        15,861,089            53,664             5,969        15,908,784
        Federal reserve bank stock .........           135,350                --                --           135,350
                                                 -------------     -------------     -------------     -------------
                                                 $  35,617,577     $     207,098     $       5,969     $  35,818,706
                                                 =============     =============     =============     =============


                                                                           DECEMBER 31, 1997
                                                 -------------------------------------------------------------------
        U.S. Treasury securities ...........     $  10,259,063     $      25,963     $          --     $  10,285,026
        Obligations of U.S.
            government agencies ............         4,248,973             5,795                --         4,254,732
        Federal reserve bank stock .........           127,650                --                --           127,650
                                                 -------------     -------------     -------------     -------------
                                                 $  14,635,650     $      31,758     $          --     $  14,667,408
                                                 =============     =============     =============     =============
</TABLE>


                                     F-14

<PAGE>   96

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       The amortized cost and estimated market values of investment securities
       held to maturity as of September 30, 1999 (unaudited) and as of December
       31, 1998 and 1997 are as follows:

       INVESTMENT SECURITIES HELD TO MATURITY:

<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30, 1999 (UNAUDITED)
                                                --------------------------------------------------------------------
                                                                       GROSS             GROSS          ESTIMATED
                                                   AMORTIZED        UNREALIZED        UNREALIZED          MARKET
                                                      COST             GAINS             LOSSES            VALUE
                                                 -------------     -------------     -------------     -------------
        <S>                                      <C>               <C>               <C>               <C>
        Obligations of U.S.
           government agencies .............     $   3,537,952     $          --     $      53,102     $   3,484,850
                                                 -------------     -------------     -------------     -------------
                                                 $   3,537,952     $          --     $      53,102     $   3,484,850
                                                 =============     =============     =============     =============


                                                                            DECEMBER 31, 1998
                                                 -------------------------------------------------------------------
        U.S. Treasury securities ...........     $   2,054,537     $          --     $      12,658     $   2,041,879
        Obligations of U.S.
            government agencies ............           500,689             3,686                --           504,375
                                                 -------------     -------------     -------------     -------------
                                                 $   2,555,226     $       3,686     $      12,658     $   2,546,254
                                                 =============     =============     =============     =============

                                                                            DECEMBER 31, 1997
                                                 -------------------------------------------------------------------
        U.S. Treasury securities ...........     $   2,002,742     $       7,888     $          --     $   2,010,630
        Obligations of U.S.
            government agencies ............           999,937             1,263                --         1,001,200
                                                 -------------     -------------     -------------     -------------
                                                 $   3,002,679     $       9,151     $          --     $   3,011,830
                                                 =============     =============     =============     =============
</TABLE>


                                     F-15
<PAGE>   97

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       The amortized cost and estimated market value of investment securities
       available for sale and held to maturity as of September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997 by
       contractual maturity, are shown below. Actual maturities will differ
       from contractual maturities because borrowers may have the right to call
       or prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
                                                                     AMORTIZED        ESTIMATED
                                                                       COST         MARKET VALUE
                                                                   ------------     ------------

        <S>                                                        <C>              <C>
        SEPTEMBER 30, 1999 (UNAUDITED):
           Investment securities available for sale:
              Due in one year or less ........................    $  15,670,107     $ 15,670,350
              Due after one year through five years ..........        8,297,465        8,212,837
              Due after ten years ............................        2,000,000        2,000,000
                                                                   ------------     ------------

                                                                   $ 25,967,572     $ 25,883,187
                                                                   ============     ============

        DECEMBER 31, 1998:
           Investment securities available for sale:
              Due in one year or less ........................     $ 10,395,243     $ 10,439,570
              Due after one year through five years ..........       25,222,334       25,379,136
                                                                   ------------     ------------

                                                                   $ 35,617,577     $ 35,818,706
                                                                   ============     ============

        DECEMBER 31, 1997:
           Investment securities available for sale:
              Due in one year or less ........................     $  7,242,428     $  7,255,974
              Due after one year through five years ..........        7,265,572        7,283,784
                                                                   ------------     ------------

                                                                   $ 14,508,000     $ 14,539,758
                                                                   ============     ============

        SEPTEMBER 30, 1999 (UNAUDITED):
           Investment securities held to maturity:
              Due in one year or less ........................     $         --     $         --
              Due after one year through five years ..........        3,537,952        3,484,850
                                                                   ------------     ------------

                                                                   $  3,537,952     $  3,484,850
                                                                   ============     ============

        DECEMBER 31, 1998:
           Investment securities held to maturity:
              Due in one year or less ........................     $    500,689     $    504,375
              Due after one year through five years ..........        2,054,537        2,041,879
                                                                   ------------     ------------

                                                                   $  2,555,226     $  2,546,254
                                                                   ============     ============

        DECEMBER 31, 1997:
           Investment securities held to maturity:
              Due in one year or less ........................     $  2,500,200     $  2,504,485
              Due after one year through five years ..........          502,479          507,345
                                                                   ------------     ------------

                                                                   $  3,002,679     $  3,011,830
                                                                   ============     ============
</TABLE>

       As of September 30, 1999, the Bank had $500,000, at cost, in securities
       pledged to the State of Florida as collateral on public fund deposits and
       for other purposes required or permitted by law. At December 31, 1998,
       the Bank had pledged $250,000, 25% of cost, in investment securities
       pledged to the Treasurer of the State of Florida; and $2,000,000 and
       $5,500,000, at par value, at December 31, 1998 and 1997, respectively, in
       investment securities pledged as collateral on repurchase agreements.

       Accrued interest receivable includes $373,632, $448,064 and $263,584
       as of September 30, 1999, December 31, 1998 and 1997, respectively,
       related to investment securities.

                                     F-16
<PAGE>   98

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

(3)    LOANS

       Major categories of loans included in the loan portfolio as of September
       30, 1999 (unaudited) and as of December 31, 1998 and 1997 are:

<TABLE>
<CAPTION>
                                                 SEPTEMBER 30,                 DECEMBER 31,
                                                 -------------        -------------------------------
                                                      1999                 1998              1997
                                                 -------------        -------------     -------------
                                                  (UNAUDITED)
        <S>                                      <C>                  <C>               <C>
        Real estate:
            Residential ....................     $  16,294,539        $  17,055,229     $  14,285,540
            Commercial .....................        28,505,097           20,799,754        18,702,294
            Construction ...................         3,556,902            2,801,246         3,183,919
                                                 -------------        -------------     -------------

                Total real estate ..........        48,356,538           40,656,229        36,171,753

        Commercial .........................        10,875,691           10,827,888        11,242,999
        Installment ........................         6,556,919            5,831,592         5,656,484
        Overdrafts .........................           885,659               93,052            58,748
                                                 -------------        -------------     -------------

                                                    66,674,807           57,408,761        53,129,984
        Less:
            Allowance for loan
               losses ......................           798,112              781,034           780,995
            Deferred loan
               origination fees ............            62,899               36,330            35,859
                                                 -------------        -------------     -------------

                Net loans ..................     $  65,813,796        $  56,591,397     $  52,313,130
                                                 =============        =============     =============
</TABLE>

       The following is a summary of information regarding nonaccrual and
       impaired loans as of September 30, 1999 (unaudited) and as of December
       31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                 SEPTEMBER 30,                DECEMBER 31,
                                                 -------------      --------------------------------
                                                      1999                1998              1997
                                                 -------------      -------------      -------------
                                                  (UNAUDITED)
        <S>                                      <C>                <C>                <C>
        Nonaccrual loans ...................     $     156,000                  --                --
                                                 =============      ==============     =============

        Recorded investment in impaired
           loans ...........................     $          --                  --                --
                                                 =============      ==============     =============

        Allowance for loan losses related to
            impaired loans .................     $          --                  --                --
                                                 =============      ==============     =============
</TABLE>

       Accrued interest receivable includes $369,175, $305,926, and $342,550
       related to loans as of September 30, 1999, December 31, 1998 and
       December 31, 1997, respectively.


                                     F-17
<PAGE>   99

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

<TABLE>
<CAPTION>
                                                             INTEREST             INTEREST              AVERAGE
                                                            INCOME NOT             INCOME               RECORDED
                                                           RECOGNIZED ON        RECOGNIZED ON         INVESTMENT IN
                                                             NONACCRUAL           IMPAIRED               IMPAIRED
                                                               LOANS                LOANS                 LOANS
                                                         -----------------     -----------------     -----------------
        <S>                                              <C>                   <C>                   <C>
        FOR THE NINE MONTHS ENDED SEPTEMBER 30:
             1999 (Unaudited) ......................     $           6,824     $              --     $              --
                                                         =================     =================     =================

        FOR THE YEARS ENDED DECEMBER 31:
             1998  .................................     $           4,497     $              --     $         747,000
                                                         =================     =================     =================

             1997  .................................     $              --     $              --     $          81,000
                                                         =================     =================     =================
</TABLE>

       Certain directors and officers and their related interests were indebted
       to the Bank as summarized below as of September 30, 1999 (unaudited) and
       December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30,            DECEMBER 31,
                                                      -------------     ---------------------------
                                                         1999               1998            1997
                                                      -------------     -----------     -----------
                                                      (UNAUDITED)

        <S>                                           <C>               <C>             <C>
        Balance, beginning of period ............     $ 1,653,797       $ 1,587,000     $ 1,573,000
        Additional new loans ....................         915,246         1,471,480         615,354
        Repayments on outstanding
          loans .................................         813,846         1,404,683         601,354
                                                      -----------       -----------     -----------

        Balance, end of period ..................     $ 1,755,197       $ 1,653,797     $ 1,587,000
                                                      ===========      ===========     ===========
</TABLE>

       As of September 30, 1999 (unaudited) and December 31, 1998 and
       1997, directors and officers of the Bank and their related interests had
       $913,374, $842,077 and $338,570, respectively, available in
       lines of credit.


                                     F-18
<PAGE>   100

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       Changes in the allowance for loan losses for the nine months ended
       September 30, 1999 (unaudited) and for the years ended December 31, 1998
       and 1997 are as follows:

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30            DECEMBER 31,
                                                      ------------    --------------------------
                                                         1999            1998           1997
                                                      ------------    -----------    -----------
                                                      (UNAUDITED)

        <S>                                           <C>             <C>             <C>
        Balance, beginning of period.............     $   781,034     $   780,995     $   616,490
        Provision charged to operations .........          38,473
                                                                           99,000          96,000
        Loans charged-off .......................        (108,102)        (55,198)        (72,221)
        Recoveries of previous
            charge-offs .........................          26,180          16,764          24,326
                                                      -----------     -----------     -----------

        Balance, end of period...................     $   798,112     $   781,034     $   780,995
                                                      ===========     ===========     ===========
</TABLE>

       As of September 30, 1999, nonaccrual loans were $156,000. If interest due
       on all nonaccrual loans as of September 30, 1999 had been accrued at the
       original contract rates, estimated interest income would have been
       increased by $6,824. In addition, there were no recorded investments for
       impaired loans or related allowance as of September 30, 1999.

(4)    PREMISES AND EQUIPMENT

       A summary of premises and equipment as of September 30, 1999 (unaudited)
       and as of December 31, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30              DECEMBER 31,
                                                      ------------      ---------------------------
                                                          1999               1998            1997
                                                      ------------      -----------     -----------
                                                      (UNAUDITED)

        <S>                                           <C>              <C>             <C>
        Land ....................................     $ 1,744,689      $ 1,732,098     $ 1,062,540
        Building and building
          improvements...........................       1,720,714        1,210,327       1,082,404
        Furniture, fixtures and
          equipment .............................       1,653,515        1,267,758       1,185,940
        Leasehold improvements ..................         266,887          244,020         211,377
                                                      -----------      -----------     -----------

             Total...............................       5,385,805        4,454,203       3,542,261
        Less accumulated
          depreciation ..........................         928,984          739,378         620,366
                                                      -----------      -----------     -----------

             Net premises and equipment..........     $ 4,456,821      $ 3,714,825     $ 2,921,895
                                                      ===========      ===========     ===========
</TABLE>


                                     F-19
<PAGE>   101


                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued


(5)    FAIR VALUE OF FINANCIAL INSTRUMENTS

       The following methods and assumptions were used by the Bank in
       estimating fair values of financial instruments as disclosed herein:

         CASH AND CASH EQUIVALENTS - The carrying amount of cash and cash
         equivalents approximates fair value.

         INVESTMENTS - The Bank's investment securities available for sale and
         held to maturity represent investments in U.S. Government obligations,
         U.S. Government Agency securities, and state and political
         subdivisions. The Bank's equity investments represent stock
         investments in the Federal Reserve Bank. The stock is not publicly
         traded and the carrying amount was used to estimate the fair value.
         The fair value of the U.S. Government obligations and U.S. Government
         Agency obligations and state and local political subdivision
         portfolios was estimated based on quoted market prices.

         LOANS - For variable rate loans that reprice frequently and have no
         significant change in credit risk, fair values are based on carrying
         values. Fair values for commercial real estate, commercial and
         consumer loans other than variable rate loans are estimated using
         discounted cash flow analysis, using interest rates currently being
         offered for loans with similar terms to borrowers of similar credit
         quality. Fair values of impaired loans are estimated using discounted
         cash flow analysis or underlying collateral values, where applicable.

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

         REPURCHASE AGREEMENTS - The carrying amount of the repurchase
         agreements approximate their fair value.

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

                                     F-20
<PAGE>   102

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       The following tables present the carrying amounts and estimated fair
       values of the Bank's financial instruments.

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30, 1999 (UNAUDITED)
                                                                  ------------------------------
                                                                    CARRYING
                                                                     AMOUNT         FAIR VALUE
                                                                   ------------     ------------
        <S>                                                        <C>              <C>
        Financial assets:
            Cash and due from banks and federal
              funds sold .....................................    $  6,695,343      $  6,695,343
            Investment securities available for sale .........      25,883,187        25,883,187
            Investment securities held to maturity ...........       3,537,952         3,484,850
            Total loans ......................................      66,611,908        65,256,112

        Financial liabilities:
            Deposits:
              Without stated maturities ......................    $ 47,311,063      $ 47,311,063
              With stated maturities .........................      48,645,358        48,295,000
            Securities sold under agreements to repurchase ...       2,790,900         2,790,900

        Commitments:
            Letter of credit .................................    $    195,549      $    195,549
            Loan commitments.................................        9,883,860         9,883,860
</TABLE>

<TABLE>
<CAPTION>
                                                                         DECEMBER 31, 1998
                                                                   -----------------------------
                                                                     CARRYING
                                                                      AMOUNT         FAIR VALUE
                                                                   ------------     ------------
        <S>                                                        <C>              <C>
        Financial assets:
            Cash and due from banks and federal
              funds sold .....................................     $  9,704,944     $  9,704,944
            Investment securities available for sale .........       35,818,706       35,818,706
            Investment securities held to maturity ...........        2,555,226        2,546,254
            Total loans ......................................       57,372,431       57,531,034

        Financial liabilities:
            Deposits:
              Without stated maturities ......................     $ 42,793,386     $ 42,793,386
              With stated maturities .........................       54,764,394       55,080,000
            Securities sold under agreements to repurchase ...        3,978,073        3,978,073

        Commitments:
            Letter of credit .................................    $    191,149      $    191,149
            Loan commitments.................................        6,028,801         6,028,801

</TABLE>

<TABLE>
<CAPTION>
                                                                         DECEMBER 31, 1997
                                                                    -----------------------------
                                                                      CARRYING
                                                                       AMOUNT        FAIR VALUE
                                                                    ------------    ------------
        <S>                                                         <C>             <C>
        Financial assets:
            Cash and due from banks and federal
              funds sold .....................................     $12,560,670      $12,560,670
            Investment securities available for sale .........      14,667,408       14,667,408
            Investment securities held to maturity ...........       3,002,679        3,011,830
            Total loans ......................................      53,094,000       53,047,000
            Interest earned, not collected ...................         606,134          606,134

        Financial liabilities:
            Deposits:
               Without stated maturities .....................      31,553,359       31,553,359
               With stated maturities ........................      46,954,423       48,205,641
            Securities sold under agreements to repurchase ...       1,044,200        1,044,200

</TABLE>

                                     F-21
<PAGE>   103

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued


(6)    DEPOSITS

       A detail of deposits as of September 30, 1999 (unaudited) and as of
       December 31, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                          SEPTEMBER 30,
                                                          -----------------------------
                                                                            WEIGHTED
                                                                             AVERAGE
                                                                            INTEREST
                                                              1999            RATE
                                                          ------------      ----------
                                                          (UNAUDITED)
        <S>                                               <C>               <C>
        Non-interest bearing demand deposits ........     $ 21,611,724              --%
        Interest bearing:
          Interest-bearing demand deposits ..........       15,517,026            1.01%
          Savings deposits ..........................       10,182,313            1.65%
          Time deposits less than $100,000 ..........       37,885,056            4.90%
          Time deposits of $100,000 or greater ......       10,760,302            5.18%
                                                          ------------      ----------

                                                          $ 95,956,421            2.85%
                                                          ============      ==========
<CAPTION>
                                                                           DECEMBER 31,
                                                          ----------------------------------------------
                                                                            WEIGHTED
                                                                             AVERAGE
                                                                            INTEREST
                                                              1998            RATE              1997
                                                          ------------      ----------      ------------
                                                                           (UNAUDITED)
        <S>                                               <C>               <C>             <C>

        Non-interest bearing demand deposits ........     $ 18,670,815              --%     $ 12,951,485
        Interest bearing:
          Interest-bearing demand deposits ..........       16,093,120            1.43%       13,574,565
          Savings deposits ..........................        8,029,451            1.65%        5,027,309
          Time deposits less than $100,000 ..........       43,203,321            5.43%       36,415,815
          Time deposits of $100,000 or greater ......       11,561,073            5.60%       10,538,608
                                                          ------------      ----------      ------------

                                                          $ 97,557,780            3.09%     $ 78,507,782
                                                          ============      ==========      ============
</TABLE>

       The following table presents, by various interest rate categories, the
       amount of certificate accounts as of September 30, 1999, maturing during
       the periods reflected below:

<TABLE>
<CAPTION>
  INTEREST RATE         1999            2000          2001          2002          2003          2004           TOTAL
- ------------------  ------------     ---------     ---------     ---------     ---------     -----------     -----------

<S>                 <C>              <C>           <C>           <C>           <C>           <C>             <C>
1.00% - 3.99%       $    936,557            --            --            --            --              --         936,557
4.00% - 4.99%          7,032,109       811,366        26,652         5,110       106,201              --       7,981,348
5.00% - 5.99%         26,647,994     2,981,718       703,366       551,686       258,329              --      31,143,093
6.00% - 6.99%         10,592,074     1,227,883       702,702       198,792        43,480              --      12,764,931
7.00% - 7.45%             90,000       340,202            --        67,932            --              --         498,134
                    ------------     ---------     ---------     ---------     ---------     -----------     -----------

                    $ 45,298,734     5,361,169     1,432,630       823,520       408,010              --      53,324,063
                    ============     =========     =========     =========     =========     ===========     ===========
</TABLE>


                                     F-22
<PAGE>   104
l
                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       Included in interest-bearing deposits are certificates of deposit which
       have remaining maturities as of September 30, 1999 (unaudited) and as
       of December 31, 1998 and 1997 as follows:

<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30,            DECEMBER 31,
                                                                          -------------     -----------------------------
                                                                              1999              1998             1997
                                                                          -------------     ------------     ------------
                                                                           (unaudited)
        <S>                                                               <C>               <C>              <C>

        One year ...................................................      $ 38,556,072      $ 46,833,079     $ 33,762,420
        Two years ..................................................         7,435,130         5,384,106       10,095,011
        Three years ................................................           225,023         1,398,041        1,374,780
        Four years .................................................         1,188,040           766,052          979,024
        Five years .................................................           710,043           383,116          743,188
        Thereafter .................................................           531,050                --               --
                                                                          ------------      ------------     ------------

                                                                          $ 48,645,358      $ 54,764,394     $ 46,954,423
                                                                          ============      ============     ============
</TABLE>

       A summary of interest expense on deposits and other borrowed money is as
follows:

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,                      DECEMBER 31,
                                                          -----------------------------     -----------------------------
                                                             1999              1998             1998             1997
                                                          ------------     ------------     ------------     ------------
                                                                    (UNAUDITED)

        <S>                                               <C>              <C>              <C>              <C>
        Interest-bearing demand
            deposits ................................     $    183,421     $    175,653     $    231,130     $    222,650
        Savings deposits ............................          177,208          129,517          181,338           85,030
        Time deposits less than
            $100,000  ...............................        1,570,701        1,673,416        2,269,057        1,867,270
        Time deposits of $100,000 or
            greater .................................          425,675          502,480          668,423          560,695
        Interest on other borrowed
            money....................................           99,592           54,146          103,563           81,883
                                                          ------------     ------------     ------------     ------------

                                                          $  2,456,597     $  2,535,211     $  3,453,511     $  2,817,528
                                                          ============     ============     ============     ============
</TABLE>

       The Bank had deposits from directors, officers and employees and their
       related interests of approximately $3,729,021, $1,280,453 and $1,186,000
       as of September 30, 1999 (unaudited) and as of December 31, 1998 and
       1997, respectively.


(7)    OTHER BORROWINGS

       The Bank enters into sales of securities under agreements to repurchase
       substantially identical securities. These fixed-coupon agreements are
       treated as secured borrowings, and the obligations to repurchase
       securities sold are reflected as a liability in the balance sheet. The
       dollar amount of securities underlying the agreements remain in the asset
       accounts.


                                     F-23
<PAGE>   105

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       Repurchase agreements averaged $3,540,164, $2,315,848 and $1,732,210
       during the nine months ended September 30, 1999 (unaudited) and for the
       years ended December 31, 1998 and 1997, respectively. The maximum amount
       outstanding at any month-end for the corresponding periods was
       $5,097,021, $4,729,620 and $3,285,100, respectively. Total interest
       expense paid on repurchase agreements for the nine months ending
       September 30, 1999 and 1998 (unaudited) and for the years ending December
       31, 1998 and 1997 was $99,591, $54,146, $103,563 and $81,883,
       respectively.

       As of December 31, 1998 and September 30, 1999, the Bank has available
       repurchase lines equal to the amount of all unpledged investment
       securities.

       In 1998, the Bank had an unsecured line of credit with another financial
       institution of $1,000,000, with an interest rate of 5.59%. As of
       December 31, 1998, the outstanding balance was zero.


(8)    INCOME TAXES

       The provision for income taxes for the nine months ended September 30,
       1999 (unaudited) and for the years ended December 31, 1998 and 1997
       consists of the following:

<TABLE>
<CAPTION>
                                                           CURRENT          DEFERRED          TOTAL
                                                         -----------      -----------      -----------
        <S>                                              <C>              <C>              <C>
        SEPTEMBER 30, 1999 (UNAUDITED):
             Federal                                     $   285,378      $    (2,239)     $   283,139
             State                                            25,420             (383)          25,037
                                                         -----------      -----------      -----------

                                                         $   310,798      $    (2,622)     $   308,176
                                                         ===========      ===========      ===========

        DECEMBER 31, 1998:
             Federal                                     $   462,781      $    (4,784)     $   457,997
             State                                            54,706             (307)          54,399
                                                         -----------      -----------      -----------

                                                         $   517,487      $    (5,091)     $   512,396
                                                         ===========      ===========      ===========

        DECEMBER 31, 1997:
             Federal                                     $   384,342      $   (18,929)     $   365,413
             State                                            42,320           (2,320)          40,000
                                                         -----------      -----------      -----------

                                                         $   426,662      $   (21,249)     $   405,413
                                                         ===========      ===========      ===========
</TABLE>


                                     F-24
<PAGE>   106

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       The tax effect of temporary differences that give rise to significant
       portions of the deferred tax assets and deferred tax liabilities as of
       September 30, 1999 (unaudited) and December 31, 1998 and 1997 are as
       follows:

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30,            DECEMBER 31,
                                                      -------------     ---------------------------
                                                           1999              1998            1997
                                                      -------------     -----------     -----------
                                                       (UNAUDITED)

        <S>                                           <C>               <C>             <C>
        Deferred tax assets:
          Unrealized loss on investments ........     $      31,754     $        --     $        --
          Allowance for loan losses .............           258,883         256,862         250,945
          Reserve for group insurance ...........                --              --           2,367
                                                      -------------     -----------     -----------

                Total deferred tax asset ........           290,637         256,862         253,312
                                                      -------------     -----------     -----------

        Deferred tax liabilities:
          Premises and equipment, due
        to differences in
        depreciation methods and
        useful lives ............................           (89,960)        (89,308)        (90,849)
          Unrealized gain on investment
          securities available for
              sale ..............................                --         (75,685)        (11,655)
                                                      -------------     -----------     -----------

              Total deferred tax
                  liability .....................           (89,960)       (164,993)       (102,504)
                                                      -------------     -----------     -----------

              Net deferred tax asset ............     $     200,677     $    91,869     $   150,808
                                                      =============     ===========     ===========
</TABLE>

       The Bank has recorded a deferred tax asset of $200,677, $91,869 and
       $150,808 as of September 30, 1999 (unaudited) and as of December 31, 1998
       and 1997, respectively. No valuation allowance as defined by SFAS 109 is
       required as of September 30, 1999 (unaudited) and December 31, 1998 and
       1997, because management believes that based on levels of historical
       taxable income, projections for future taxable income and reversals of
       deferred tax liabilities over the periods which the deferred tax assets
       are deductible, it is more likely than not that the Bank will realize
       the benefits of these deductible differences.


                                     F-25
<PAGE>   107

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       A reconciliation between the provision for taxes and the "expected" tax
       expense computed by applying the U.S. federal statutory corporate rate
       of 34% to earnings before income taxes is as follows:

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30,                    DECEMBER 31,
                                                      ---------------------------     ---------------------------
                                                          1999            1998            1998            1997
                                                      -----------     -----------     -----------     -----------
                                                               (UNAUDITED)
        <S>                                           <C>             <C>             <C>             <C>

        Tax expense at statutory rate ...........     $   285,670     $   358,603     $   478,138     $   342,429
        State income taxes, net of federal
            income tax benefits .................          16,524          23,484          35,800          26,400
        Other, primarily nondeductible
            expenses, net .......................           5,982           5,008          (1,542)         36,584
                                                      -----------     -----------     -----------     -----------

        Provision for income taxes ..............     $   308,176     $   387,086     $   512,396     $   405,413
                                                      ===========     ===========     ===========     ===========
</TABLE>


(9)    RENT

       The following is a schedule of future minimum annual rentals under the
       noncancellable operating leases of the Bank's facilities as of September
       30, 1999:

<TABLE>
<CAPTION>

               YEAR ENDING DECEMBER 31,
          ------------------------------------

                 <S>                                         <C>
                 1999 ..................................     $     35,730
                 2000 ..................................          142,921
                 2001 ..................................          142,921
                 2002 ..................................          142,921
                 2003 ..................................          142,921
                 Thereafter ............................          714,604
                                                             ------------

                                                             $  1,429,209
                                                             ============
</TABLE>

       Rent expense for the years ended December 31, 1998 and 1997 was $142,687
       and $138,408, respectively, and is included in occupancy expense in the
       accompanying consolidated statements of income. Operating lease income
       from subleases of the Bank's premises for 1998 and 1997 amounted to
       $6,250 and $10,200, respectively.


(10)   REGULATORY CAPITAL

       The Bank is subject to various regulatory capital requirements
       administered by the federal banking agencies. Failure to meet minimum
       capital requirements can initiate certain mandatory and possibly
       additional discretionary actions by regulators that, if undertaken,
       could have a direct and material effect on the Bank's financial
       statements. Under capital adequacy guidelines and the regulatory
       framework for prompt corrective action, the Bank must meet specific
       capital guidelines that involve quantitative measures of the Bank's
       assets, liabilities and certain off-balance-sheet items as calculated
       under regulatory accounting practices. The Bank's capital amounts and
       classification are also subject to qualitative judgments by the
       regulators about components, risk weightings and other factors.


                                     F-26
<PAGE>   108


                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       Quantitative measures established by regulation to ensure capital
       adequacy require the Bank to maintain minimum amounts and ratios (set
       forth in the table below) of total risk-based capital and Tier I capital
       (as defined in the regulations) to risk-weighted assets and Tier I
       capital to adjusted total assets (as defined in the regulations).
       Management believes, as of December 31, 1998, that the Bank meets all
       capital adequacy requirements to which it is subject.

       As of December 31, 1998, the most recent notification from the Office of
       Comptroller of the Currency categorized the Bank as well capitalized
       under the regulatory framework for prompt corrective action. To be
       categorized as well capitalized, the Bank must maintain total
       risk-based, Tier I risk-based, Tier I leverage ratios as set forth in
       the table. There are no conditions or events since that notification
       that management believes have changed the Bank's category.

       The Bank's actual capital amounts and ratios are also presented in the
       table.

<TABLE>
<CAPTION>
                                                                                                                   TO BE WELL
                                                                                                                CAPITALIZED UNDER
                                                                                        FOR CAPITAL             PROMPT CORRECTIVE
                                                               ACTUAL                ADEQUACY PURPOSES           ACTION PROVISION
                                                     ------------------------    ------------------------     ---------------------

                                                       AMOUNT          RATIO        AMOUNT           RATIO      AMOUNT       RATIO
                                                     ----------        -----      ----------         -----    ----------     -----
   <S>                                               <C>               <C>        <C>                <C>      <C>            <C>
   AS OF SEPTEMBER 30, 1999
       (UNAUDITED):
              Total risk-based capital (to risk
                 weighted assets) ..............     $9,251,485         13.9%     $5,308,480          >8%     $6,635,600       >10%
                                                                                                      -                        -
              Tier I capital (to risk
                 weighted assets) ..............      8,453,373         12.7%       2,654,20          >4%      3,981,360       > 6%
                                                                                                      -                        -
              Tier I capital (to adjusted total
                 assets) .......................      8,453,373          7.9%      4,280,840          >4%      5,351,050       > 5%
                                                                                                      -                        -
</TABLE>


                                     F-27
<PAGE>   109

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued


<TABLE>
<CAPTION>
                                                                                                                TO BE WELL
                                                                                                            CAPITALIZED UNDER
                                                                                        FOR CAPITAL         PROMPT CORRECTIVE
                                                               ACTUAL                ADEQUACY PURPOSES       ACTION PROVISION
                                                     -----------------------      ---------------------    --------------------
                                                       AMOUNT          RATIO        AMOUNT        RATIO      AMOUNT       RATIO
                                                     ----------        -----      ----------      -----    ----------     -----
   <S>                                               <C>               <C>        <C>             <C>      <C>            <C>

        DECEMBER 31, 1998:
           Total risk-based capital (to risk
             weighted assets) ..................     $8,019,444         13.7%     $4,668,192       >8%     $5,835,241       >10%
                                                                                                   -                        -

          Tier I capital (to risk weighted
                  assets .......................      7,289,402         12.5%      2,334,096       >4%      3,501,144       > 6%
                                                                                                   -                        -
           Tier I capital (to adjusted total
                 assets) .......................      7,289,402          6.7%      4,336,161       >4%      5,420,201       > 5%
                                                                                                   -                        -
        AS OF DECEMBER 31, 1997:
           Total risk-based capital (to risk
             weighted assets) ..................     $7,009,000         13.0%     $4,301,000       >8%     $5,376,268       >10%
                                                                                                   -                        -
           Tier I capital (to risk weighted
             assets ............................      6,335,000         11.8%      2,155,000       >4%      3,252,218       > 6%
                                                                                                   -                        -
           Tier I capital (to adjusted total
             assets) ...........................      6,335,000          7.3%      3,452,000       >4%      4,314,308       > 5%
                                                                                                   -                        -
</TABLE>


(11)   DIVIDENDS

       The Board of Directors of the Bank declared cash dividends of $66,188,
       $112,777 and $72,335 during the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997,
       respectively. Banking regulations limit the amount of dividends that may
       be paid by the Bank without prior approval of the Bank's regulatory
       agency.


(12)   STOCK OPTION PLANS

       The Bank currently has an incentive stock plan for its directors and
       employees. In September 1989, the Bank authorized 97,500 common shares
       for future options for all directors under an incentive stock option and
       non-statutory stock option plan. The number of options granted to each
       director shall not exceed 7,500. Options were granted at $10.00 per
       share (fair market value of the stock). Each option provides that the
       underlying option expires no later than September 18, 1999 and vesting
       occurs at 20% on September 18th of each year. As of September 30, 1999
       (unaudited) and December 31, 1998 and 1997, all directors options are
       fully vested, with no additional options granted and 22,891 and 10,000
       exercised during the nine month period ended September 30, 1999 and the
       year ended December 31, 1997, respectively. There were 400 and 38,900
       outstanding options as of September 30, 1999 (unaudited) and December
       31, 1997, respectively.


                                     F-28
<PAGE>   110

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

       In addition, in 1989, the Bank authorized options for a total of 45,000
       shares under a stock option plan to key employees of the Bank. Options
       were granted at a minimum price of $10.00 per share (fair market value
       of the stock). Each option provides an exercise period as decided by the
       Board with expiration at ten years from the date of grant. In January
       1998, the Bank granted an additional 1,000 options with an exercise
       price of $20.00 per share (fair market value of the stock). The options
       vest over a four year period beginning with the date of the grant and
       expire in ten years. In October 1998, the Bank granted an additional
       2,500 options with an exercise price of $25.00 per share (fair market
       value of the stock). The options vest over a four year period beginning
       with the date of grant and expire in ten years. During the nine month
       period ended September 30, 1999 and the year ended December 31, 1997,
       37,175 and 0 options were exercised, respectively, and none were granted
       for either year. As of September 30, 1999 and December 31, 1997, there
       were 5,506 and 41,075 options outstanding, of which 2,881 and 39,825
       were vested.

       The Bank applies APB Opinion No. 25 and related interpretations in
       accounting for its plans. Accordingly, no compensation cost has been
       recognized for its stock option plans. Had compensation cost for the
       Bank's stock-based compensation plan been determined consistent with
       FASB Statement No. 123, the Bank's net income would have been reduced to
       the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                            SEPTEMBER 30,                 DECEMBER 31,
                                      -----------------------    ---------------------------
                                         1999           1998         1998            1997
                                      ---------       -------    ------------    -----------
                                             (UNAUDITED)
        <S>                           <C>             <C>        <C>             <C>
        Net income:

            As reported .........     $ 532,030      $658,983      $893,891        $601,732
            Pro forma ...........     $ 529,687      $656,580      $887,746        $584,232
        Basic net income
           As reported ..........     $    1.13      $   1.48      $   2.00        $   1.41
           Pro forma ............     $    1.12      $   1.47      $   1.99        $   1.37
        Diluted net income
           As reported ..........     $    1.07      $   1.38      $   1.86        $   1.32
           Pro forma ............     $    1.07      $   1.37      $   1.84        $   1.28
</TABLE>

       The fair value of each option granted is estimated on the date of grant
       using the minimum value method with the following weighted-average
       assumptions used for grants for the nine months ended September 30, 1999
       and for the year ended December 31, 1998: annual dividend per share of
       $0.25; expected volatility of 0%; risk-free interest rates of 4.73% and
       expected lives of 10 years for the plan options.

       A summary of the status of the Bank's stock option plan for the nine
       months ended September 30, 1999 (unaudited) and for the years December
       31, 1998 and 1997, and changes during the periods ended on those dates is
       presented below:

<TABLE>
<CAPTION>
                                                          SEPTEMBER 30,            DECEMBER 31,               Weighted Average
                                                          ---------------   ----------------------------       Exercise Price
                   FIXED OPTIONS                              1999              1998             1997       at December 31, 1997
      ----------------------------------------            ------------      ------------      ----------    --------------------
                                                           (UNAUDITED)

      <S>                                                 <C>               <C>               <C>           <C>
        Outstanding at beginning of period: .........           65,972            79,975          89,975           $  10
            Granted .................................               --             3,500              --
            Exercised ...............................          (60,066)          (15,609)        (10,000)          $  10
            Forfeited ...............................               --            (1,894)             --
                                                          ------------      ------------      ----------

        Outstanding at end of period ................            5,906            65,972          79,975           $  10
                                                          ------------      ------------      ----------

        Options exercisable at end of period ........            3,281            62,972          78,725
                                                          ------------      ============      ==========

        Weighted-average fair value of
            options granted during the period
            per share ...............................     $         --      $       6.67      $       --
                                                          ============      ============      ==========
</TABLE>


                                     F-29
<PAGE>   111


       The following table summarizes information about fixed stock options
       outstanding at September 30, 1999 (unaudited) and December 31, 1998:

<TABLE>
<CAPTION>
                                                  SEPTEMBER 30, 1999 (UNAUDITED)
      --------------------------------------------------------------------------------------------------------------------
                                                                                                              WEIGHTED
                                 NUMBER          WEIGHTED          WEIGHTED            NUMBER             AVERAGE EXERCISE
                             OUTSTANDING AT     REMAINING          AVERAGE          EXERCISABLE AT            PRICE AT
          RANGE OF            SEPTEMBER 30,    CONTRACTUAL         EXERCISE          SEPTEMBER 30,           SEPTEMBER 30,
       EXERCISE PRICES            1999             LIFE             PRICE                1999                    1999
       ---------------       --------------    -----------         --------         --------------        ----------------
       <S>                   <C>               <C>                 <C>              <C>                   <C>
        $       10.00               406            1 year          $  10.00               406                  $  10.00
        $14.00-415.00             2,000           7 years          $  14.67             1,750                  $  14.50
        $20.00-$25.00             3,500           9 years          $  23.50             1,125                  $  23.50

<CAPTION>
                                                       DECEMBER 31, 1998
      --------------------------------------------------------------------------------------------------------------------
                                                                                                              WEIGHTED
                                 NUMBER          WEIGHTED          WEIGHTED            NUMBER             AVERAGE EXERCISE
                             OUTSTANDING AT     REMAINING          AVERAGE          EXERCISABLE AT            PRICE AT
          RANGE OF            DECEMBER 31,     CONTRACTUAL         EXERCISE          DECEMBER 31,           DECEMBER 31,
       EXERCISE PRICES            1998             LIFE             PRICE                1998                    1998
       ---------------       --------------    -----------         --------         --------------        ----------------
       <S>                   <C>               <C>                 <C>              <C>                   <C>
        $       10.00            60,472            1 year          $  10.00            60,472                  $  10.00
        $14.00-$15.00             2,000           8 years          $  14.67             1,750                  $  14.50
        $20.00-$25.00             3,500          10 years          $  23.50             1,125                  $  23.50
</TABLE>


(13)   EMPLOYEE BENEFIT PLAN

       The Bank maintains a 401(k) compensation and incentive plan for the
       benefit of its employees. Employees are eligible to participate in the
       plan after completing one year of continuous employment. The Bank
       contributes an amount equal to a certain percentage of the employees'
       contributions based on the discretion of the Board of Directors. The
       Bank's total contributions are not to exceed six percent of the
       employees' annual compensation. During the nine months ended September
       30, 1999 and 1998 (unaudited) and for the years ended December 31, 1998
       and 1997, the Bank's contributions to the plan were $20,487, $18,403,
       $32,267 and $34,785, respectively.

                                     F-30
<PAGE>   112


                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                       Notes to the Financial Statements

                     December 31, 1998 and 1997--Continued

(14)   CREDIT COMMITMENTS

       The Bank has outstanding at any time a significant number of commitments
       to extend credit. These arrangements are subject to strict credit
       control assessments and each customer's credit worthiness is evaluated
       on a case-by-case basis. A summary of commitments to extend credit and
       standby letters of credit written for the nine months ended September
       30, 1999 and 1998 (unaudited) and for the years ended December 31, 1998
       and 1997 are as follows:

<TABLE>
<CAPTION>
                                                             Contract or Notional Amount
                                                  --------------------------------------------------
                                                  SEPTEMBER 30,               DECEMBER 31,
                                                  -------------        -----------------------------
                                                      1999                1998               1997
                                                  -------------        ---------          ----------
                                                  (UNAUDITED)

        <S>                                       <C>                 <C>                <C>
        Standby letters of credit .........       $   195,549           191,149          1,289,386
        Available lines of credit .........         9,883,960         6,028,801          7,072,527
</TABLE>

       Because many commitments expire without being funded in whole or part,
       the contract amounts are not estimates of future cash flows.

       The majority of loan commitments have terms up to one year and have
       variable interest rates.

       Credit risk represents the accounting loss that would be recognized at
       the reporting date if counterparties failed completely to perform as
       contracted. The credit risk amounts are equal to the contractual
       amounts, assuming that the amounts are fully advanced and that the
       collateral or other security is of no value.

       The Bank's policy is to require customers to provide collateral prior to
       the disbursement of approved loans. The amount of collateral obtained,
       if it is deemed necessary by the Bank upon extension of credit, is based
       on management's credit evaluation of the counterparty. Collateral held
       varies but may include accounts receivable, inventory, real estate and
       income providing commercial properties.

       Standby letters of credit are conditional commitments issued by the Bank
       to guarantee the performance of a customer to a third party. Those
       letters of credit are primarily issued to support public and private
       borrowing arrangements. As of September 30, 1999 (unaudited) and December
       31, 1998, essentially all letters of credit issued have expiration dates
       within one year. As of December 31, 1997, approximately $1,145,000 of
       these letters of credit had expiration dates greater than one year, with
       all other letters of credit expiring within one year. The credit risk
       involved in issuing letters of credit is essentially the same as that
       involved in extending loan facilities to customers.

(15)   CONCENTRATIONS OF CREDIT RISK

       Most of the Bank's business activity is with customers located within
       Osceola County and portions of adjacent counties. The majority of
       commercial and mortgage loans are granted to customers residing in this
       area. Generally, commercial loans are secured by real estate, and
       mortgage loans are secured by either first or second mortgages on
       residential or commercial property. As of September 30, 1999,
       substantially all of the Bank's loan portfolio was secured. Although the
       Bank has a diversified loan portfolio, a substantial portion of its
       debtors' ability to honor their contracts is dependent upon the economy
       of Osceola County and portions of adjacent counties. The Bank does not
       have significant exposure to any individual customer or counterparty.

       In addition, cash and cash equivalents in excess of federal deposit
       insurance coverage amounted to approximately $12,300,000 at December 31,
       1997. The bank has not experienced any losses in such accounts and
       believes it is not exposed to any significant credit risk on cash and
       cash equivalents.

                                     F-31
<PAGE>   113
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Community National Bank of Pasco County:


We have audited the accompanying balance sheet of Community National Bank of
Pasco County as of December 31, 1998 and the related statements of operations,
changes in stockholders' equity and comprehensive income and cash flows for the
year then ended. These financial statements are the responsibility of the Bank's
management. Our responsibility is to express an opinion on these financial
statements based on our audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Community National Bank of
Pasco County at December 31, 1998, and the results of its operations and its
cash flows for the year then ended, in conformity with generally accepted
accounting principles.



/s/ KPMG LLP
Orlando, Florida
February 1, 1999


                                      F-32
<PAGE>   114

                          INDEPENDENT AUDITORS' REPORT


                                January 14, 1998


Board of Directors
Community National Bank
  of Pasco County
Zephyrhills, Florida

     We have audited the accompanying statement of financial condition of
Community National Bank of Pasco County as of December 21, 1997, and the
related statement of income, changes in stockholders' equity, and cash flows
for the year then ended. These financial statements are the responsibility of
the Bank's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

     We conducted our audit in accordance with generally accepted auditing
standards. These 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 audit provides a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Community National Bank of
Pasco County as of December 31, 1997, the results of its operations and its
cash flows for the year then ended in conformity with generally accepted
accounting principles.


                                        /s/ Dwight Darby & Company
                                        ---------------------------------------
                                        Certified Public Accountants

                                       F-33
<PAGE>   115


                     COMMUNITY NATIONAL BANK OF PASCO COUNTY

                                 Balance Sheets
<TABLE>
<CAPTION>
                                                          SEPTEMBER 30,              DECEMBER 31,
                                                          -------------       --------------------------
                    Assets                                     1999               1998           1997
                                                          -------------       -----------    -----------
                                                          (UNAUDITED)
<S>                                                       <C>                <C>            <C>
Cash and due from banks ..............................    $ 6,174,798        $ 3,787,574    $ 3,557,064
Federal funds sold ...................................      4,207,000          5,175,000      3,720,000
Investment securities available for sale .............     22,236,228         21,955,703     14,185,891
Investment securities held to maturity (market
    value of $3,006,075 at December 31, 1997) ........             --                 --      3,000,846
Loans, less allowance for loan losses of $865,306,
    $865,503 and $754,637 for the nine months ended
    September 30, 1999 and for the years ended
    December 31, 1998 and 1997, respectively..........     56,033,412         55,783,943     50,813,641
Accrued interest receivable ..........................        711,989            666,606        609,410
Bank premises and equipment, net .....................      5,954,581          5,294,524      3,450,588
Other real estate owned ..............................             --             34,672        359,254
Deferred income taxes ................................        315,852            235,942        223,896
Prepaids and other assets ............................         86,491             46,960         44,488
                                                          -----------        -----------    -----------
                                                          $95,720,351        $92,980,924    $79,965,078
                                                          ===========        ===========    ===========

           LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
    Noninterest bearing ..............................    $10,789,505        $11,324,586    $ 9,281,953
    Interest bearing .................................     74,430,885         73,322,182     62,388,590
                                                          -----------        -----------    -----------
             Total deposits ..........................     85,220,390         84,646,768     71,670,543
    Securities sold under agreements to repurchase ...      2,211,244            652,948      1,487,751
    Accrued interest payable .........................        124,546            144,862        141,957
    Accounts payable and accrued expenses ............        322,298             89,694        176,518
                                                          -----------        -----------    -----------
             Total liabilities .......................     87,878,478         85,534,272     73,476,769
                                                          -----------        -----------    -----------
Stockholders' equity:
    Common stock, $5 par value; 5,000,000 shares
       authorized; 486,435, 461,585 and 436,648
       shares for the nine months ended
       September 30, 1999 and for the years ended
       December 31, 1998 and 1997, respectively,
       issued and outstanding ........................      2,434,175          2,307,925      2,183,240
    Additional paid-in capital .......................      2,559,580          2,430,696      2,265,349
    Retained earnings ................................      2,883,095          2,591,424      2,005,032
    Accumulated other comprehensive income ...........        (34,977)           116,607         34,688
                                                          -----------        -----------    -----------
             Total stockholders' equity ..............      7,841,873          7,446,652      6,488,309
Commitments and contingent liabilities
                                                          -----------        -----------    -----------
             Total liabilities and stockholders'
                equity ...............................    $95,720,351        $92,980,924    $79,965,078
                                                          ===========        ===========    ===========
</TABLE>

See accompanying notes to financial statements.


                                      F-34
<PAGE>   116


             COMMUNITY NATIONAL BANK OF PASCO COUNTY
                    Statements of Operations
<TABLE>
<CAPTION>
                                                                    YEARS ENDED
                                                                    SEPTEMBER 30,               DECEMBER 31,
                                                              ------------------------    ------------------------
                                                                 1999          1998          1998          1997
                                                              ----------    ----------    ----------    ----------
                                                                    (Unaudited)
<S>                                                           <C>           <C>           <C>           <C>
Interest income:
    Loans ................................................    $3,756,223    $3,587,471    $4,868,419    $4,546,805
    Investment securities ................................       928,884       817,155     1,108,953       998,874
    Federal funds sold ...................................       206,698       233,372       296,312       261,436
                                                              ----------    ----------    ----------    ----------
                                                               4,891,805     4,637,998     6,273,684     5,807,115
                                                              ----------    ----------    ----------    ----------
Interest expense:
    Deposits .............................................     2,256,364     2,250,329     3,039,598     2,916,542
    Securities sold under agreement to repurchase ........        25,874        50,533        58,853        40,090
                                                              ----------    ----------    ----------    ----------
                                                               2,282,238     2,300,862     3,098,451     2,956,632
                                                              ----------    ----------    ----------    ----------
             Net interest income .........................     2,609,567     2,337,136     3,175,233     2,850,483
Provision for loan losses ................................         9,000       150,000       150,000       150,000
                                                              ----------    ----------    ----------    ----------
             Net interest income after loan loss provision     2,600,567     2,187,136     3,025,233     2,700,483
                                                              ----------    ----------    ----------    ----------
Other income:
    Service charges on deposit accounts ..................       431,091       301,865       423,759       336,680
    Other service charges and fees .......................        45,688        29,901        41,098        36,849
    Gain on sale of other real estate owned ..............            --            --        99,659       148,985
                                                              ----------    ----------    ----------    ----------
                                                                 476,779       331,766       564,516       522,514
                                                              ----------    ----------    ----------    ----------
Other expenses:
    Salaries, wages and employee benefits ................     1,079,930       839,014     1,131,682       893,967
    Occupancy expense ....................................       302,497       194,473       272,603       195,728
    Depreciation of premises and equipment ...............       231,857       157,069       215,412       172,896
    Stationary and printing supplies .....................        58,175        55,454        83,034        64,677
    Advertising and public relations .....................        59,331        30,641        47,772        53,209
    Data processing expense ..............................       180,091       152,866       208,688       109,566
    Legal and professional fees ..........................        77,196        74,713       114,735       136,945
    Other expenses .......................................       395,353       285,205       420,755       287,041
                                                              ----------    ----------    ----------    ----------
                                                               2,384,430     1,789,435     2,494,681     1,914,029
                                                              ----------    ----------    ----------    ----------
             Income before provision for income taxes ....       692,916       729,467     1,095,068     1,308,968
Provision for income taxes ...............................       255,194       295,538       393,405       484,235
                                                              ----------    ----------    ----------    ----------
             Net income ..................................    $  437,722    $  433,929    $  701,663    $  824,733
                                                              ==========    ==========    ==========    ==========
Net Income per Share
    Basic ................................................    $     0.94    $     0.95    $     1.53    $     1.97
    Diluted ..............................................    $     0.90    $     0.90    $     1.45    $     1.83

Average Number of Common Shares Outstanding
    Basic ................................................       465,417       456,805       458,049       418,129
    Diluted ..............................................       483,472       481,734       483,581       451,096
</TABLE>

See accompanying notes to financial statements.


                                      F-35
<PAGE>   117


                     COMMUNITY NATIONAL BANK OF PASCO COUNTY

      Statements of Changes in Stockholder' Equity and Comprehensive Income

<TABLE>
<CAPTION>
                                                                                                         ACCUMULATED
                                                                                                            OTHER          TOTAL
                                                   COMPREHENSIVE     COMMON     CAPITAL     RETAINED    COMPREHENSIVE  STOCKHOLDERS'
                                                       INCOME        STOCK      SURPLUS     EARNINGS        INCOME        EQUITY
                                                   --------------  ----------  ----------  -----------  -------------  ------------
<S>                                                <C>             <C>         <C>         <C>          <C>            <C>
Balance, December 31, 1996 ......................                  $2,017,000   2,017,000    1,253,222        26,094      5,313,316

Dividends paid ..................................                          --          --      (72,923)           --        (72,923)

Stock options exercised .........................                     166,240     166,240           --            --        322,480

Tax effect of tax deduction in excess of book
   deduction on options exercised during the year                          --      82,109           --            --         82,109

Comprehensive income:
   Net income ...................................     $ 824,733            --          --      824,733            --        824,733
   Other comprehensive income, net of tax
       unrealized gain on securities ............         8,594            --          --           --         8,594          8,594
                                                      ---------
Comprehensive income ............................     $ 833,327
                                                      =========
                                                                   ----------  ----------  -----------     ---------    -----------
Balances, September 30, 1997 ....................                  $2,183,240  $2,265,349  $ 2,005,032     $  34,688    $ 6,488,309

Dividends paid ..................................                          --          --     (115,271)           --       (115,271)

Stock options exercised .........................                     124,685     124,685           --            --        249,370

Tax effect of tax deduction in excess of book
   deduction on options exercised during the year                          --      40,662           --            --         40,662

Comprehensive income:
   Net income ...................................     $ 701,663            --          --      701,663            --        701,663
   Other comprehensive income, net of tax
       unrealized gain on securities ............        81,919            --          --           --        81,919         81,919
                                                      ---------
Comprehensive income ............................     $ 783,582
                                                      =========

Balances, December 31, 1998 .....................                  $2,307,925  $2,430,696  $ 2,591,424     $ 116,607    $ 7,446,652

Dividends paid ..................................                          --          --     (146,051)           --       (146,051)

Stock options exercised .........................                     126,250     126,250           --            --        252,500

Tax effect of tax deduction in excess of book
   deduction on options exercised during the year                          --       2,634           --            --          2,634

Comprehensive income:
   Net income ...................................     $ 437,722            --          --      437,722            --        437,722
   Other comprehensive income, net of tax
       unrealized gain on securities ............      (151,584)           --          --           --      (151,584)      (151,584)
                                                      ---------
Comprehensive income ............................     $ 286,138
                                                      =========

                                                                   ----------  ----------  -----------     ---------    -----------
Balance, September 30, 1999 .....................                  $2,434,175  $2,559,580  $ 2,883,095     $ (34,977)   $ 7,841,873
                                                                   ==========  ==========  ===========     =========    ===========
</TABLE>

See accompanying notes to financial statements.


                                      F-36
<PAGE>   118


                     COMMUNITY NATIONAL BANK OF PASCO COUNTY

                            Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                            SEPTEMBER 30,              YEARS ENDED DECEMBER 31,
                                                                   -----------------------------     ----------------------------
                                                                       1999             1998             1998             1997
                                                                   ------------     ------------     ------------     -----------
                                                                            (UNAUDITED)
<S>                                                                <C>              <C>              <C>              <C>
Cash flows from operating activities:
    Net income ................................................    $    437,722     $    433,929     $    701,663     $   824,733
    Adjustments to reconcile net income to net cash provided
       by operating activities:
          Provision for loan losses ...........................           9,000          150,000          150,000         150,000
          Depreciation of premises and equipment ..............         231,857          157,069          215,412         172,896
          Net amortization/accretion of investment securities .          58,299            8,837           17,571           2,217
          Net deferred loan origination fees ..................            (858)          (2,114)             (62)             --
          Provision for loss of other assets owned ............              --               --               --          (2,000)
          Loss (gain) on sale of other real estate owned ......           3,428             (643)         (99,659)       (148,985)
          Deferred income taxes ...............................          11,547          (53,536)         (61,139)        (41,069)
          Tax deduction in excess of book deduction on options
             exercised ........................................           2,634           40,662           40,662              --
    Cash provided by (used in) changes in: ....................          82,109
          Net change in accrued interest receivable ...........         (45,383)         (25,500)         (57,196)        (57,036)
          Net change in prepaids and other assets .............         (39,531)          (9,267)          (2,472)        (37,002)
          Net change in accrued interest payable ..............         (20,316)          (1,857)           2,905          23,502
          Net change in accounts payable and accrued expenses .         232,604          100,189          (86,824)         14,668
                                                                   ------------     ------------     ------------     -----------
             Net cash provided by operating activities ........         881,003          797,769          820,861         984,033
                                                                   ------------     ------------     ------------     -----------
Cash flows from investing activities:
    Purchases of investment securities available for sale .....      (6,081,865)     (13,923,376)     (15,955,525)     (8,027,148)
    Proceeds from callable investment securities available
       for sale ...............................................       1,000,000        1,000,000        2,300,000              --
    Proceeds from maturities of investment securities available
       for sale ...............................................       3,500,000        5,500,000        6,000,000       6,000,000
    Proceeds from sales of investment securities available
       for sale ...............................................       1,000,000               --               --              --
    Proceeds from maturities of investment securities held
       to maturity ............................................              --        3,000,000        3,000,000       1,000,000
    Increase in loans, net of repayments ......................        (257,611)      (2,110,496)      (5,086,240)     (5,386,764)
    Purchases of premises and equipment .......................        (891,914)      (1,433,114)      (2,059,348)       (937,244)
    Proceeds from sale of other real estate owned .............          31,244           32,663          390,241          40,250
                                                                   ------------     ------------     ------------     -----------
             Net cash used in investing activities ............      (1,700,146)      (7,934,323)     (11,410,872)     (7,310,906)
                                                                   ------------     ------------     ------------     -----------
Cash flows from financing activities:
    Net increase in demand and savings deposits ...............         573,622        5,167,722       12,976,225       8,047,930
    Net (decrease) increase in other borrowings ...............       1,558,296          (29,862)        (834,803)      1,487,751
    Stock options exercised ...................................         252,500          244,370          249,370         414,589
    Dividends paid ............................................        (146,051)        (115,271)        (115,271)        (72,923)
                                                                   ------------     ------------     ------------     -----------
               Net cash provided by financing activities ......       2,238,367        5,266,959       12,275,521       9,877,347
                                                                   ------------     ------------     ------------     -----------
               Net increase in cash and due from banks ........       1,419,224       (1,869,595)       1,685,510       3,550,474
Cash and cash equivalents, beginning of period ................       8,962,574        7,277,064        7,277,064       3,726,590
                                                                   ------------     ------------     ------------     -----------
Cash and cash equivalents, end of period ......................    $ 10,381,798     $  5,407,469     $  8,962,574     $ 7,277,064
                                                                   ============     ============     ============     ===========
Supplemental schedule of noncash transactions:
    Market value adjustment-investment securities available-
       for-sale ...............................................
          Market value adjustments-investments ................    $    (56,081)    $    204,866     $    186,960     $    55,948
          Deferred income tax liability .......................          21,104          (77,849)         (70,353)        (21,260)
                                                                   ------------     ------------     ------------     -----------
               Unrealized gain (loss) on investments
                   available-for-sale .........................    $    (34,977)    $    127,017     $    116,607     $    34,688
                                                                   ============     ============     ============     ===========
       Transfer of loan to other real estate owned ............    $         --     $         --     $     34,000     $    77,062
                                                                   ============     ============     ============     ===========
Other supplemental disclosures: Cash paid during the year for:
       Interest ...............................................    $  2,302,554     $  2,302,719     $  3,095,546     $ 2,933,130
                                                                   ============     ============     ============     ===========
       Income taxes ...........................................    $    206,145     $    303,522     $    368,750     $   371,637
                                                                   ============     ============     ============     ===========
</TABLE>

See accompanying notes to financial statements.


                                      F-37
<PAGE>   119


                     COMMUNITY NATIONAL BANK OF PASCO COUNTY

                        Notes to the Financial Statements

                           December 31, 1998 and 1997
           (Information insofar as it relates to the nine months ended
                    September 30, 1999 and 1998 (unaudited))




(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The following is a description of the basis of presentation and the
         significant accounting and reporting policies which Community National
         Bank of Pasco County (the "Bank") follows in preparing and presenting
         its financial statements.

         (A)      CASH EQUIVALENTS

                  For purposes of the statement of cash flows, the Bank
                  considers cash and due from banks, federal funds sold and
                  noninterest bearing deposits in other banks with a purchased
                  maturity of three months or less to be cash equivalents.

         (B)      INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT
                  SECURITIES HELD TO MATURITY

                  The Bank accounts for investments at fair value except for
                  those securities which the Bank has the positive intent and
                  ability to hold to maturity. Investments to be held for
                  indefinite periods of time and not intended to be held to
                  maturity are classified as available for sale and are carried
                  at fair value. Unrealized holding gains and losses are
                  included as a separate component of shareholders' equity net
                  of the effect of income taxes.

                  Securities that management has the intent and the Bank has the
                  ability at the time of purchase or origination to hold until
                  maturity are classified as investment securities held to
                  maturity. Securities in this category are carried at amortized
                  cost adjusted for accretion of discounts and amortization of
                  premiums using the level yield method over the estimated life
                  of the securities. If a security has a decline in fair value
                  below its amortized cost that is other than temporary, then
                  the security will be written down to its new cost basis by
                  recording a loss in the statements of operations.

         (C)      LOANS

                  Loans receivable that management has the intent and the Bank
                  has the ability to hold until maturity or payoff are reported
                  at their outstanding unpaid principal balance less the
                  allowance for loan losses and deferred fees on originated
                  loans.

                  Loan origination fees, net of related costs, are capitalized
                  and recognized in income over the contractual life of the
                  loans, adjusted for estimated prepayments based on the Bank's
                  historical prepayment experience.

                  Commitment fees and costs relating to the commitments are
                  recognized over the commitment period on a straight-line
                  basis. If the commitment is exercised during the commitment
                  period, the remaining unamortized commitment fee at the time
                  of exercise is recognized over the life of the loan as an
                  adjustment of yield.


                                      F-38
<PAGE>   120

                     COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997



                  Loans are placed on nonaccrual status when the loan becomes 90
                  days past due as to interest or principal, unless the loan is
                  both well secured and in the process of collection, or when
                  the full timely collection of interest or principal becomes
                  uncertain. When a loan is placed on nonaccrual status, the
                  accrued and unpaid interest receivable is written off,
                  amortization of the net deferred loan origination fees cease
                  and the loan is accounted for on the cash or cost recovery
                  method thereafter until qualifying for return to accrual
                  status.

                  The Bank, considering current information and events regarding
                  the borrower's ability to repay their obligations, considers a
                  loan to be impaired when it is probable that the Bank will be
                  unable to collect all amounts due according to the contractual
                  terms of the loan agreement. When a loan is considered to be
                  impaired, the amount of the impairment is measured based on
                  the present value of expected future cash flows discounted at
                  the loan's effective interest rate, the secondary market value
                  of the loan, or the fair value of the collateral for
                  collateral dependent loans. Impaired loans are written down to
                  the extent that principal is judged to be uncollectible and,
                  in the case of impaired collateral dependent loans where
                  repayment is expected to be provided solely by the underlying
                  collateral and there is no other available and reliable
                  sources of repayment, are written down to the lower of cost or
                  collateral value. Impairment losses are included in the
                  allowance for loan losses.

         (D)      ALLOWANCE FOR LOAN LOSSES

                  The Bank follows a consistent procedural discipline and
                  accounts for loan loss contingencies in accordance with
                  Statement of Financial Accounting Standards No. 5, "Accounting
                  for Contingencies" (Statement 5). The following is a
                  description of how each portion of the allowance for loan
                  losses is determined.

                  The Bank segregates the loan portfolio for loan loss purposes
                  into the following broad segments: commercial real estate;
                  residential real estate; commercial business; and consumer
                  loan. The Bank provides for a general allowance for losses
                  inherent in the portfolio by the above categories, which
                  consists of two components. General loss percentages are
                  calculated based upon historical analyses. A supplemental
                  portion of the allowance is calculated for inherent losses
                  which probably exist as of the evaluation date even though
                  they might not have been identified by the more objective
                  processes used for the portion of the allowance described
                  above. This is due to the risk of error and/or inherent
                  imprecision in the process. This portion of the allowance is
                  particularly subjective and requires judgments based on
                  qualitative factors which do not lend themselves to exact
                  mathematical calculations such as; trends in delinquencies and
                  nonaccruals; migration trends in the portfolio; trends in
                  volume, terms, and portfolio mix; new credit products and/or
                  changes in the geographic distribution of those products;
                  changes in lending policies and procedures; loan review
                  reports on the efficacy of the risk identification process;
                  changes in the outlook for local, regional and national
                  economic conditions; and concentrations of credit.

                  Specific allowances are provided in the event that the
                  specific collateral analysis on each classified loan indicates
                  that the probable loss upon liquidation of collateral would be
                  in excess of the general percentage allocation. The provision
                  for loan loss is debited or credited in order to state the
                  allowance for loan losses to the required level as determined
                  above.


                                      F-39

<PAGE>   121

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


                  The Bank records impairment in the value of its loans as an
                  addition to the allowance for loan losses. Any changes in the
                  value of impaired loans due to the passage of time or
                  revisions in estimates are reported as adjustments to
                  provision expense in the same manner in which impairment
                  initially was recognized.

                  Regulatory examiners may require the Bank to recognize
                  additions to the allowance based upon their judgment about the
                  information available to them at the time of their
                  examination.

         (E)      PREMISES AND EQUIPMENT

                  Premises and equipment are stated at cost less accumulated
                  depreciation which is computed over the estimated useful lives
                  of the assets which range from 5 to 31.5 years on a
                  straight-line basis.

         (F)      OTHER REAL ESTATE OWNED

                  Real estate acquired in the settlement of loans is recorded at
                  the lower of cost (principal balance of the former loan plus
                  costs of obtaining title and possession) or estimated fair
                  value, less estimated selling costs. Costs relating to
                  development and improvement of the property are capitalized,
                  whereas those relating to holding the property are charged to
                  operations.

         (G)      COMPREHENSIVE INCOME

                  In June 1997, the Financial Accounting Standards Board
                  established Statement of Financial Accounting Standards (SFAS)
                  No. 130, "Reporting Comprehensive Income." This Statement
                  establishes standards for reporting and display of
                  comprehensive income and its components in a full set of
                  financial statements. This Statement requires that an
                  enterprise classify items or other comprehensive income by
                  nature in a financial statement, and display the accumulated
                  balance of other comprehensive income separately from retained
                  earnings and additional paid-in capital in the equity section
                  of a balance sheet.

                  The Bank adopted this Statement effective January 1, 1998 with
                  the 1997 financial statements reclassified to reflect the
                  adoption. The Bank's other comprehensive income is the
                  unrealized gain/(loss) on investment securities available for
                  sale.

         (H)      INCOME TAXES

                  Deferred tax assets and liabilities are recognized for the
                  future tax consequences attributable to temporary differences
                  between the financial statement carrying amounts of existing
                  assets and liabilities and their respective tax bases.
                  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. The effect on deferred tax assets and liabilities
                  of a change in tax rates is recognized in income in the period
                  that included the enactment date. Deferred tax assets are
                  recognized subject to management's judgment that realization
                  is more likely than not.


                                      F-40
<PAGE>   122

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         (I)      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 amount of revenues and expenses during the
                  reporting period. These estimates include the allowance for
                  loan loss and the valuation of the deferred tax asset. Actual
                  results could differ from these estimates.

         (J)      EFFECT OF NEW PRONOUNCEMENTS

                  In June 1997, the FASB issued Financial Accounting Standards
                  No. 131, "Disclosure about Segments of an Enterprise and
                  Related Information". This Statement requires that a public
                  business enterprise report financial and descriptive
                  information about its reportable operating segments. Operating
                  segments are components of an enterprise about which separate
                  financial information is available that is evaluated regularly
                  by the chief operating decision make in deciding how to
                  allocate resources and in assessing performance. This
                  Statement is effective for fiscal years beginning after
                  December 15, 1997. The Company adopted the Statement effective
                  January 1, 1998, however, the Company has only one reportable
                  segment.

                  In June 1998, the FASB issued Statement of Financial
                  Accounting Standards No. 133, "Accounting for Derivative
                  Instruments and Hedge Activities". This Statement, which is
                  effective for all fiscal quarters and all fiscal years
                  beginning after June 15, 1999, requires all derivatives be
                  measured at fair value and be recognized as assets and
                  liabilities in the statement of financial position. This
                  Statement sets forth the accounting for changes in fair value
                  of a derivative depending on the intended use and designation
                  of the derivative. Implementation of the Statement is not
                  expected to have a significant impact on the financial
                  position or results of operations of the Company.

                  In October 1998, the FASB issued Financial Accounting
                  Standards No. 134, "Accounting for Mortgage-Backed Securities
                  Retained after the Securitization of Mortgage Loans Held for
                  Sale by a Mortgage Banking Enterprise." This Statement
                  requires that after the securitization of a mortgage loan held
                  for sale, an entity engaged in mortgage banking activities
                  classify the resulting mortgage-backed security as a trading
                  security. The Statement is effective for the first fiscal
                  quarter beginning after December 15, 1998. The Company does
                  not expect the adoption of this Statement to have any impact
                  on its consolidated financial statements.

         (K)      RECLASSIFICATION

                  Certain amounts in the 1997 and 1998 financial statements have
                  been reclassified to conform with the September 30, 1999
                  presentation.


                                      F-41
<PAGE>   123

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


(2)      INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT SECURITIES HELD
         TO MATURITY

         The amortized cost and estimated market values of investment securities
         available for sale for the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997 are as
         follows:

         INVESTMENT SECURITIES AVAILABLE FOR SALE:

<TABLE>
<CAPTION>
                                             SEPTEMBER 30, 1999 (UNAUDITED)
                              ----------------------------------------------------
                                               GROSS         GROSS          ESTIMATED
                               AMORTIZED     UNREALIZED    UNREALIZED        MARKET
                                  COST         GAINS         LOSSES           VALUE
                              -----------    ----------   ------------     -----------
<S>                           <C>            <C>          <C>              <C>

U.S. Treasury securities .    $16,590,903    $ 10,516     $    (33,899)    $16,567,520
Obligations of U.S.
  government agencies ....      5,560,456         470          (33,168)      5,527,758
Federal reserve bank stock        140,950          --               --         140,950
                              -----------    --------     ------------     -----------

                              $22,292,309    $ 10,986     $    (67,067)    $22,236,228
                              ===========    ========     ============     ===========


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

U.S. Treasury securities .    $15,075,747    $149,425    $        --    $15,225,172
Obligations of U.S.
    government agencies ..      5,552,046      37,535             --      5,589,581
Municipals ...............      1,000,000          --             --      1,000,000
Federal reserve bank stock        140,950          --             --        140,950
                              -----------    --------    -----------    -----------

                              $21,768,743    $186,960    $        --    $21,955,703
                              ===========    ========    ===========    ===========

                                                DECEMBER 31, 1997
                              ----------------------------------------------------

U.S. Treasury securities .    $13,507,921    $49,632    $       212    $15,337,341
Obligations of U.S.
    government agencies ..        500,972      6,528             --        507,500
Federal reserve bank stock        121,050         --             --        121,050
                              -----------    -------    -----------    -----------

                              $14,129,943    $56,160    $       212    $14,185,891
                              ===========    =======    ===========    ===========
</TABLE>


                                      F-42
<PAGE>   124

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         The amortized cost and estimated market values of investment securities
         held to maturity at December 31, 1997:

         INVESTMENT SECURITIES HELD TO MATURITY:

<TABLE>
<CAPTION>

                                              GROSS         GROSS
                               AMORTIZED    UNREALIZED    UNREALIZED     ESTIMATED
                                 COST         GAINS         LOSSES      MARKET VALUE
                              ----------    ----------   -----------    ------------
<S>                           <C>           <C>          <C>            <C>

1997:
  U.S. Treasury securities .  $2,500,892      4,583             --      2,505,475
  Obligations of U.S.
      government agencies ..     499,954        646             --        500,600
                              ----------      -----      ---------      ---------

                              $3,000,846      5,229             --      3,006,075
                              ==========      =====      =========      =========
</TABLE>

         The amortized cost and estimated market value of investment securities
         available for sale for the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997 by
         contractual maturity, are below:

<TABLE>
<CAPTION>
                                                SEPTEMBER 30, 1999 (UNAUDITED)
                                                ------------------------------

                                                 AMORTIZED          ESTIMATED
                                                   COST           MARKET VALUE
                                                -----------       ------------
<S>                                             <C>               <C>

Investment securities available for sale:
       Due in one year or less .............    $14,218,318       $14,215,748
       Due after one year through five years      8,073,991         8,020,480
                                                -----------       -----------

                                                $22,292,309       $22,236,228
                                                ===========       ===========

                                                      DECEMBER 31, 1998
                                                ---------------- ------------
Investment securities available for sale:
       Due in one year or less .............    $ 8,147,879       $ 8,210,505
       Due after one year through five years     13,620,864        13,745,198
                                                -----------       -----------

                                                $21,768,743       $21,955,704
                                                ===========       ===========

<CAPTION>
                                                      DECEMBER 31, 1997
                                                ------------------------------

                                                 AMORTIZED          ESTIMATED
                                                   COST           MARKET VALUE
                                                -----------       ------------
<S>                                             <C>               <C>

Investment securities available for sale:
       Due in one year or less .............    $ 6,114,462       $ 6,123,860
       Due after one year through five years      8,015,481         8,062,031
                                                -----------       -----------

                                                $14,129,943       $14,185,891
                                                ===========       ===========

                                                      DECEMBER 31, 1997
                                                ---------------- ------------
Investment securities held to maturity:
       Due in one year or less .............    $ 3,000,846       $ 3,006,075
       Due after one year through five years             --                --
                                                -----------       -----------

                                                $ 3,000,846       $ 3,006,075
                                                ===========       ===========

</TABLE>

         At September 30, 1999 (unaudited) and at December 31, 1998 and 1997,
         the Bank had $2,000,000, $2,023,915 and $3,551,861, respectively, in
         securities pledged to the State of Florida as collateral on public
         fund deposits; and for other purposes.


                                      F-43
<PAGE>   125

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


(3)      LOANS

         Major categories of loans included in the loan portfolio for the nine
         months ended September 30, 1999 (unaudited) and for the years
         ended December 31, 1998 and 1997 are:

<TABLE>
<CAPTION>
                              SEPTEMBER 30,          DECEMBER 31,
                              -------------   --------------------------
                                   1999           1998           1997
                              -------------   -----------    -----------
                               (UNAUDITED)
<S>                           <C>             <C>            <C>

Real estate:
   Residential ...........    $21,793,499     $23,590,905    $25,593,687
   Commercial ............     20,862,060      19,121,381     15,524,421
   Construction ..........      5,756,335       4,697,886      2,978,253
                              -----------     -----------    -----------

         Total real estate     48,411,894      47,410,172     44,096,361

Commercial ...............      6,093,136       7,689,922      6,115,991
Installment ..............      2,492,889       1,654,245      1,464,355
Overdrafts ...............         14,700           9,866          6,392
                              -----------     -----------    -----------

                               57,012,619      56,764,205     51,683,099

Less:
   Allowance for loan
       losses ............        865,306         865,503        754,637
   Deferred loan
       origination fees ..        113,901         114,759        114,821
                              -----------     -----------    -----------

         Net loans .......    $56,033,412     $55,783,943    $50,813,641
                              ===========     ===========    ===========
</TABLE>


         Certain principal stockholders, directors and officers and their
         related interests were indebted to the Bank as summarized below for the
         nine months ended September 30, 1999 (unaudited) and for the
         years ended December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                          SEPTEMBER 30,        DECEMBER 31,
                                          -------------   ------------------------
                                               1999          1998          1997
                                          -------------   ----------    ----------
                                           (UNAUDITED)
<S>                                       <C>             <C>           <C>

       Balance, beginning of period ..    $1,973,214      $2,172,197    $1,454,561
       Additional new loans ..........       797,102       1,192,571     1,437,872
       Repayments on outstanding loans       725,291         617,181       720,236
                                          ----------      ----------    ----------

       Balance, end of period.........    $2,045,025      $2,747,587    $2,172,197
                                          ==========      ==========    ==========
</TABLE>


                                      F-44
<PAGE>   126
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         All such loans were made in the ordinary course of business. For the
         nine months ended September 30, 1999 (unaudited) and for the years
         ended December 31, 1998 and 1997, principal stockholders, directors and
         officers of the Bank and their related interests had $830,533,
         $194,900, $169,909, respectively, available in lines of credit.

         Changes in the allowance for loan losses for the nine months ended
         September 30, 1999 (unaudited) and for the years ended December 31,
         1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                             SEPTEMBER 30,           DECEMBER 31,
                                             -------------     -----------------------
                                                 1999             1998          1997
                                             -------------     ---------     ---------
                                              (UNAUDITED)
<S>                                          <C>              <C>           <C>

       Balance, beginning of period .....     $ 865,503       $ 754,637     $ 654,332
       Provision charged to operations ..         9,000         150,000       150,000
       Loans charged-off ................       (53,926)        (42,808)      (59,197)
       Recoveries of previous charge-offs        44,729           3,674         9,502
                                              ---------       ---------     ---------

       Balance, end of period ...........     $ 865,306       $ 865,503     $ 754,637
                                              =========       =========     =========
</TABLE>

         For the nine months ended September 30, 1999 (unaudited) and for the
         years ended December 31, 1998 and 1997, nonaccrual loans were $201,141,
         $180,003 and $290,272, respectively. If interest due on all nonaccrual
         loans for the nine months ended September 30, 1999 and for the years
         ended December 31, 1998 and 1997 had been accrued at the original
         contract rates, estimated interest income would have been increased by
         $18,607, $6,881 and $4,600 for the nine months ended September 30, 1999
         and for the years ended December 31, 1998 and 1997, respectively.

         The recorded investment in loans for which impairment has been
         recognized and the related allowance for loan losses for the nine
         months ended September 30, 1999 and for the years ended December 31,
         1998 and 1997 were $813,000 and $15,000, $596,000 and $54,000 and
         $1,202,000 and $93,000, respectively. The average recorded investment
         in impaired loans during the nine months ended September 30, 1999 and
         for the years ended December 31, 1998 and 1997 was $1,043,000, $899,000
         and 1,176,755, respectively. Interest income recognized on impaired
         loans for the nine months ended September 30, 1999 and 1998 and for the
         years ended December 31, 1998 and 1997 was $62,300, $53,300, $40,005
         and $102,238, respectively.


                                      F-45
<PAGE>   127

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997



(4)      PREMISES AND EQUIPMENT

         A summary of premises and equipment for the nine months ended September
         30, 1999 (unaudited) and for the years ended December 31, 1998 and 1997
         is as follows:

<TABLE>
<CAPTION>
                                     SEPTEMBER 30,           DECEMBER 31,
                                     -------------     ------------------------
                                         1999             1998          1997
                                     -------------     ----------    ----------
                                      (UNAUDITED)
<S>                                  <C>               <C>           <C>

Land ............................     $1,682,576       $1,109,845    $  806,698
Building ........................      3,931,552        3,710,891     2,331,270
Furniture, fixtures and equipment      1,706,760        1,524,662     1,103,446
Construction in progress ........             --           87,008       131,654
                                      ----------       ----------    ----------

                                       7,320,888        6,432,406     4,373,068
Less accumulated
    depreciation ................      1,366,307        1,137,882       922,480
                                      ----------        ----------   ----------

                                      $5,954,581       $5,294,524    $3,450,588
                                      ==========       ==========    ==========
</TABLE>


(5)      DEPOSITS

         A detail of deposits for the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997 follows:

<TABLE>
<CAPTION>
                                                        SEPTEMBER 30,
                                                   ------------------------
                                                                   WEIGHTED
                                                                    AVERAGE
                                                                   INTEREST
                                                      1999           RATE
                                                   -----------     --------
                                                          (UNAUDITED)

        <S>                                        <C>             <C>
        Non-interest bearing deposits .........    $10,789,505        --%
        Interest bearing:
           Interest-bearing demand deposits ...     16,590,241       1.6%
           Savings deposits ...................      7,383,492       2.0%
           Time deposits less than $100,000 ...     40,478,575       4.5%
           Time deposits of $100,000 or greater      9,978,577       4.7%
                                                   -----------       ---

                                                   $85,220,390       3.2%
                                                   ===========       ===
</TABLE>



                                      F-46
<PAGE>   128

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997



<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                   ---------------------------------------------------
                                                                   WEIGHTED                   WEIGHTED
                                                                    AVERAGE                    AVERAGE
                                                                   INTEREST                   INTEREST
                                                      1998           RATE        1997           RATE
                                                   -----------     --------   -----------     --------
        <S>                                        <C>             <C>        <C>             <C>

        Non-interest bearing deposits .........    $11,324,586        --%     $ 9,281,953        --%
        Interest bearing:
           Interest-bearing demand deposits ...     14,213,877       1.7%       9,119,593       1.7%
           Savings deposits ...................      6,411,103       2.0%       4,288,161       2.0%
           Time deposits less than $100,000 ...     44,323,979       4.7%      41,765,836       4.8%
           Time deposits of $100,000 or greater      8,373,223       4.9%       7,215,000       5.0%
                                                   -----------       ---      -----------       ---

                                                   $84,646,768       3.4%     $71,670,543       3.6%
                                                   ===========       ===      ===========       ===
</TABLE>

         The following table presents, by various interest rate categories, the
         amount of certificate accounts maturing during the periods reflected
         below:

<TABLE>
<CAPTION>
   INTEREST RATE        1999          2000          2001         2002         2003         2004          TOTAL
   -------------    -----------    ----------    ---------    ---------    ---------    ----------    ----------
   <S>              <C>            <C>           <C>          <C>          <C>          <C>           <C>

   1.00% - 3.99%    $   508,725         4,213           --           --           --            --       512,938
   4.00% - 4.99%      8,184,357    13,404,104    4,287,028    1,072,420      672,617        77,475    27,698,001
   5.00% - 5.99%      5,763,734     8,961,102    2,855,925      714,423      448,082        51,613    18,794,879
   6.00% - 6.99%      1,058,404     1,645,542      524,438      131,191       82,282         9,477     3,451,334
                    -----------    ----------    ---------    ---------    ---------    ----------    ----------

                    $15,515,220    24,014,961    7,667,391    1,918,034    1,202,981       138,565    50,457,152
                    ===========    ==========    =========    =========    =========    ==========    ==========
</TABLE>

         Included in interest-bearing deposits are certificates of deposit which
         have remaining maturities for the nine months ended September 30, 1999
         (unaudited) and for the year ended December 31, 1998 as follows:

<TABLE>
<CAPTION>
                              SEPTEMBER 30, 1999     DECEMBER 31, 1998
                              ------------------     -----------------
       <S>                    <C>                    <C>
       One year ...........       28,971,032             29,745,046
       Two years ..........       11,190,011             12,658,064
       Three years ........        4,314,056              4,624,012
       Four years .........        2,073,029              2,269,018
       Five years .........        3,909,024              3,401,062
                                  ----------             ----------
                                  50,457,152             52,697,202
                                  ==========             ==========
</TABLE>


                                      F-47
<PAGE>   129
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         A summary of interest expense on deposits and other borrowed money is
         as follows:

<TABLE>
<CAPTION>
                                             SEPTEMBER 30,                DECEMBER 31,
                                       ------------------------    ------------------------
                                          1999          1998          1998          1997
                                       ----------    ----------    ----------    ----------
                                              (UNAUDITED)
<S>                                    <C>           <C>           <C>           <C>

       Interest-bearing demand
           deposits ...............    $  203,917    $  135,895    $  186,682    $  159,713
       Savings deposits ...........       106,099        75,508       105,377        81,445
       Time deposits less than
           $100,000 ...............     1,760,889     1,837,653     2,484,703     2,409,615
       Time deposits of $100,000 or
           greater ................       185,459       201,273       262,836       265,769
       Interest on other borrowed
           money ..................        25,874        50,533        58,853        40,090
                                       ----------    ----------    ----------    ----------

                                       $2,282,238    $2,300,862    $3,098,451    $2,956,632
                                       ==========    ==========    ==========    ==========
</TABLE>

         The Bank had deposits from directors, officers and employees and their
         related interests of approximately $1,137,000, $931,000 and $636,000
         for the nine months ended September 30, 1999 (unaudited) and for the
         years ended December 31, 1998 and 1997, respectively.


(6)      OTHER BORROWINGS

         The Bank enters into sales of securities under agreements to
         repurchase. These fixed-coupon agreements are treated as financings,
         and the obligations to repurchase securities sold are reflected as a
         liability in the balance sheet. The dollar amount of securities
         underlying the agreements remain in the asset accounts.

         The repurchase agreements were to repurchase the identical securities
         as those which were sold. Repurchase agreements averaged $952,134,
         $1,268,558 and $832,203 during the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997,
         respectively. The maximum amount outstanding at any month-end for the
         corresponding periods was $2,848,705, $1,525,913 and $1,575,512,
         respectively. Total interest expense paid on repurchase agreements for
         the nine months ended September 30, 1999 and 1998 (unaudited) for the
         years ending December 31, 1998 and 1997 was $25,874, $50,533, $58,853
         and $40,090, respectively.

         The Bank has available repurchase lines equal to the amount of all
         unpledged investment securities.


                                      F-48
<PAGE>   130
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


(7)      INCOME TAXES

         The provision for income taxes for the nine months ended September 30,
         1999 and 1998 (unaudited) and for the years ended December 31, 1998 and
         1997 consists of the following:

<TABLE>
<CAPTION>
                                      CURRENT      DEFERRED       TOTAL
                                     ---------     ---------     --------
<S>                                  <C>           <C>           <C>

SEPTEMBER 30, 1999 (UNAUDITED):
  Federal .......................    $ 248,048     $ (20,190)    $227,858
  State .........................       30,792        (3,456)      27,336
                                     ---------     ---------     --------

                                     $ 278,840     $ (23,646)    $255,194
                                     =========     =========     ========

DECEMBER 31, 1998:
  Federal .......................    $ 397,901     $ (52,234)    $345,667
  State .........................       56,643        (8,905)      47,738
                                     ---------     ---------     --------

                                     $ 454,544     $ (61,139)    $393,405
                                     =========     =========     ========

DECEMBER 31, 1997:
  Federal .......................    $ 458,873     $ (35,067)    $423,806
  State .........................       66,431        (6,002)      60,429
                                     ---------     ---------     --------

                                     $ 525,304     $ (41,069)    $484,235
                                     =========     =========     ========
</TABLE>


                                      F-49
<PAGE>   131
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         The tax effect of temporary differences that give rise to significant
         portions of the deferred tax assets and deferred tax liabilities for
         the nine months ended September 30, 1999 (unaudited) and for the years
         ended December 31, 1998 and 1997 are presented below:

<TABLE>
<CAPTION>
                                            SEPTEMBER 30,           DECEMBER 31,
                                            -------------     ---------     ---------
                                               1999              1998         1997
                                            ----------        ---------     ---------
                                            (UNAUDITED)
<S>                                         <C>               <C>           <C>

        Unrealized loss on investment
             securities ................    $  21,103         $      --     $      --
        Deferred tax assets:
             Allowance for loan losses .      297,424           294,038       243,624
             Deferred loan fees ........       42,861            43,184        40,509
                                            ---------         ---------     ---------

               Total deferred tax asset     $ 361,388           337,222       176,135
                                            ---------         ---------     ---------

        Deferred tax liabilities:
             Accretion of discount on
                 investments ...........         (512)           (3,498)      (13,049)
             Unrealized gain on
                 investment securities
                 available for sale ....           --           (70,353)      (21,472)
             Premises and equipment due
                 to differences in
                 depreciation method and
                 useful lives ..........      (45,024)          (27,429)      (25,716)
        Other ..........................           --                --            --
                                            ---------         ---------     ---------

                 Total deferred tax
                     liability .........      (45,536)         (101,280)      (60,237)
                                            ---------         ---------     ---------

                 Net deferred tax asset     $ 315,852         $ 235,942     $ 223,896
                                            =========         =========     =========
</TABLE>

         The Company has recorded a deferred tax asset of $315,852, $235,942 and
         $223,896 for the nine months ended September 30, 1999 (unaudited) and
         for the years ended December 31, 1998 and 1997, respectively. No
         valuation allowance as defined by SFAS 109 is required at September 30,
         1999 (unaudited) and December 31, 1998 and 1997, because management
         believes that based on levels of historical taxable income, projections
         for future taxable income and reversals of deferred tax liabilities
         over the periods which the deferred tax assets are deductible, it is
         more likely than not that the Bank will realize the benefits of these
         deductible differences.


                                      F-50
<PAGE>   132
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         A reconciliation between the actual tax expense and the "expected" tax
         expense (computed by applying the U.S. federal corporate rate of 34% to
         earnings before income taxes) is as follows:

<TABLE>
<CAPTION>
                                                 SEPTEMBER 30,             DECEMBER 31,
                                               1999        1998         1998          1997
                                             --------    --------    ---------     ---------
                                                  (UNAUDITED)
<S>                                          <C>         <C>         <C>           <C>

"Expected" tax expense ..................    $235,591    $279,245    $ 372,323     $ 445,049
State income taxes, net of federal income
    tax benefits ........................      18,042      14,652       32,879        47,123
Other ...................................       1,561       1,641      (11,797)       (7,937)
                                             --------    --------    ---------     ---------

                                             $255,194    $295,538    $ 393,405     $ 484,235
                                             ========    ========    =========     =========
</TABLE>


(8)      REGULATORY CAPITAL

         The Bank is subject to various regulatory capital requirements
         administered by the federal banking agencies. Failure to meet minimum
         capital requirements can initiate certain mandatory and possibly
         additional discretionary actions by regulators that, if undertaken,
         could have a direct material effect on the Bank's financial statements.
         Under capital adequacy guidelines and the regulatory framework for
         prompt corrective action, the Bank must meet specific capital
         guidelines that involve quantitative measures of the Bank's assets,
         liabilities and certain off-balance-sheet items as calculated under
         regulatory accounting practices. The Bank's capital amounts and
         classification are also subject to qualitative judgments by the
         regulators about components, risk weightings and other factors.

         Quantitative measures established by regulation to ensure capital
         adequacy require the Bank to maintain minimum amounts and ratios (set
         forth in the table below) of total and Tier I capital (as defined in
         the regulations) to risk-weighted assets. Management believes, as of
         December 31, 1998, that the Bank meets all capital adequacy
         requirements to which it is subject.

         As of December 31, 1998, the most recent notification from the Federal
         Deposit Insurance Corporation categorized the Bank as well capitalized
         under the regulatory framework for prompt corrective action. To be
         categorized as well capitalized, the Bank must maintain total
         risk-based, Tier I risk-based, Tier I leverage ratios as set forth in
         the table. There are no conditions or events since that notification
         that management believes have changed the institution's category.


                                      F-51
<PAGE>   133

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         The Bank's actual capital amounts and ratios are also presented in the
         table.

<TABLE>
<CAPTION>
                                                                                             TO BE WELL
                                                                                         CAPITALIZED UNDER
                                                                     FOR CAPITAL         PROMPT CORRECTIVE
                                            ACTUAL               ADEQUACY PURPOSES       ACTION PROVISIONS
                                   -----------------------     --------------------    ---------------------
                                     AMOUNT         RATIO        AMOUNT      RATIO      AMOUNT        RATIO
                                   -----------------------     --------------------    ---------------------
<S>                                <C>              <C>        <C>           <C>       <C>           <C>

AS OF SEPTEMBER 30, 1999
   UNAUDITED):
     Total capital (to risk
        weighted assets) ......    $8,571,000       15.29%     $4,485,520    =>.0%    $5,606,900    =>10.0%

     Tier I capital (to risk
        weighted assets) ......     7,868,000       14.03%      2,242,760    =>4.0%     3,364,140    => 6.0%

     Tier I capital (to average
        assets) ...............     7,868,000        8.39%      3,807,480    =>4.0%     4,759,350    => 5.0%

</TABLE>


                                      F-52
<PAGE>   134
                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Notes to the Financial Statements -- Continued

                           December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                                                        TO BE WELL
                                                                                    CAPITALIZED UNDER
                                                                  FOR CAPITAL       PROMPT CORRECTIVE
                                            ACTUAL             ADEQUACY PURPOSES    ACTION PROVISIONS
                                  -----------------------   ---------------------  --------------------
                                    AMOUNT         RATIO      AMOUNT       RATIO     AMOUNT       RATIO
                                  -----------------------   ---------------------  --------------------
<S>                               <C>              <C>      <C>           <C>      <C>           <C>

AS OF DECEMBER 31, 1998:
    Total capital (to risk
       weighted assets) ......    $7,965,900       14.86%   $4,288,320     8.0%    $5,360,400   =>10.0%

    Tier I capital (to risk
       weighted assets) ......     7,267,000       13.56%    2,144,160   =>4.0%     3,216,240   => 6.0%

    Tier I capital (to average
       assets) ...............     7,267,000        8.20%    3,544,800   =>4.0%     4,431,000   => 5.0%

AS OF DECEMBER 31, 1997:
    Total capital (to risk
       weighted assets) ......    $6,931,000       15.17%   $3,655,040   =>8.0%    $4,568,800   =>10.0%

    Tier I capital (to risk
       weighted assets) ......     6,358,000       13.92%    1,827,520   =>4.0%     2,741,280   => 6.0%

    Tier I capital (to average
       assets) ...............     6,358,000        8.07%    3,152,600   =>4.0%     3,940,750   => 5.0%
</TABLE>


(9)      DIVIDENDS

         The Board of Directors of the Bank declared cash dividends of $115,271,
         $115,271 and $72,923 for the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997,
         respectively. Banking regulations limit the amount of dividends that
         may be paid by the Company without prior approval of the Bank's
         regulatory agency.


(10)     STOCK OPTION PLANS

         The Bank currently has an incentive stock plan for the directors and
         employees. In October 1989, the Bank authorized 62,500 common shares
         for future options for each director under an incentive stock option
         and non-statutory stock option plan. The number of options granted to
         each director shall not exceed 7,500. Options were granted at $10.00
         per share (fair market value of the stock). Each option provides that
         the underlying option expires no later than December 31, 1999 and
         vesting occurs at 25% for each year of service from the effective date
         of the grant. As of September 30, 1999 (unaudited) and December 31,
         1998, there were 6,000 and 7,000, respectively, options vested and
         outstanding. No additional options were granted and 1,000 were
         exercised during the nine month period ended September 30, 1999.


                                      F-53
<PAGE>   135

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Note to the Financial Statements -- Continued

                           December 31, 1998 and 1997


         In addition, in 1989, the Bank granted options for a total of 45,000
         shares under a stock option plan to key employees of the Bank. Options
         were granted at a minimum price of $10.00 per share or fair market
         value of the stock at the date of grant. Each option provides a vesting
         period of 25% at the date of grant and 25% for each year of service
         thereafter. The option expires in ten years from the date of the grant.
         As of September 30, 1999 (unaudited) and December 31, 1998, there were
         5,375 and 32,000 shares outstanding with 4,875 and 29,750 shares
         vested, respectively. During the nine month period ended September 30,
         1999, no additional shares were granted, there were no forfeitures and
         24,625 shares were exercised.

         At December 31, 1998, the Bank has two stock-based compensation plans,
         which are described above. The Bank applies APB Opinion No. 25 and
         related interpretations in accounting for its plans. Accordingly, no
         compensation cost has been recognized for its stock option plans. Had
         compensation cost for the Bank's stock-based compensation plans been
         determined consistent with FASB Statement No. 123, the Bank's net
         income would have been reduced to the pro forma amounts indicated
         below:

<TABLE>
<CAPTION>
                                        SEPTEMBER 30,           DECEMBER 31,
                                    -------------------    ------------------
                                      1999        1998       1998       1997
                                    --------    -------    -------    -------
                                        (UNAUDITED)
<S>                                 <C>         <C>        <C>        <C>

Net income:
    As reported.................... $437,722    433,929    701,663    824,733
    Pro forma......................                        698,966    822,036
Basic net income
    As reported.................... $   0.94   $   0.95   $   1.53   $   1.97
    Pro forma...................... $   0.94   $   0.94   $   1.53   $   1.97
Diluted net income
    As reported.................... $   0.90   $   0.90   $   1.45   $   1.83
    Pro forma...................... $   0.90   $   0.90   $   1.45   $   1.82
</TABLE>

         There were no options granted during the nine months ended September
         30, 1999 and 1998 (unaudited) and for the years ended December 31, 1998
         or 1997, therefore, there is no fair value of options granted.

         A summary of the status of the Bank's stock option plan for the nine
         months ended September 30, 1999 (unaudited) and for the years ended
         December 31, 1998 and 1997, and changes during the nine months ended
         September 30, 1999 (unaudited) and for the years ended December 31,
         1998 and 1997 on those dates is presented below:

<TABLE>
<CAPTION>
                                          SEPTEMBER 30,         DECEMBER 31,
                                          -------------     -------------------
             FIXED OPTIONS                  1999              1998       1997
- --------------------------------------    -------------     -------     -------
                                           (UNAUDITED)
<S>                                       <C>               <C>         <C>

Outstanding at beginning of  period: .       37,000            67,607     100,935
    Granted ..........................           --                --          --
    Exercised ........................      (25,625)          (24,937)    (33,248)
    Forfeited ........................           --                --          --
                                          ---------           -------     -------

Outstanding at end of  period ........       11,375            42,750      67,867
                                          ---------           -------     -------

Options exercisable at period-end ....       10,875            40,500      61,062
                                          ---------           =======     =======

Weighted-average fair value of
    options granted during the period
    per share ........................    $      --                --          --
                                          =========           =======     =======
</TABLE>


                                      F-54
<PAGE>   136

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Note to the Financial Statements -- Continued

                           December 31, 1998 and 1997

         The following table summarizes information about fixed stock options
         outstanding for the nine months ended September 30, 1999 (unaudited)
         and for the year December 31, 1998:

<TABLE>
<CAPTION>
                                             SEPTEMBER 30, 1999 (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                          WEIGHTED
                             NUMBER          WEIGHTED             WEIGHTED             NUMBER         AVERAGE EXERCISE
                         OUTSTANDING AT      REMAINING            AVERAGE           EXERCISABLE AT        PRICE AT
   RANGE OF               SEPTEMBER 30,     CONTRACTUAL           EXERCISE          SEPTEMBER 30,       SEPTEMBER 30,
EXERCISE PRICES               1999             LIFE                PRICE                 1999                1999
- ---------------          --------------     -----------           --------          --------------    ----------------
<S>                      <C>                <C>                   <C>               <C>               <C>

$10.00-$12.81                11,350          2.9 years             $10.49               10,875              $10.49

</TABLE>

<TABLE>
<CAPTION>
                                                    DECEMBER 31, 1998
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                          WEIGHTED
                             NUMBER          WEIGHTED             WEIGHTED              NUMBER        AVERAGE EXERCISE
                         OUTSTANDING AT      REMAINING            AVERAGE           EXERCISABLE AT        PRICE AT
   RANGE OF               DECEMBER 31,      CONTRACTUAL           EXERCISE           DECEMBER 31,       DECEMBER 31,
EXERCISE PRICES               1999             LIFE                PRICE                 1998               1998
- ---------------          --------------     -----------           --------          --------------    ----------------
<S>                      <C>                <C>                   <C>               <C>               <C>

$10.00-$12.81                42,750          2.5 years             $10.12               40,500             $10.00
</TABLE>


(11)     EMPLOYEE BENEFIT PLAN

         The Bank has adopted a 401(k) profit sharing plan. The effective date
         of the 401(k) portion of the plan is April 1, 1992, and was restated
         January 1, 1996. The effective date of the profit sharing portion of
         the plan is January 1, 1995. The plan covers all employees with one
         year of service who are 18 years of age or older. Under the 401(k)
         plan, employees can contribute and defer taxes on compensation
         contributed, as defined in the plan, within prescribed limits. The Bank
         may make discretionary matching contributions, qualified nonelective
         contributions and discretionary nonelective contributions, which are
         allocated on deferring bases. The Bank's contribution to the 401(k)
         portion of the plan amounted to $14,902, $13,206, $17,756 and $13,780
         for the nine months ended September 30, 1999 and 1998 and for the years
         ended December 31, 1998 and 1997, respectively. The Bank's contribution
         to the profit sharing portion of the plan was $33,000, $35,083, $24,783
         and $59,758 for nine months ended September 30, 1999 and 1998
         (unaudited) and for the years ended December 31, 1998 and 1997,
         respectively.


(12)     CREDIT COMMITMENTS

         The Bank has outstanding at any time a significant number of
         commitments to extend credit. These arrangements are subject to strict
         credit control assessments and each customer's credit worthiness is
         evaluated on a case-by-case basis. A summary of commitments to extend
         credit and standby letters of credit written for the nine months ended
         September 30, 1999 (unaudited) and for the years ended December 31,
         1998 and 1997 are as follows:


                                      F-55
<PAGE>   137

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                 Note to the Financial Statements -- Continued

                           December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                     SEPTEMBER 30,                 DECEMBER 31,
                                     -------------             ----------------------
                                          1999                    1998         1997
                                     -------------             ---------    ---------
                                      (UNAUDITED)
       <S>                          <C>                       <C>          <C>

       Standby letters of credit    $      324,795               401,295       783,723
       Available lines of credit         8,536,826             4,697,456     2,571,680
</TABLE>

         Because many commitments expire without being funded in whole or part,
         the contract amounts are not estimates of future cash flows.

         The majority of loan commitments have terms up to one year and have
         variable interest rates.

         Credit risk represents the accounting loss that would be recognized at
         the reporting date if counterparties failed completely to perform as
         contracted. The credit risk amounts are equal to the contractual
         amounts, assuming that the amounts are fully advanced and that the
         collateral or other security is of no value.

         The Bank's policy is to require customers to provide collateral prior
         to the disbursement of approved loans. The amount of collateral
         obtained, if it is deemed necessary by the Bank upon extension of
         credit, is based on management's credit evaluation of the counterparty.
         Collateral held varies but may include accounts receivable, inventory,
         real estate and income providing commercial properties.

         Standby letters of credit are contractual commitments issued by the
         Bank to guarantee the performance of a customer to a third party. The
         credit risk involved in issuing letters of credit is essentially the
         same as that involved in extending loan facilities to customers.


(13)     CONCENTRATIONS OF CREDIT RISK

         Most of the Bank's business activity is with customers located within
         Pasco County and portions of adjacent counties. The majority of
         commercial and mortgage loans are granted to customers residing in this
         area. Generally, commercial loans are secured by real estate, and
         mortgage loans are secured by either first or second mortgages on
         residential or commercial property. As of December 31, 1998,
         substantially all of the Bank's loan portfolio was secured. Although
         the Bank has a diversified loan portfolio, a substantial portion of its
         debtors' ability to honor their contracts is dependent upon the economy
         of Pasco County and portions of adjacent counties. The Bank does not
         have significant exposure to any individual customer or counterparty.


                                      F-56
<PAGE>   138

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
First National Bank of Polk County:


We have audited the accompanying balance sheet of First National Bank of Polk
County as of December 31, 1998 and the related statements of operations, changes
in stockholders' equity and comprehensive income and cash flows for the year
then ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First National Bank of Polk
County at December 31, 1998, and the results of its operations and its cash
flows for the year then ended, in conformity with generally accepted accounting
principles.



/s/ KPMG LLP
Orlando, Florida
January 22, 1999



                                      F-57
<PAGE>   139







                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders
First National Bank of Polk County


We have audited the accompanying statement of condition of First National Bank
of Polk County as of December 31, 1997, and the related statement of income,
changes in stockholders' equity, and cash flows for the year then ended. These
financial statements are the responsibility of the First National Bank of Polk
County's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

We conducted our audit 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 audit provides a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First National Bank of Polk
County as of December 31, 1997, and the results of its operations and its cash
flows for the year then ended, in conformity with generally accepted accounting
principles.


January 27, 1998

/s/ GT Nunez

                                      F-58


<TABLE>
<S>                                                           <C> <C>
- ------------------------------------------------------------- GTN -------------------------------------------------------------
900 Ingraham Avenue, Haines City, FL 33844                        Tel:(941)422-4861 Fax: (941)421-9830 E-mail: GTNCPA'[email protected]
</TABLE>
<PAGE>   140



                       FIRST NATIONAL BANK OF POLK COUNTY

                                 Balance Sheets

<TABLE>
<CAPTION>
                                                     SEPTEMBER 30,                DECEMBER 31,
                                                     -------------         -------------------------
                         Assets                          1999                 1998           1997
                                                     -------------         -----------   -----------
                                                      (UNAUDITED)
<S>                                                  <C>                   <C>           <C>
Cash and due from banks ..........................   $  2,468,087          $ 3,106,304   $ 2,602,062
Federal funds sold ...............................      2,673,000            3,752,000     4,566,000
Investment securities available for sale .........     23,182,047           23,809,823    18,646,836
Loans, less allowance for loan losses of $636,028,
    $688,503, and $653,750 for
    September 30, 1999 (unaudited) and December 31,
    1998 and 1997, respectively ..................     40,180,058           39,414,516    34,497,300
Accrued interest receivable ......................        516,071              533,345       483,910
Premises and equipment, net ......................      2,596,466            2,701,899     2,994,487
Other real estate owned ..........................        208,295                   --
Deferred income taxes ............................        250,543              184,117       110,178
Prepaids and other assets ........................        138,515               72,493        24,681
                                                     ------------          -----------   -----------
                                                     $ 72,213,082          $73,777,676   $63,925,454
                                                     ============          ===========   ===========
          LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
    Interest bearing .............................   $ 54,282,199          $57,359,893   $51,374,944
    Noninterest bearing ...........................    10,816,226           10,066,213     7,079,391
                                                     ------------          -----------   -----------
              Total deposits .....................     65,098,425           67,426,106    58,454,335
    Securities sold under agreements to repurchase        365,000              255,000       389,000
    Accrued interest payable .....................         66,821               91,057        95,922
    Accounts payable and accrued expenses ........        123,526              115,617        85,466
                                                     ------------          -----------   -----------
              Total liabilities ..................     65,653,772           67,887,780    59,024,723
                                                     ------------          -----------   -----------
Stockholders' equity:
    Common stock, $5 par value; 5,000,000 shares
       authorized; 475,625, 441,250 and 412,500
       shares or for the nine months ended
       September 30, 1999 (unaudited)
       and as of December 31, 1998
       and 1997, issued and outstanding,
       respectively...............................      2,378,125            2,206,250     2,062,500
    Additional paid-in capital ...................      2,500,034            2,250,547     2,074,435
    Retained earnings ............................      1,727,480            1,364,345       739,242
    Accumulated other comprehensive income .......        (46,329)              68,754        24,554
                                                     ------------          -----------   -----------
              Total stockholders' equity .........      6,559,310            5,889,896     4,900,731
Commitments and contingent liabilities
                                                     ------------          -----------   -----------
              Total liabilities and stockholders'
                equity ...........................   $ 72,213,082          $73,777,676   $63,925,454
                                                     ============          ===========   ===========
</TABLE>

See accompanying notes to financial statements.


                                      F-59
<PAGE>   141


                       FIRST NATIONAL BANK OF POLK COUNTY

                            Statements of Operations


<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                                                       SEPTEMBER 30,             YEARS ENDED DECEMBER 31,
                                                                --------------------------      --------------------------
                                                                   1999           1998             1998            1997
                                                                ----------      ----------      ----------      ----------
                                                                        (UNAUDITED)
<S>                                                             <C>             <C>             <C>             <C>
Interest income:
    Loans ................................................      $2,610,461      $2,577,351      $3,452,295      $3,145,803
    Investment securities ................................       1,003,904         943,084       1,254,071       1,097,001
    Federal funds sold ...................................         119,377         240,937         291,839         196,637
                                                                ----------      ----------      ----------      ----------
             Total interest income .......................       3,733,742       3,761,372       4,998,205       4,439,441
                                                                ----------      ----------      ----------      ----------
Interest expense:
    Deposits .............................................       1,507,428       1,648,927       2,198,379       1,939,256
    Securities sold under agreement to repurchase ........          12,315          30,578          33,975          20,189
                                                                ----------      ----------      ----------      ----------
             Total interest expense ......................       1,519,743       1,679,505       2,232,354       1,959,445
                                                                ----------      ----------      ----------      ----------
             Net interest income .........................       2,213,999       2,081,867       2,765,851       2,479,996

Provision for loan losses ................................          63,000          39,000          39,000          73,000
                                                                ----------      ----------      ----------      ----------
             Net interest income after loan loss provision       2,150,999       2,042,867       2,726,851       2,406,996
                                                                ----------      ----------      ----------      ----------
Other income:
    Service charges on deposit accounts ..................         173,351         141,944         195,016         140,569
    Other service charges and fees .......................          93,003          56,951          79,701          68,822
                                                                ----------      ----------      ----------      ----------
                                                                   266,354         198,895         274,717         209,391
                                                                ----------      ----------      ----------      ----------
Other expenses:
    Salaries, wages and employee benefits ................         769,828         660,931         887,138         802,415
    Occupancy expense ....................................         189,567         165,960         215,842         214,413
    Depreciation of premises and equipment ...............         164,150         166,300         212,826         167,278
    Stationary and printing supplies .....................          67,121          64,096          77,193          83,164
    Advertising and public relations .....................          37,591          41,770          56,837          45,518
    Data processing expense ..............................         168,900         132,029         185,072         132,931
    Legal and professional fees ..........................          49,354          55,853          52,288          36,223
    Other operating expenses .............................         266,439         249,672         326,910         284,001
                                                                ----------      ----------      ----------      ----------
                                                                 1,712,950       1,536,611       2,014,106       1,765,943
                                                                ----------      ----------      ----------      ----------
             Income before provision for income taxes ....         704,403         705,151         987,462         850,444
Provision for income taxes ...............................         255,656         220,587         296,171         302,751
                                                                ==========      ==========      ==========      ==========
             Net income ..................................      $  448,747      $  484,564      $  691,291      $  547,693
                                                                ==========      ==========      ==========      ==========

Net Income per Share
    Basic.................................................      $     0.95      $     1.11      $     1.58      $     1.35
    Diluted...............................................      $     0.92      $     1.05      $     1.49      $     1.27

Average Number of Common Shares Outstanding
    Basic.................................................         470,616         436,049         437,360         406,719
    Diluted...............................................         488,726         461,599         462,603         431,201

</TABLE>

See accompanying notes to financial statements.


                                      F-60

<PAGE>   142




                       FIRST NATIONAL BANK OF POLK COUNTY

      Statements of Changes in Stockholder' Equity and Comprehensive Income

<TABLE>
<CAPTION>
                                                                                                        ACCUMULATED
                                                                                                           OTHER         TOTAL
                                                      COMPREHENSIVE    COMMON    CAPITAL    RETAINED   COMPREHENSIVE  STOCKHOLDERS'
                                                         INCOME        STOCK     SURPLUS    EARNINGS       INCOME        EQUITY
                                                      -------------  ---------- ---------  ----------  -------------  -------------
<S>                                                   <C>            <C>        <C>        <C>         <C>            <C>
Balance, December 31, 1996 .......................                   $2,012,500 2,012,500     232,299         54,153      4,311,452

Dividends paid ...................................                           --        --     (40,750)            --        (40,750)

Stock options exercised ..........................                       50,000    50,000          --             --        100,000

Tax effect of tax deduction in excess of book
    deduction on options exercised during the year                           --    11,935          --             --         11,935

Comprehensive income:
    Net income ...................................    $     547,693          --        --     547,693             --        547,693
    Other comprehensive income, net of tax
        unrealized gain on securities ............          (29,599)         --        --          --        (29,599)       (29,599)
                                                      -------------
Comprehensive income .............................    $     518,094
                                                      =============  ---------  ---------   ---------  -------------  -------------

Balance,  September 31, 1997 .....................                    2,062,500 2,074,435     739,242         24,554      4,900,731

Dividends paid ...................................                           --        --     (66,188)            --        (66,188)

Stock options exercised ..........................                      143,750   143,750          --             --        287,500

Tax effect of tax deduction in excess of book
    deduction on options exercised during the year                           --    32,362          --             --         32,362

Comprehensive income:
    Net income ...................................    $     691,291          --        --     691,291             --        691,291
    Other comprehensive income, net of tax
        unrealized gain on securities ............          (44,200)         --        --          --        (44,200)       (44,200)
                                                      -------------
Comprehensive income .............................    $     735,491
                                                      =============  ---------- ---------  ----------  -------------  -------------

Balance,  December 31, 1998 ......................                    2,206,250 2,250,547   1,364,345         68,754      5,889,896

Dividends paid ...................................                           --        --     (85,612)            --        (85,612)

Stock options exercised ..........................                      171,875   171,875          --             --        343,750

Tax effect of tax deduction in excess of book
    deduction on options exercised during the year                           --    77,612          --             --         77,612

Comprehensive income:
    Net income ...................................    $     448,747          --        --     448,747             --        448,747
    Other comprehensive income, net of tax
        unrealized loss on securities ............         (115,083)         --        --          --       (115,083)      (115,083)
                                                      -------------
Comprehensive income .............................    $     333,664
                                                      =============

                                                                     ---------- ---------  ----------  -------------  -------------
Balance,  September 30, 1999 .....................                   $2,378,125 2,500,034   1,727,480        (46,329)     6,559,310
                                                                     ========== =========  ==========  =============  =============
</TABLE>

See accompanying notes to financial statements.


                                      F-61
<PAGE>   143




                     FIRST NATIONAL BANK OF POLK COUNTY

                          Statements of Cash Flows


<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                             SEPTEMBER 30,              YEARS ENDED DECEMBER 31,
                                                                     ----------------------------     ----------------------------
                                                                        1999             1998             1998             1997
                                                                     -----------     ------------     ------------     -----------
                                                                             (UNAUDITED)
<S>                                                                  <C>             <C>              <C>              <C>
Cash flows from operating activities:
    Net income ..................................................    $   448,747     $    484,564     $    691,291     $   547,693
    Adjustments to reconcile net income to net cash provided
       by operating activities:
         Provision for loan losses ..............................         63,000           39,000           39,000          73,000
         Depreciation of premises and equipment .................        164,150          166,300          212,828         165,538
         Net accretion of discounts on investment securities ....         52,667          (15,346)         (12,300)             --
         Net deferred loan origination fees .....................          9,888           18,227           20,366           8,487
         Gain on sale of other real estate owned ................        (10,535)              --               --              --
         Write down of other real estate owned ..................             --               --            9,227              --
         Deferred income taxes ..................................          2,970          (89,512)        (101,847)             --
         Tax deduction in excess of book deduction on options
            exercised ...........................................         77,612           32,362           32,362          11,935
    Cash provided by (used in) changes in:
         Net change in accrued interest receivable ..............         17,274           15,444          (49,435)        (28,403)
         Net change in prepaids and other assets ................        (66,022)         (56,213)         (47,812)         17,184
         Net change in accrued interest payable .................        (24,236)         (11,770)          (4,865)          6,554
         Net change in accounts payable and accrued expenses ....          7,909          140,264           30,151        (121,684)
                                                                     -----------     ------------     ------------     -----------
            Net cash provided by operating activities ...........        743,424          723,320          818,966         680,304
                                                                     -----------     ------------     ------------     -----------
Cash flows from investing activities:
    Maturities of investment securities available for sale ......      5,457,321       12,015,366       12,521,191       6,500,000
    Call of investment securities available for sale ............      2,000,000        1,000,000        1,500,000              --
    Purchases of investment securities ..........................     (7,066,691)     (16,082,537)     (19,099,770)     (7,540,759)
    Increase in loans, net of repayments ........................     (1,013,011)      (4,333,134)      (5,188,988)     (4,916,973)
    Purchases of premises and equipment .........................        (58,717)        (192,068)        (196,655)       (681,391)
    Proceeds from sale of other real estate owned ...............        180,000               --          276,415              --
                                                                     -----------     ------------     ------------     -----------
            Net cash used in investing activities ...............       (501,098)      (7,592,373)     (10,187,807)     (6,639,123)
                                                                     -----------     ------------     ------------     -----------
Cash flows from financing activities:
    Net (decrease) increase in demand and savings deposits ......     (2,327,681)       5,398,609        8,971,771       9,104,674
    Net (decrease) increase in other borrowings .................        110,000         (128,000)        (134,000)         52,000
    Stock options exercised .....................................        343,750          287,500          287,500         100,000
    Dividends paid ..............................................        (85,612)         (66,188)         (66,188)        (40,750)
                                                                     -----------     ------------     ------------     -----------
               Net cash provided by (used in) financing
                 activities .....................................     (1,959,543)       5,491,921        9,059,083       9,215,924
                                                                     -----------     ------------     ------------     -----------
               Net increase (decrease) in cash and due from banks     (1,717,217)      (1,377,132)        (309,758)      3,257,105

Cash and cash equivalents, beginning of period ..................      6,858,304        7,168,062        7,168,062       3,910,957
                                                                     -----------     ------------     ------------     -----------
Cash and cash equivalents, end of period ........................    $ 5,141,087     $  5,790,930     $  6,858,304     $ 7,168,062
                                                                     ===========     ============     ============     ===========
Supplemental schedule of noncash transactions:
    Market value adjustment-investment securities available-
       for-sale .................................................
         Market value adjustments-investments ...................    $   (74,244)    $    130,138     $    110,235     $    38,127
         Deferred income tax liability ..........................         27,915          (47,630)         (41,481)        (13,573)
                                                                     -----------     ------------     ------------     -----------
               Unrealized gain (loss) on investments
                 available-for-sale .............................    $   (46,329)    $     82,508     $     68,754     $    24,554
                                                                     ===========     ============     ============     ===========
       Transfer of loan to other real estate owned ..............    $   174,581     $         --     $    212,406     $        --
                                                                     ===========     ============     ============     ===========
    Cash paid during the year for:
       Interest .................................................    $ 1,543,979     $  1,691,275     $  2,237,219     $ 1,952,891
                                                                     ===========     ============     ============     ===========
       Income taxes .............................................    $   249,629     $    262,792     $    357,513     $   407,190
                                                                     ===========     ============     ============     ===========
</TABLE>

See accompanying notes to financial statements.


                                      F-62
<PAGE>   144




                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                           December 31, 1998 and 1997
           (Information insofar as it relates to the nine months ended
                    September 30, 1999 and 1998 (unaudited))


(1)    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       The following is a description of the basis of presentation and the
       significant accounting and reporting policies which First National Bank
       of Polk County (the "Bank") follows in preparing and presenting its
       financial statements.

       (A)    CASH EQUIVALENTS

              For purposes of the statement of cash flows, the Bank considers
              cash and due from banks, federal funds sold and noninterest
              bearing deposits in other banks with a purchased maturity of three
              months or less to be cash equivalents.

       (B)    INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT SECURITIES
              HELD TO MATURITY

              The Bank accounts for investments at fair value except for those
              securities which the Bank has the positive intent and ability to
              hold to maturity. Investments to be held for indefinite periods of
              time and not intended to be held to maturity are classified as
              available for sale and are carried at fair value. Unrealized
              holding gains and losses are included as a separate component of
              stockholders' equity net of the effect of income taxes. Realized
              gains and losses on investment securities available for sale are
              computed using the specific identification method.

              Securities that management has the intent and the Bank has the
              ability at the time of purchase or origination to hold until
              maturity are classified as investment securities held to maturity.
              Securities in this category are carried at amortized cost adjusted
              for accretion of discounts and amortization of premiums using the
              level yield method over the estimated life of the securities. If a
              security has a decline in fair value below its amortized cost that
              is other than temporary, then the security will be written down to
              its new cost basis by recording a loss in the statement of
              operations.

       (C)    LOANS

              Loans receivable that management has the intent and the Bank has
              the ability to hold until maturity or payoff are reported at their
              outstanding unpaid principal balance less the allowance for loan
              losses and deferred fees on originated loans.

              Loan origination fees, net of related costs, are capitalized and
              recognized in income over the contractual life of the loans,
              adjusted for estimated prepayments based on the Bank's historical
              prepayment experience.

              Commitment fees and costs relating to the commitments are
              recognized over the commitment period on a straight-line basis. If
              the commitment is exercised during the commitment period, the
              remaining unamortized commitment fee at the time of exercise is
              recognized over the life of the loan as an adjustment of yield.


                                      F-63

<PAGE>   145


                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued



              Loans are placed on nonaccrual status when the loan becomes 90
              days past due as to interest or principal, unless the loan is both
              well secured and in the process of collection, or when the full
              timely collection of interest or principal becomes uncertain. When
              a loan is placed on nonaccrual status, the accrued and unpaid
              interest receivable is written off, amortization of the net
              deferred loan origination fees cease and the loan is accounted for
              on the cash or cost recovery method thereafter until qualifying
              for return to accrual status.

              The Bank, considering current information and events regarding the
              borrower's ability to repay their obligations, considers a loan to
              be impaired when it is probable that the Bank will be unable to
              collect all amounts due according to the contractual terms of the
              loan agreement. When a loan is considered to be impaired, the
              amount of the impairment is measured based on the present value of
              expected future cash flows discounted at the loan's effective
              interest rate, the secondary market value of the loan, or the fair
              value of the collateral for collateral dependent loans. Impaired
              loans are written down to the extent that principal is judged to
              be uncollectible and, in the case of impaired collateral dependent
              loans where repayment is expected to be provided solely by the
              underlying collateral and there is no other available and reliable
              sources of repayment, are written down to the lower of cost or
              collateral value. Impairment losses are included in the allowance
              for loan losses.

       (D)    ALLOWANCE FOR LOAN LOSSES

              The Bank follows a consistent procedural discipline and accounts
              for loan loss contingencies in accordance with Statement of
              Financial Accounting Standards No. 5, "Accounting for
              Contingencies" (Statement 5). The following is a description of
              how each portion of the allowance for loan losses is determined.

              The Bank segregates the loan portfolio for loan loss purposes into
              the following broad segments: commercial real estate; residential
              real estate; commercial business; and consumer loan. The Bank
              provides for a general allowance for losses inherent in the
              portfolio by the above categories, which consists of two
              components. General loss percentages are calculated based upon
              historical analyses. A supplemental portion of the allowance is
              calculated for inherent losses which probably exist as of the
              evaluation date even though they might not have been identified by
              the more objective processes used for the portion of the allowance
              described above. This is due to the risk of error and/or inherent
              imprecision in the process. This portion of the allowance is
              particularly subjective and requires judgments based on
              qualitative factors which do not lend themselves to exact
              mathematical calculations such as; trends in delinquencies and
              nonaccruals; migration trends in the portfolio; trends in volume,
              terms, and portfolio mix; new credit products and/or changes in
              the geographic distribution of those products; changes in lending
              policies and procedures; loan review reports on the efficacy of
              the risk identification process; changes in the outlook for local,
              regional and national economic conditions; and concentrations of
              credit.

              Specific allowances are provided in the event that the specific
              collateral analysis on each classified loan indicates that the
              probable loss upon liquidation of collateral would be in excess of
              the general percentage allocation. The provision for loan loss is
              debited or credited in order to state the allowance for loan
              losses to the required level as determined above.


                                      F-64
<PAGE>   146

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

              The Bank records impairment in the value of its loans as an
              addition to the allowance for loan losses. Any changes in the
              value of impaired loans due to the passage of time or revisions in
              estimates are reported as adjustments to provision expense in the
              same manner in which impairment initially was recognized.

              Regulatory examiners may require the Bank to recognize additions
              to the allowance based upon their judgment about the information
              available to them at the time of their examination.

       (E)    PREMISES AND EQUIPMENT

              Premises and equipment are stated at cost less accumulated
              depreciation which is computed over the estimated useful lives of
              the assets which range from 3 to 40 years on a double-declining
              balance.

       (F)    OTHER REAL ESTATE OWNED

              Real estate acquired in the settlement of loans is recorded at the
              lower of cost (principal balance of the former loan plus costs of
              obtaining title and possession) or estimated fair value, less
              estimated selling costs. Costs relating to development and
              improvement of the property are capitalized, whereas those
              relating to holding the property are charged to operations.

       (G)    COMPREHENSIVE INCOME

              In June 1997, the Financial Accounting Standards Board established
              Statement of Financial Accounting Standards (SFAS) No. 130,
              "Reporting Comprehensive Income." This Statement establishes
              standards for reporting and display of comprehensive income and
              its components in a full set of financial statements. This
              Statement requires that an enterprise classify items or other
              comprehensive income by nature in a financial statement, and
              display the accumulated balance of other comprehensive income
              separately from retained earnings and additional paid-in capital
              in the equity section of a balance sheet.

              The Bank adopted this Statement effective January 1, 1998 with the
              1997 financial statements reclassified to reflect this adoption.
              The Bank's other comprehensive income is the unrealized
              gain/(loss) on investment securities available for sale.

       (H)    INCOME TAXES

              Deferred tax assets and liabilities are recognized for the future
              tax consequences attributable to temporary differences between the
              financial statement carrying amounts of existing assets and
              liabilities and their respective tax bases. 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. The effect on
              deferred tax assets and liabilities of a change in tax rates is
              recognized in income in the period that included the enactment
              date. Deferred tax assets are recognized subject to management's
              judgment that realization is more likely than not.


                                      F-65
<PAGE>   147


                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       (I)    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 amount of revenues and expenses during the reporting
              period. These estimates include the allowance for loan loss and
              the valuation of the deferred tax asset. Actual results could
              differ from these estimates.

       (J)    EFFECT OF NEW PRONOUNCEMENTS

              In June 1997, the FASB issued Financial Accounting Standards No.
              131, "Disclosure about Segments of an Enterprise and Related
              Information". This Statement requires that a public business
              enterprise report financial and descriptive information about its
              reportable operating segments. Operating segments are components
              of an enterprise about which separate financial information is
              available that is evaluated regularly by the chief operating
              decision make in deciding how to allocate resources and in
              assessing performance. This Statement is effective for fiscal
              years beginning after December 15, 1997. The Company adopted the
              Statement effective January 1, 1998, however, the Company has only
              one reportable segment.

              In June 1998, the FASB issued Statement of Financial Accounting
              Standards No. 133, "Accounting for Derivative Instruments and
              Hedge Activities". This Statement, which is effective for all
              fiscal quarters and all fiscal years beginning after June 15,
              1999, requires all derivatives be measured at fair value and be
              recognized as assets and liabilities in the statement of financial
              position. This Statement sets forth the accounting for changes in
              fair value of a derivative depending on the intended use and
              designation of the derivative. Implementation of the Statement is
              not expected to have a significant impact on the financial
              position or results of operations of the Company.

              In October 1998, the FASB issued Financial Accounting Standards
              No. 134, "Accounting for Mortgage-Backed Securities Retained after
              the Securitization of Mortgage Loans Held for Sale by a Mortgage
              Banking Enterprise." This Statement requires that after the
              securitization of a mortgage loan held for sale, an entity engaged
              in mortgage banking activities classify the resulting
              mortgage-backed security as a trading security. The Statement is
              effective for the first fiscal quarter beginning after December
              15, 1998. The Company does not expect the adoption of this
              Statement to have any impact on its consolidated financial
              statements.

       (K)    RECLASSIFICATIONS

              Certain amounts in the 1997 and 1998 financial statements have
              been reclassified to conform with the September 30, 1999
              presentation.


(2)    INVESTMENT SECURITIES AVAILABLE FOR SALE AND INVESTMENT SECURITIES HELD
       TO MATURITY

       The amortized cost and estimated market values of investment securities
       available for sale for the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997 are as
       follows:


                                      F-66
<PAGE>   148
                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued


       INVESTMENT SECURITIES AVAILABLE FOR SALE:

<TABLE>
<CAPTION>
                                                    SEPTEMBER 30, 1999 (UNAUDITED)
                                        --------------------------------------------------------
                                                          GROSS         GROSS         ESTIMATED
                                          AMORTIZED     UNREALIZED    UNREALIZED        MARKET
                                            COST          GAINS         LOSSES          VALUE
                                        ------------    ----------    -----------    -----------
<S>                                     <C>             <C>           <C>            <C>
          U.S. Treasury securities .    $ 12,535,672    $    6,988    $    28,425    $12,514,235
          Obligations of U.S.
              government agencies ..       9,576,570           465         53,273      9,523,762
          Municipals ...............       1,000,000            --             --      1,000,000
          Federal Reserve Bank stock         144,050            --             --        144,050
                                        ------------    ----------    -----------    -----------

                                        $ 23,256,292    $    7,453    $    81,698    $23,182,047
                                        ============    ==========    ===========    ===========

                                                          DECEMBER 31, 1998
                                        --------------------------------------------------------
          U.S. Treasury securities .    $  8,535,040    $   62,497    $      (220)   $ 8,597,317
          Obligations of U.S.
              government agencies ..      14,031,798        57,424         (9,466)    14,079,756
          Municipals ...............       1,000,000            --             --      1,000,000
          Federal reserve bank stock         132,750            --             --        132,750
                                        ------------    ----------    -----------    -----------

                                        $ 23,699,588    $  119,921    $    (9,686)   $23,809,823
                                        ============    ==========    ===========    ===========

                                                          DECEMBER 31, 1997
                                        --------------------------------------------------------

          U.S. Treasury securities .    $ 14,486,746    $   38,127    $        --    $14,524,873
          Obligations of U.S.
              government agencies ..       4,002,013            --             --      4,002,013
          Federal reserve bank stock         119,950            --             --        119,950
                                        ------------    ----------    -----------    -----------

                                        $ 18,608,709    $   38,127    $        --    $18,646,836
                                        ============    ==========    ===========    ===========
</TABLE>


                                      F-67
<PAGE>   149

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       The amortized cost and estimated market value of investment securities
       available for sale for the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997 by
       contractual maturity are listed below:

<TABLE>
<CAPTION>
                                                       SEPTEMBER 30, 1999 (UNAUDITED)
                                                       -----------------------------
                                                        AMORTIZED       ESTIMATED
                                                          COST         MARKET VALUE
                                                       -----------     ------------
<S>                                                    <C>             <C>
       Investment securities available for sale:
             Due in one year or less .............     $18,239,006     $18,208,127
             Due after one year through five years       4,017,286       3,973,920
             Due after ten years .................       1,000,000       1,000,000
                                                       -----------     -----------

                                                       $23,256,292     $23,182,047
                                                       ===========     ===========

                                                              DECEMBER 31, 1998
                                                       ---------------------------
       Investment securities available for sale:
             Due in one year or less .............     $ 8,649,107     $ 8,689,995
             Due after one year through five years      15,050,481      15,119,828
                                                       -----------     -----------

                                                       $23,699,588     $23,809,823
                                                       ===========     ===========

                                                              DECEMBER 31, 1997
                                                       ---------------------------
       Investment securities available for sale:
             Due in one year or less .............     $13,093,558     $13,116,570
             Due after one year through five years       5,515,151       5,530,266
                                                       -----------     -----------

                                                       $18,608,709     $18,646,836
                                                       ===========     ===========
</TABLE>

At September 30, 1999 and at December 31, 1998 and 1997, the Bank had
$1,750,000, $1,750,000 and $1,989,980, at cost, respectively, in securities
pledged to the State of Florida as collateral on public fund deposits and for
other purposed required or permitted by law.



                                      F-68
<PAGE>   150

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

(3)    LOANS

       Major categories of loans included in the loan portfolio at and September
       30, 1999 (unaudited) and December 31, 1998 and 1997 are:

<TABLE>
<CAPTION>
                             SEPTEMBER 30,           DECEMBER 31,
                             -------------    --------------------------
                                 1999             1998           1997
                             -------------    -----------    -----------
                             (UNAUDITED)
<S>                          <C>              <C>            <C>
Real estate:
    Residential .........    $17,659,343      $15,623,778    $13,225,586
    Commercial ..........     10,999,881       10,166,172      9,961,255
    Construction ........      1,151,507        1,800,438      1,562,980
                             -----------      -----------    -----------

        Total real estate     29,810,731       27,590,388     24,749,821

Commercial ..............    $ 4,249,230        5,433,823      3,962,480
Installment .............      6,513,214        6,788,342      6,250,691
Equity lines of credit ..        343,165          306,565        237,481
Overdrafts ..............          7,959           82,253         28,536
                             -----------      -----------    -----------

                              40,924,299       40,201,371     35,229,009

Less:
    Allowance for loan
       losses ...........        636,028          688,530        653,750
    Deferred loan
       origination fees .        108,213           98,325         77,959
                             -----------      -----------    -----------

        Net loans .......    $40,180,058      $39,414,516    $34,497,300
                             ===========      ===========    ===========
</TABLE>

       The following is a summary of information regarding nonaccrual and
       impaired loans for the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                         SEPTEMBER 30,       DECEMBER 31,
                                         -------------   --------------------
                                              1999         1998       1997
                                         -------------   --------   ---------
                                          (UNAUDITED)
<S>                                      <C>             <C>         <C>
Nonaccrual loans ....................      $201,000      $452,832    $     --
                                           ========      ========    ========

Recorded investment in impaired
    loans ...........................      $551,992      $778,407    $208,057
                                           ========      ========    ========

Allowance for loan losses related to
    impaired loans ..................      $585,694      $716,347    $ 13,411
                                           ========      ========    ========
</TABLE>


                                      F-69
<PAGE>   151

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued


<TABLE>
<CAPTION>
                                       INTEREST            INTEREST           AVERAGE
                                      INCOME NOT            INCOME            RECORDED
                                     RECOGNIZED ON       RECOGNIZED ON      INVESTMENT IN
                                      NONACCRUAL           IMPAIRED           IMPAIRED
                                         LOANS               LOANS              LOANS
                                     -------------       -------------      -------------
<S>                                  <C>                 <C>                <C>
FOR THE NINE MONTHS ENDED
 SEPTEMBER 30:

     1999 (Unaudited) ...........    $       8,690       $      17,957      $     321,768
                                     =============       =============      =============

FOR THE YEARS ENDED DECEMBER 31:
     1998 .......................    $       4,497       $          --      $     747,000
                                     =============       =============      =============

     1997 .......................    $          --       $          --      $      46,000
                                     =============       =============      =============
</TABLE>

       Certain principal stockholders, directors and officers and their related
       interests were indebted to the Bank as summarized below at September 30,
       1999 (unaudited) and December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                      SEPTEMBER 30,           DECEMBER 31,
                                      -------------    --------------------------
                                           1999           1998           1997
                                      -------------    -----------    -----------
                                      (UNAUDITED)
<S>                                   <C>              <C>            <C>
      Balance, beginning of period..  $ 2,588,361      $ 2,429,671    $ 2,140,540
      Additional new loans .........       10,000        1,416,572        274,800
      Repayments on outstanding
          loans ....................        1,218        1,257,882         14,331
                                      -----------      -----------    -----------
      Balance, end of period........  $ 2,597,143      $ 2,588,361    $ 2,429,671
                                      ===========      ===========    ===========
</TABLE>

All such loans were made in the ordinary course of business. For the nine months
ended September 30, 1999 (unaudited) and December 31, 1998 and 1997,
principal stockholders, directors and officers of the Bank and their related
interests had $3,469,497, $864,592 and $876,099, respectively,
available in lines of credit.


                                      F-70
<PAGE>   152

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

Changes in the allowance for loan losses for the nine months ended September 30,
1999 (unaudited) and for the years ended December 31, 1998 and 1997
were as follows:

<TABLE>
<CAPTION>
                                      SEPTEMBER 30,          DECEMBER 31,
                                      -------------     ----------------------
                                           1999            1998          1997
                                      -------------     --------      --------
                                       (UNAUDITED)
<S>                                   <C>               <C>           <C>
Balance, beginning of period......      $ 688,530         $653,750      $613,013
Provision charged to operations ..         63,000           39,000        73,000
Loans charged-off ................       (117,256)         (23,601)      (50,722)
Recoveries of previous charge-offs          1,754           19,381        18,459
                                        ---------         --------      --------
Balance, end of period............      $ 636,028         $688,530      $653,750
                                        =========         ========      ========
</TABLE>

For the nine months ended September 30, 1999 (unaudited) and for the years ended
December 31, 1998 and 1997, nonaccrual loans were $201,000, $452,832 and $-0-,
respectively. If interest due on all nonaccrual loans for the nine months ended
September 30, 1999 (unaudited) and as of December 31, 1998 and 1997 had been
accrued at the original contract rates, estimated interest income would have
been increased by $8,690, $4,497 and $-0- in September 30, 1999 (unaudited) and
December 31, 1998 and 1997, respectively.

The recorded investment in loans for which impairment has been recognized and
the related allowance for loan losses for the nine months ended September 30,
1999 (unaudited) and as of December 31, 1998 and 1997 were $551,992, $76,423,
$778,407 and $208,057, $716,347 and $13,411, respectively. The average recorded
investment in impaired loans during the nine months ended September 30, 1999
(unaudited) and as of December 31, 1998 and 1997 was $321,768, $747,000 and
$46,000, respectively. Interest income recognized on impaired loans for the nine
months ended September 30, 1999 and for the years ended December 31, 1998 and
1997 was $17,957, $-0-, and $-0-, respectively.

(4)    PREMISES AND EQUIPMENT

       A summary of premises and equipment for the nine months ended September
       30, 1999 (unaudited) and for the years ended December 31, 1998
       and 1997 is as follows:

<TABLE>
<CAPTION>
                           SEPTEMBER 30,         DECEMBER 31,
                           -------------    ------------------------
                               1999            1998          1997
                           -------------    ----------    ----------
                            (UNAUDITED)

<S>                        <C>              <C>           <C>
Land ..................    $  941,507       $  757,346    $  997,346
Building and building
    improvements ......     1,652,492        1,836,652     1,851,318
Furniture, fixtures and
    equipment .........     1,159,599        1,100,883       937,401
                           ----------       ----------    ----------

                            3,753,598        3,694,881     3,786,065
Less accumulated
    depreciation ......     1,157,132          992,982       791,578
                           ----------       ----------    ----------

                           $2,596,466       $2,701,899    $2,994,487
                           ==========       ==========    ==========
</TABLE>


                                      F-71

<PAGE>   153

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

(5)    FAIR VALUE OF FINANCIAL INSTRUMENTS

       The following methods and assumptions were used by the Bank in estimating
       fair values of financial instruments as disclosed herein:

         CASH AND CASH EQUIVALENTS - The carrying amount of cash and cash
         equivalents represents fair value.

         INVESTMENTS - The Bank's investment securities available for sale and
         held to maturity represent investments in U.S. Government obligations,
         U.S. Government Agency securities, and state and political
         subdivisions. The Bank's equity investments at year end represents
         stock investments in the Federal Reserve Bank. The stock is not
         publicly traded and the carrying amount was used to estimate the fair
         value. The fair value of the U.S. Government obligations and U.S.
         Government Agency obligations and state and local political subdivision
         portfolios was estimated based on quoted market prices.

         LOANS - For variable rate loans that reprice frequently and have no
         significant change in credit risk, fair values are based on carrying
         values. Fair values for commercial real estate, commercial and consumer
         loans other than variable rate loans are estimated using discounted
         cash flow analysis, using interest rates currently being offered for
         loans with similar terms to borrowers of similar credit quality. Fair
         values of impaired loans are estimated using discounted cash flow
         analysis or underlying collateral values, where applicable.

         DEPOSITS - The fair values disclosed for demand deposits are, by
         definition, equal to the amount payable on demand at December 31, 1998
         (that is their carrying amounts). The carrying amounts of variable
         rate, fixed term money market accounts and certificates of deposit
         (CDs) approximate their fair value at the reporting date. Fair values
         for fixed rate CDs are estimated using a discounted cash flow
         calculation that applies interest rates currently being offered on
         certificates to a schedule of aggregated expected monthly maturities on
         time deposits.

         REPURCHASE AGREEMENTS - The carrying amount of the repurchase
         agreements approximate their fair value.

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


                                      F-72
<PAGE>   154

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       The following tables present the carrying amounts and estimated fair
values of the Bank's financial instruments.

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30, 1999 (UNAUDITED)
                                                                  -----------------------------
                                                                   CARRYING
                                                                    AMOUNT         FAIR VALUE
                                                                  -----------      -----------
<S>                                                               <C>              <C>
Financial assets:
    Cash and due from banks and federal
      funds sold .............................................    $ 5,141,087      $ 5,141,087
    Investment securities available for sale .................     23,182,047       23,182,047
    Loans (carrying amount less allowance
      for loan losses of $636,028) ...........................     40,180,058       40,849,000

Financial liabilities:
    Deposits:
      Without stated maturities ..............................    $29,489,139      $29,489,139
      With stated maturities .................................     24,793,060       24,790,000
    Securities sold under agreement to repurchase ............        365,000          365,000

Commitments:
    Letter of credit .........................................    $   446,000      $   446,000
    Loan commitments .........................................      7,012,000        7,012,000
</TABLE>

<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1998
                                                                  ----------------------------
                                                                    CARRYING
                                                                     AMOUNT        FAIR VALUE
                                                                  ------------     -----------
<S>                                                               <C>              <C>
Financial assets:
    Cash and due from banks and federal
      Funds sold .............................................    $ 6,858,304      $ 6,858,304
    Investment securities available for sale .................     23,809,823       23,809,823
    Loans (carrying amount less allowance
      for loan losses of $658,503) ...........................     39,414,516       39,414,516

Financial liabilities:
    Deposits:
      Without stated maturities ..............................    $29,370,419      $29,370,419
      With stated maturities .................................     27,989,474       28,404,000
    Securities sold under agreement to repurchase.............        255,000          255,000

Commitments:
    Letter of credit .........................................    $   200,000     $    200,000
    Loan commitments .........................................      4,038,203        4,038,203
</TABLE>

                                      F-73

<PAGE>   155

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

(6)      DEPOSITS

         A detail of deposits for the nine months ended September 30, 1999
         (unaudited) and for the years ended December 31, 1998 and 1997
         follows:

<TABLE>
<CAPTION>
                                                                SEPTEMBER 30,
                                                        --------------------------
                                                                         WEIGHTED
                                                                         AVERAGE
                                                                         INTEREST
                                                            1999           RATE
                                                        ------------     --------
                                                                 (UNAUDITED)
<S>                                                     <C>              <C>
       Non-interest bearing deposits ...............    $ 10,816,226            0%
       Interest bearing:
         Interest-bearing demand deposits ..........      24,544,344         2.85%
         Savings deposits ..........................       4,944,795         1.19%
         Time deposits less than $100,000 ..........      21,536,136         4.63%
         Time deposits of $100,000 or greater ......       3,256,924         4.52%
                                                        ------------     --------

                                                        $ 65,098,425         3.15%
                                                        ============     ========
</TABLE>


<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                      ----------------------------------------------------
                                                                      WEIGHTED                    WEIGHTED
                                                                      AVERAGE                     AVERAGE
                                                                      INTEREST                    INTEREST
                                                          1998          RATE         1997           RATE
                                                      ------------    --------    ------------    --------
<S>                                                   <C>             <C>         <C>             <C>
       Non-interest bearing deposits ..............   $ 10,066,213           0%   $  7,079,391          0%
       Interest bearing:
         Interest-bearing demand deposits .........     25,077,507        2.65%     18,513,207       2.52%
         Savings deposits .........................      4,292,912        1.75%      3,700,742       2.00%
         Time deposits less than $100,000 .........     24,383,845        5.13%     25,618,826       5.36%
         Time deposits of $100,000 or greater .....      3,605,629        5.22%      3,542,169       5.36%
                                                      ------------    --------    ------------    -------

                                                      $ 67,426,106        3.51%   $ 58,454,335       3.60%
                                                      ============    ========    ============    =======
</TABLE>

The following table presents, by various interest rate categories, the amount of
certificate accounts maturing during the periods reflected below:

<TABLE>
<CAPTION>
          INTEREST RATE         1999         2000         2001         2002         2003         2004         TOTAL
          -------------       --------     --------     --------     --------     --------     --------     --------
<S>                           <C>          <C>          <C>          <C>          <C>          <C>          <C>
          1.00% - 3.99%       $  1,540          161           --           --           --           --        1,701
          4.00% - 4.99%          3,481       11,513          984          216           51          138       16,383
          5.00% - 5.99%            840        1,560          582        1,186          342           --        4,510
          6.00% - 6.99%            313        1,686           --          200           --           --        2,199
                              --------     --------     --------     --------     --------     --------     --------

                              $  6,174       14,920        1,566        1,602          393          138       24,793
                              ========     ========     ========     ========     ========     ========     ========
</TABLE>


                                      F-74
<PAGE>   156

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       Included in interest-bearing deposits are certificates of deposit which
       have remaining maturities for the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 as follows:

<TABLE>
<CAPTION>
                                             SEPTEMBER 30,      DECEMBER 31,
                                             -------------     --------------
                                                1999                1998
                                             -------------     --------------

<S>                                          <C>               <C>
One year ...............................     $  18,851,001     $  20,100,111
Two years ..............................         3,803,014         5,050,078
Three years ............................         1,605,008         1,189,023
Four years .............................           396,012         1,310,106
Five years .............................           138,025           340,156
                                             -------------     -------------
                                             $  24,793,060     $  27,989,474
                                             =============     =============
</TABLE>

A summary of interest expense on deposits and other borrowed money is as
follows:

<TABLE>
<CAPTION>
                                               SEPTEMBER 30,                  DECEMBER 31,
                                        -------------------------     -------------------------
                                           1999           1998           1998           1997
                                        ----------     ----------     ----------     ----------
                                               (UNAUDITED)
<S>                                     <C>            <C>            <C>            <C>
Interest-bearing demand
    deposits ......................     $  514,350     $1,358,546     $  613,574     $  265,284
Savings deposits ..................         46,973         59,589         78,558         60,304
Time deposits less than $100,000 ..        818,295        100,388      1,333,051      1,394,809
Time deposits of $100,000 or
    greater .......................        127,810        130,404        173,196        218,859
Interest on other borrowed money...         12,315         30,578         33,975         20,189
                                        ----------     ----------     ----------     ----------
                                        $1,519,743     $1,679,505     $2,232,354     $1,959,445
                                        ==========     ==========     ==========     ==========
</TABLE>

       The Bank had deposits from directors, officers and employees and their
       related interests of approximately $1,420,182, $1,506,131 and $1,567,797
       for the nine months ended September 30, 1999 (unaudited) and for the
       years ended December 31, 1998 and 1997, respectively.

(7)    OTHER BORROWINGS

       The Bank enters into sales of securities under agreements to repurchase.
       These fixed-coupon agreements are treated as financings, and the
       obligations to repurchase securities sold are reflected as a liability in
       the balance sheet. The dollar amount of securities underlying the
       agreements remain in the asset accounts.


                                      F-75

<PAGE>   157

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       The repurchase agreements were to repurchase similar securities as those
       which were sold. Repurchase agreements averaged $384,278, $682,822 and
       $411,212 during the nine months ended September 30, 1999 (unaudited) and
       for the years ended December 31, 1998 and 1997, respectively. The maximum
       amount outstanding at any month-end for the corresponding periods was
       $734,000, $1,161,000 and $646,000, respectively. Total interest expense
       paid on repurchase agreements for the nine months ended September 30,
       1999 and 1998 (unaudited) and for the years ended December 31, 1998 and
       1997 was $12,315, $30,578, $33,975 and $20,186, respectively.

       The Bank has available repurchase lines equal to the amount of all
       unpledged investment securities.


(8)    INCOME TAXES

       The provision for income taxes for the nine months ended September 30,
       1999 (unaudited) and for the years ended December 31, 1998 and 1997
       consists of the following:

<TABLE>
<CAPTION>
                                     CURRENT       DEFERRED         TOTAL
                                    ---------      ---------      --------
SEPTEMBER 30, 1999 (UNAUDITED):
<S>                                 <C>            <C>            <C>
    Federal ...................     $ 227,062      $   2,538      $229,600
    State .....................        25,622            434        26,056
                                    ---------      ---------      --------

                                    $ 252,684      $   2,972      $255,656
                                    =========      =========      ========

DECEMBER 31, 1998:
    Federal ...................     $ 344,241      $ (80,219)     $264,022
    State .....................        53,777        (21,628)       32,149
                                    ---------      ---------      --------

                                    $ 398,018      $(101,847)     $296,171
                                    =========      =========      ========

DECEMBER 31, 1997:
    Federal ...................     $ 267,895      $   5,804      $273,699
    State .....................        34,856         (5,804)       29,052
                                    ---------      ---------      --------

                                    $ 302,751      $      --      $302,751
                                    =========      =========      ========
</TABLE>

                                      F-76

<PAGE>   158

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       The tax effect of temporary differences that give rise to significant
       portions of the deferred tax assets and deferred tax liabilities for the
       nine months ended September 30, 1999 (unaudited) and for the years ended
       December 31, 1998 and 1997 are presented below:

<TABLE>
<CAPTION>
                                           SEPTEMBER 30,        DECEMBER 31,
                                           -------------    ---------------------
                                               1999           1998         1997
                                           -------------    --------     --------
                                            (UNAUDITED)
<S>                                      <C>                <C>          <C>
Deferred tax assets:
    Unrealized loss on
        investments ................          $ 27,917      $     --     $     --
    Allowance for loan losses ......           218,837       227,139      212,463
    Nonaccrual interest ............             1,694         1,694           --
    Deferred loan fees .............            40,721        37,000       29,338
                                              --------      --------     --------

           Deferred tax asset ......           289,169       265,833      241,801
    Valuation allowance ............                --            --       65,666
                                              --------      --------     --------

         Total deferred tax asset ..           289,169       265,833      176,135
                                              --------      --------     --------

Deferred tax liabilities:
    Depreciation ...................            38,626        40,235       40,236
    Unrealized gain on investment
      securities available for sale                 --        41,481       13,573
    Other ..........................                --            --       12,148
                                              --------      --------     --------

        Total deferred tax
           Liability ...............            38,626        81,716       65,957
                                              --------      --------     --------

        Net deferred tax asset .....          $250,543      $184,117     $110,178
                                              ========      ========     ========
</TABLE>

       The Company has recorded a deferred tax asset of $250,543, $184,117 and
       $110,178 for the nine months ended September 30, 1999 (unaudited) and as
       of December 31, 1998 and 1997, respectively. No valuation allowance as
       defined by SFAS 109 is required at September 30, 1999 (unaudited)
       December 31, 1998. Management believes the valuation allowance is no
       longer necessary because it is more likely than not the deferred tax
       asset will be recovered based on projections of future taxable income and
       reversal of deferred tax liabilities over the periods which the deferred
       tax assets are deductible.

                                      F-77

<PAGE>   159

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       A reconciliation between the actual tax expense and the "expected" tax
       expense (computed by applying the U.S. federal corporate rate of 34% to
       earnings before income taxes) is as follows:

<TABLE>
<CAPTION>
                                                SEPTEMBER 30,                 DECEMBER 31,
                                          ------------------------      -----------------------
                                            1999           1998           1998           1997
                                          ---------      ---------      ---------      --------
                                                (UNAUDITED)
<S>                                       <C>            <C>            <C>            <C>
"Expected" tax expense ..............     $ 239,497      $ 251,803      $ 335,737      $289,151
Tax exempt interest .................        (2,066)        (2,535)        (3,381)           --
State income taxes, net of federal
    income tax benefits .............        17,197         11,040         17,878        13,600
Valuation allowance .................            --        (49,250)       (65,666)           --
Other ...............................         1,028          9,529         11,603            --
                                          ---------      ---------      ---------      --------

                                          $ 255,656      $ 220,587      $ 296,171      $302,751
                                          =========      =========      =========      ========
</TABLE>


(9)    REGULATORY CAPITAL

       The Bank is subject to various regulatory capital requirements
       administered by the federal banking agencies. Failure to meet minimum
       capital requirements can initiate certain mandatory and possibly
       additional discretionary actions by regulators that, if undertaken, could
       have a direct material effect on the Bank's financial statements. Under
       capital adequacy guidelines and the regulatory framework for prompt
       corrective action, the Bank must meet specific capital guidelines that
       involve quantitative measures of the Bank's assets, liabilities and
       certain off-balance-sheet items as calculated under regulatory accounting
       practices. The Bank's capital amounts and classification are also subject
       to qualitative judgments by the regulators about components, risk
       weightings and other factors.

       Quantitative measures established by regulation to ensure capital
       adequacy require the Bank to maintain minimum amounts and ratios (set
       forth in the table below) of total and Tier I capital (as defined in the
       regulations) to risk-weighted assets. Management believes, as of December
       31, 1998, that the Bank meets all capital adequacy requirements to which
       it is subject.

       As of December 31, 1998, the most recent notification from the Federal
       Deposit Insurance Corporation categorized the Bank as well capitalized
       under the regulatory framework for prompt corrective action. To be
       categorized as well capitalized, the Bank must maintain total risk-based,
       Tier I risk-based, Tier I leverage ratios as set forth in the table.
       There are no conditions or events since that notification that management
       believes have changed the institution's category.


                                      F-78
<PAGE>   160

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       The Bank's actual capital amounts and ratios are also presented in the
       table.

<TABLE>
<CAPTION>
                                                                                  TO BE WELL
                                                                               CAPITALIZED UNDER
                                                            FOR CAPITAL        PROMPT CORRECTIVE
                                          ACTUAL         ADEQUACY PURPOSES     ACTION PROVISIONS
                                  --------------------  -------------------   -------------------
                                    AMOUNT      RATIO     AMOUNT     RATIO      AMOUNT     RATIO
                                  ----------   -------  ----------  -------   ----------   ------
<S>                               <C>           <C>     <C>         <C>       <C>          <C>
AS OF SEPTEMBER 30, 1999
  (UNAUDITED):
     Total capital (to risk
       weighted assets) .......   $7,012,000    18.1%   $3,100,000   =>.0%   $3,874,000   =>10.0%

     Tier I capital (to risk
       weighted assets) .......    6,526,000    16.8%    1,550,000   =>4.0%    2,325,000    =>6.0%

     Tier I capital (to average
       assets) ................    6,526,000     8.9%    2,934,000   =>4.0%    3,668,000    =>5.0%

AS OF DECEMBER 31, 1998:
   Total capital (to risk
       weighted assets) .......   $6,315,000   16.05%   $3,147,200   =>8.0%   $3,934,000   =>10.0%

   Tier I capital (to risk
       weighted assets) .......    5,821,000   14.80%    1,573,600   =>4.0%    2,360,400    =>6.0%

   Tier I capital (to average
       assets) ................    5,821,000    8.19%    2,844,040   =>4.0%    3,555,050    =>5.0%

AS OF DECEMBER 31, 1997:
   Total capital (to risk
       weighted assets) .......   $5,301,000   15.70%   $2,701,000   =>8.0%   $3,376,700   =>10.0%

   Tier I capital (to risk
       weighted assets) .......    4,876,000   14.44%    1,351,000   =>4.0%    2,026,020    =>6.0%

   Tier I capital (to average
       assets) ................    4,876,000    7.63%    2,556,360   =>4.0%    3,195,450    =>5.0%
</TABLE>

                                      F-79
<PAGE>   161

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

(10)   DIVIDENDS

       The Board of Directors of the Company declared cash dividends of
       $85,612, $66,188 and $40,750 for the nine months ended September 30,
       1999 (unaudited) and for the years ended 1998 and 1997, respectively.
       Banking regulations limit the amount of dividends that may be paid by
       the Company without prior approval of the Bank's regulatory agency.


(11)   STOCK OPTION PLANS

       The Bank currently has an incentive stock plan for the directors and
       employees. In March 1991, the Bank authorized 97,500 common shares for
       future options for each director under an incentive stock option and
       non-statutory stock option plan. The number of options granted to each
       director shall not exceed 7,500. Options were granted at $10.00 per share
       (fair market value of the stock). Each option provides that the
       underlying options expires no later than December 31, 2002 and vesting
       occurs at the time of grant. As of December 31, 1998, there were 34,375
       options vested and outstanding. No additional options were granted and
       28,750 were exercised during the year.

       In addition, in March 1991, the Bank granted options for a total of
       40,250 shares under a stock option plan to key employees of the Bank.
       Options were granted at a minimum price of $10.00 per share or fair
       market value of the stock at the date of grant. Each option provides a
       vesting period of 25% at the date of grant and 25% for each year of
       service thereafter. The option expires in ten years from the date of the
       grant. During January 1998, the Bank granted an additional 1,000 options
       with an exercise price of $16.00 per share (fair market value of the
       stock). An additional 1,000 options were granted at $17.50 per share
       (fair market value of the stock) in July 1998. As of December 31, 1998,
       there were 31,175 shares outstanding with 28,575 shares vested. During
       1998, 1,225 were forfeited due to terminations.

       At December 31, 1998, the Bank has two stock-based compensation plans,
       which are described above. The Bank applies APB Opinion No. 25 and
       related interpretations in accounting for its plans. Accordingly, no
       compensation cost has been recognized for its stock option plan. Had
       compensation cost for the Bank's stock-based compensation plans been
       determined consistent with FASB Statement No. 123, the Bank's net income
       would have been reduced to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                           SEPTEMBER 30,            DECEMBER 31,
                                       --------------------    ---------------------
                                         1999        1998        1998         1997
                                       --------    --------    --------     --------
                                            (UNAUDITED)
<S>                                    <C>         <C>         <C>          <C>
      Net income:
          As reported .............    $ 448,747    484,564     691,291      547,693
          Pro forma ...............    $ 444,155    480,089     685,445      543,548

      Basic net income:
          As reported .............    $    0.95       1.11        1.58         1.35
          Pro forma ...............    $    0.94       1.10        1.57         1.34

      Dilutes net income:
          As reported .............    $    0.92       1.05        1.49         1.27
          Pro forma ...............    $    0.91       1.04        1.48         1.26
</TABLE>

       The fair value of each option grant is estimated on the date of grant
       using the minimum value method with the following weighted-average
       assumptions used for grants for the nine months ended September 30, 1998
       (unaudited) and for the years ended December 31, 1998 and 1997,
       respectively; annual dividend yield of $0.18 expected volatility of 0
       percent; risk-free interest rate of 4.30 percent, and expected lives of
       10 years for the plan options.


                                      F-80
<PAGE>   162

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

       A summary of the status of the Bank's stock option plan for the nine
       months ended September 30, 1999 (unaudited) and for the years ended
       December 31, 1998 and 1997, and changes during the years ended on those
       dates is presented below:

<TABLE>
<CAPTION>
                                                   SEPTEMBER 30,         DECEMBER 31,
                                                   -------------     -------------------
                   FIXED OPTIONS                       1999           1998        1997
- ------------------------------------------------   -------------     -------     -------
                                                    (UNAUDITED)
<S>                                                <C>               <C>         <C>
Outstanding at beginning of period: ............       71,950         93,525     100,525
    Granted ....................................           --          2,000       3,000
    Exercised ..................................      (34,375)       (28,750)    (10,000)
    Forfeited ..................................         (125)        (1,225)         --
                                                      -------        -------     -------

Outstanding at end of period ...................       37,450         65,550      93,525
                                                      -------        -------     -------

Options exercisable at end of period ...........       36,100         62,950      89,025
                                                      -------        =======     =======

Weighted-average fair value of
    options granted during the period
    per share ..................................      $    --           5.52        5.82
                                                      =======        =======     =======
</TABLE>

       The following table summarizes information about fixed stock options
       outstanding at September 30, 1999 (unaudited) and December 31, 1998:

<TABLE>
<CAPTION>
                                      SEPTEMBER 30, 1999 (UNAUDITED)
- --------------------------------------------------------------------------------------------------------
                                                                                           WEIGHTED
                         NUMBER           WEIGHTED      WEIGHTED        NUMBER          AVERAGE EXERCISE
                     OUTSTANDING AT      REMAINING      AVERAGE      EXERCISABLE AT        PRICE AT
    RANGE OF          SEPTEMBER 30,     CONTRACTUAL     EXERCISE     SEPTEMBER 30,        SEPTEMBER 30,
 EXERCISE PRICES          1999             LIFE          PRICE           1999                1999
- ----------------     --------------     -----------     --------     --------------     ----------------
<S>                  <C>                <C>             <C>          <C>                <C>
$10.00 - $17.50          37,450         3.29 years      $ 10.61         36,100               $10.61
</TABLE>


<TABLE>
<CAPTION>
                                           DECEMBER 31, 1998
- --------------------------------------------------------------------------------------------------------
                                                                                            WEIGHTED
                         NUMBER           WEIGHTED       WEIGHTED        NUMBER          AVERAGE EXERCISE
                      OUTSTANDING AT     REMAINING       AVERAGE      EXERCISABLE AT        PRICE AT
     RANGE OF          DECEMBER 31,      CONTRACTUAL     EXERCISE      DECEMBER 31,        DECEMBER 31,
 EXERCISE  PRICES         1998              LIFE          PRICE           1998                1998
- -----------------     --------------     -----------     --------     --------------     ----------------
<S>                   <C>                <C>             <C>          <C>                <C>
$10.00 - $17.50          65,550           2.8 years       $10.35          62,950              $10.35
</TABLE>


                                      F-81
<PAGE>   163

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued

(12)   EMPLOYEE BENEFIT PLAN

       The Bank has a qualified profit sharing plan covering all officers and
       employees. Under the plan, profits are distributed based on the Bank's
       actual return on capital compared to benchmarks established annually by
       the Board. The plan, available to employees and officers generally after
       completing one year of service, consists of a current cash award
       component and a deferred award component. The deferred award component
       vests ten percent for the first four years and the remaining sixty
       percent at the end of year five. The total amount accrued and funded
       under this plan for the nine months ended September 30, 1999
       (unaudited) and for the years ended December 31, 1998 and 1997 was
       $36,000, $45,299 and $36,333, respectively.

       The Bank also has a I.R.C. Section 401-K deferred compensation plan,
       whereby the Bank matches 50% of the employees' contributions up to 6% of
       compensation. Employees are fully vested after six years of service. The
       Bank's contributions to this plan for the nine months ended September 30,
       1999 and 1998 (unaudited) and for the year ended December 31, 1998 and
       1997 were $9,834, $10,595, $14,123 and $11,580, respectively.

(13)   CREDIT COMMITMENTS

       The Bank has outstanding at any time a significant number of commitments
       to extend credit. These arrangements are subject to strict credit control
       assessments and each customer's credit worthiness is evaluated on a
       case-by-case basis. A summary of commitments to extend credit and standby
       letters of credit written for the nine months ended September 30, 1999
       and 1998 (unaudited) and for the years ended December 31, 1998 and 1997
       are as follows:

<TABLE>
<CAPTION>
                                         SEPTEMBER 30,         DECEMBER 31,
                                         -------------   --------------------------
                                             1999            1998            1997
                                         -----------     -----------    -----------
                                         (UNAUDITED)
<S>                                      <C>             <C>            <C>
      Standby letters of credit          $   446,000         200,000        175,000
      Available lines of credit            7,012,000       4,038,203      5,341,378
</TABLE>

       Because many commitments expire without being funded in whole or part,
       the contract amounts are not estimates of future cash flows.

       The majority of loan commitments have terms up to one year and have
       variable interest rates.

       Credit risk represents the accounting loss that would be recognized at
       the reporting date if counterparties failed completely to perform as
       contracted. The credit risk amounts are equal to the contractual amounts,
       assuming that the amounts are fully advanced and that the collateral or
       other security is of no value.


                                      F-82
<PAGE>   164

                       FIRST NATIONAL BANK OF POLK COUNTY

                        Notes to the Financial Statements

                     December 31, 1998 and 1997 -- Continued


       The Bank's policy is to require customers to provide collateral prior to
       the disbursement of approved loans. The amount of collateral obtained, if
       it is deemed necessary by the Bank upon extension of credit, is based on
       management's credit evaluation of the counterparty. Collateral held
       varies but may include accounts receivable, inventory, real estate and
       income providing commercial properties.

       Standby letters of credit are contractual commitments issued by the Bank
       to guarantee the performance of a customer to a third party. The credit
       risk involved in issuing letters of credit is essentially the same as
       that involved in extending loan facilities to customers.


(14)   CONCENTRATIONS OF CREDIT RISK

       Most of the Bank's business activity is with customers located within
       Polk County and portions of adjacent counties. The majority of commercial
       and mortgage loans are granted to customers residing in this area.
       Generally, commercial loans are secured by real estate, and mortgage
       loans are secured by either first or second mortgages on residential or
       commercial property. As of December 31, 1998, substantially all of the
       Bank's loan portfolio was secured. Although the Bank has a diversified
       loan portfolio, a substantial portion of its debtors' ability to honor
       their contracts is dependent upon the economy of Polk County and portions
       of adjacent counties. The Bank does not have significant exposure to any
       individual customer or counterparty.




                                      F-83

<PAGE>   165


                                  APPENDIX A



        Agreement to Merge Among First National Bank of Osceola County,
      Centerstate Banks of Florida, Inc. and First Interim National Bank
                              of Osceola County
 .
<PAGE>   166










                               AGREEMENT TO MERGE

                                     AMONG

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

                      CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                 FIRST INTERIM NATIONAL BANK OF OSCEOLA COUNTY

















<PAGE>   167

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE I - THE MERGER.......................................................2
      Section 1.1 Consummation of Merger; Closing Date.......................2
      Section 1.2 Effect of Merger...........................................2
      Section 1.3 Further Assurances.........................................3
      Section 1.4 Directors and Officers.....................................3
      Section 1.5 Name of Surviving Bank.....................................3
      Section 1.6 Capitalization of Surviving Bank...........................3
      Section 1.7 Articles of Association and Bylaws.........................3
      Section 1.8 Absence of Trust Powers....................................3

ARTICLE II - CONVERSION OF SHARES............................................4
      Section 2.1 Manner of  Conversion of First National/Osceola Shares.....4
      Section 2.2 First National/Osceola Stock Options and Related Matters...4
      Section 2.3 Fractional Shares..........................................5
      Section 2.4 Effectuating Conversion....................................5
      Section 2.5 Laws of Escheat............................................6
      Section 2.6 CBF Shares.................................................6
      Section 2.7 FINB Shares................................................6

ARTICLE III - REPRESENTATIONS AND WARRANTIES OF
                  FIRST NATIONAL/OSCEOLA.....................................7
      Section 3.1 Representations and Warranties of First National/Osceola...7
             (a)  Organization, Qualification, and Corporate Power...........7
             (b)  Capitalization.............................................7
             (c)  First National/Osceola Subsidiaries........................8
             (d)  Authorization of Transaction...............................8
             (e)  Noncontravention...........................................8
             (f)  Financial Statements.......................................9
             (g)  Undisclosed Liabilities....................................9
             (h)  Brokers' Fees..............................................9
             (i)  Taxes.....................................................10
             (j)  Allowance for Loan or Credit Losses.......................10
             (k)  Properties; Insurance.....................................10
             (1)  Material Contracts........................................11
             (m)  Material Contract Defaults................................11
             (n)  Compliance with Laws......................................11
             (o)  Employee Benefit Plans....................................12
             (p)  Legal Proceedings.........................................13
             (q)  Absence of Certain Changes or Events......................14
             (r)  Reports...................................................14
             (s)  Statements True and Correct...............................14
             (t)  Environmental Matters.....................................14
             (u)  Labor Matters.............................................15
</TABLE>




<PAGE>   168

<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF CBF..........................16
      Section 4.1 Representations and Warranties of CBF.....................16
             (a)  Organization, Qualification, and Corporate Power..........16
             (b)  Capitalization............................................16
             (c)  CBF Subsidiaries..........................................17
             (d)  Authorization of Transaction..............................17
             (e)  Noncontravention..........................................17
             (f)  Statements True and Correct...............................17

ARTICLE V - COVENANTS AND AGREEMENTS........................................18
      Section 5.1 Covenants.................................................18
             (a)  Current Information.......................................18
             (b)  Regulatory Matters and Approvals..........................18
             (c)  Tax Opinion...............................................19
             (d)  Conduct of Business Prior to the Effective Time of
                     the Merger.............................................20
             (e)  Forbearance...............................................20
             (f)  Issuance of Securities....................................21
             (g)  No Acquisitions...........................................21
             (h)  Other Actions.............................................22
             (i)  Government Filings........................................22
             (j)  Tax-Free Reorganization Treatment.........................22
             (k)  Full Access...............................................22
             (1)  Notice of Material Adverse Developments...................22
             (m)  Exclusivity...............................................23
             (n)  Filings with the Offices..................................23
             (o)  Press Releases............................................23
             (p)  Agreements of Affiliates..................................23
             (q)  Miscellaneous Agreements and Consents.....................23
             (r)  Indemnification...........................................24
             (s)  Fairness Opinions.........................................24
             (t)  Employee Benefit Plans....................................24

ARTICLE VI - CONDITIONS TO THE OBLIGATIONS OF
                  FIRST NATIONAL/OSCEOLA AND CBF............................25
      Section 6.1 Conditions to Obligation to Close.........................25
             (a)  Conditions to Obligation of CBF...........................25
             (b)  Conditions to Obligation of First National/Osceola........26

ARTICLE VII - TERMINATION...................................................27
      Section 7.1 Termination...............................................27
             (a)  Termination of Agreement..................................27
             (b)  Effect of Termination.....................................28
</TABLE>




<PAGE>   169
<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE VIII - MISCELLANEOUS................................................28
      Section 8.1 Miscellaneous.............................................28
             (a)  Survival..................................................28
             (b)  No Third Party Beneficiaries..............................28
             (c)  Entire Agreement..........................................28
             (d)  Successors and Assigns....................................28
             (e)  Counterparts..............................................29
             (f)  Headings..................................................29
             (g)  Notices...................................................29
             (h)  Governing Law.............................................29
             (i)  Amendments and Waivers....................................29
             (j)  Severability..............................................30
             (k)  Expenses..................................................30
             (l)  Construction..............................................30
             (m)  Incorporation of Exhibits and Schedules...................30
             (n)  Jurisdiction and Venue....................................30
             (o)  Remedies Cumulative.......................................31
</TABLE>
























<PAGE>   170

                              AGREEMENT TO MERGE

                                     AMONG

                    FIRST NATIONAL BANK OF OSCEOLA COUNTY,

                      CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                 FIRST INTERIM NATIONAL BANK OF OSCEOLA COUNTY

      This Agreement to Merge (the "Agreement") is dated as of the 10th day of
December, 1999 by and among FIRST NATIONAL BANK OF OSCEOLA COUNTY, a national
banking association ("First National/Osceola") and CENTERSTATE BANKS OF
FLORIDA, INC., a Florida corporation ("CBF"); to be joined in by FIRST INTERIM
NATIONAL BANK OF OSCEOLA COUNTY, an interim national banking association to be
organized as a wholly-owned subsidiary of CBF under the laws of the United
States and to become a party to this Agreement upon its organization ("FINB").
First National/Osceola, CBF and FINB are individually referred to in this
Agreement as a "Party" and collectively as the "Parties."

                                  BACKGROUND

      The respective Boards of Directors of First National/Osceola and CBF deem
it in the best interests of First National/Osceola and CBF, respectively, and
of their respective shareholders, that First National/Osceola and FINB merge
pursuant to this Agreement in a transaction that qualifies as a reorganization
pursuant to Section 368(a) of the Internal Revenue Code of 1986 (the "Internal
Revenue Code") (the "Merger"), and the Boards of Directors of the Parties have
approved this Agreement and the Merger, which provides for CBF to issue shares
of its common stock to the shareholders of First National/Osceola, as herein
provided.

      This Agreement is between (A) First National/Osceola, being located at
920 North Bermuda Avenue, City of Kissimmee, County of Osceola, in the State of
Florida, with a capital of $8,399,367, consisting of (i) 2,555,875 shares of
common stock divided into 511,175 shares of common stock, each of $5.00 par
value, (ii) surplus of $2,634,579, and (iii) undivided profits of $3,208,913 as
of September 30, 1999, acting pursuant to a resolution of its board of
directors, adopted by the vote of a majority of its directors, pursuant to the
authority given by and in accordance with the provisions of the Act of November
7, 1918, as amended (12 U.S.C. 215(a)); (B) CBF, which has been organized for
purposes of serving as a bank holding company for First National/Osceola and
other banks; and (C) FINB, to be located at 920 North Bermuda Avenue,
Kissimmee, Florida 34741, with a capital of $200,000, divided into 2,000 shares
of common stock, each of $100 par value, surplus of $40,000, and no undivided
profits, acting pursuant to a resolution to be adopted by its Board of
Directors, and by the vote of a majority of its directors, pursuant to the
authority given by and in accordance with the provisions of the Act of November
7, 1918, as amended (12 U.S.C. 215(a)).

      NOW, THEREFORE, in consideration of the premises and the mutual
covenants, representations, warranties and agreements herein contained, the
Parties agree as follows:




                                      1

<PAGE>   171

                                   ARTICLE I

                                  THE MERGER

      Section 1.1 Consummation of Merger; Closing Date. (a) Subject to the
provisions hereof, First National/Osceola shall be merged with and into FINB
(which has heretofore and shall hereinafter be referred to as the "Merger"),
under the charter of First National/Osceola, pursuant to 12 U.S.C. ss.215a of
the National Bank Act, and FINB shall be the surviving corporation (sometimes
hereinafter referred to as "Surviving Bank" when reference is made to it after
the Effective Time of the Merger (as defined below)). The name of the Surviving
Bank shall be First National Bank of Osceola County, and the business of the
Surviving Bank shall be that of a national banking association. The Merger
shall become effective on the date and at the time set forth in the Certificate
of Merger relating to the Merger issued by the Office of the Comptroller of the
Currency (the "OCC") (such time is hereinafter referred to as the "Effective
Time of the Merger"). Subject to the terms and conditions hereof, unless
otherwise agreed upon by First National/Osceola and CBF, the Effective Time of
the Merger shall occur on the 10th business day following the later to occur of
(i) the effective date (including the expiration of any applicable waiting
period) of the last required Consent (as defined below) of any Regulatory
Authority (as defined below) having authority over the transactions
contemplated pursuant to this Agreement, (ii) the date on which the
shareholders of First National/Osceola approve the transactions contemplated by
this Agreement, and (iii) the date of the satisfaction or waiver of all other
conditions precedent to the transactions contemplated by this Agreement. As
used in this Agreement, "Consent" shall mean a consent, approval,
authorization, waiver, clearance, exemption or similar affirmation by any
person pursuant to any contract, permit, law, regulation or order, and
"Regulatory Authorities" shall mean, collectively, the OCC, the Florida
Department of Banking and Finance (the "Florida Department"), the Office of
Thrift Supervision ("OTS"), the Federal Trade Commission (the "FTC"), the
United States Department of Justice (the "Justice Department"), the Board of
Governors of the Federal Reserve System (the "FRB"), the Federal Deposit
Insurance Corporation (the "FDIC"), the National Association of Securities
Dealers, Inc., all national securities exchanges and the Securities and
Exchange Commission (the "SEC").

            (b) The closing of the Merger (the "Closing") shall take place at
such location as the Parties hereto shall determine at 10:00 a.m. local time on
the day that the Effective Time of the Merger occurs, or such other date, time
and place as the Parties may agree (the "Closing Date"). Subject to the
provisions of this Agreement, at the Closing there shall be delivered to each
of the Parties hereto the opinions, certificates and other documents and
instruments required to be so delivered pursuant to this Agreement.

            (c) After the Effective Time of the Merger, the business of the
Surviving Bank shall be conducted at its main office which shall be located at
920 North Bermuda Avenue, Kissimmee, FL 34741, and at its legally established
branches.

      Section 1.2 Effect of Merger. At the Effective Time of the Merger, First
National/Osceola shall be merged with and into FINB, under the charter of First
National/Osceola, and the separate existence of First National/Osceola shall
cease. The Surviving Bank shall be that of a national banking association.
Except as otherwise provided in this Agreement, the Surviving Bank shall have
all the rights, privileges, immunities and powers and shall be subject to all
the duties and liabilities of a banking association organized under the laws of
the United States and shall thereupon and thereafter possess all other
privileges, immunities and franchises of a private, as well as of a public
nature, of each of the constituent corporations. All property (real, personal
and mixed) and all debts on whatever account, including subscriptions to
shares, and all choses in action, all and every other interest, of or belonging
to or due to each of the constituent corporations so merged shall be taken and
deemed to be transferred to and vested in the Surviving Bank without further
act or deed. The




                                      2

<PAGE>   172

title to any real estate, or any interest therein, vested in any of the
constituent corporations shall not revert or be in any way impaired by reason
of the Merger. Except as otherwise provided in this Agreement, the Surviving
Bank shall thenceforth be responsible and liable for all the liabilities and
obligations of each of the constituent corporations so merged and any claim
existing or action or proceeding pending by or against either of the
constituent corporations may be prosecuted as if the Merger had not taken place
or the Surviving Bank may be substituted in its place. Neither the rights of
creditors nor any liens upon the property of any constituent corporation shall
be impaired by the Merger.

      Section 1.3 Further Assurances. From and after the Effective Time of the
Merger, as and when requested by the Surviving Bank, the officers and directors
of First National/Osceola last in office shall execute and deliver or cause to
be executed and delivered in the name of First National/Osceola such deeds and
other instruments and take or cause to be taken such further or other actions
as shall be necessary in order to vest or perfect in or confirm of record or
otherwise to the Surviving Bank title to and possession of all of the property,
interests, assets, rights, privileges, immunities, powers, franchises and
authority of First National/Osceola.

      Section 1.4 Directors and Officers. From and after the Effective Time of
the Merger and until their successors shall be duly elected and qualified,
James H. Bingham, G. Robert Blanchard, Sr., Terry W. Donley, W. Bryan Judge,
Jr., Samuel L. Lupfer, IV, J. Thomas Rocker and James H. White shall serve as
the CBF Board of Directors (or, if any one or more of such Directors is
unwilling or unable to serve as a Director of CBF, such substitute Director as
the then remaining directors of CBF shall determine). From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified, the directors and executive officers of the Surviving Bank shall
consist of those individuals who were serving as directors and executive
officers, respectively, of First National/Osceola as of the Effective Time of
the Merger. The names and addresses of the Directors and executive officers of
the Surviving Bank are attached hereto as Schedule 1.4. From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified: James H. White shall serve as Chairman of the Board, President
and Chief Executive Officer, G. Robert Blanchard, Sr. shall serve as Vice
Chairman of the Board, and George H. Carefoot shall serve as Secretary.

      Section 1.5 Name of Surviving Bank. The name of the Surviving Bank shall
be First National Bank of Osceola County.

      Section 1.6 Capitalization of Surviving Bank. As of the Effective Time of
the Merger, the Surviving Bank shall have 550,000 shares of common stock, par
value $5.00 per share, authorized of which 511,175 shares shall be issued and
outstanding (plus shares of First National/Osceola common stock issued after
September 30,1999), all of which shall be owned by CBF. The Surviving Bank
shall have no other classes of capital stock authorized or outstanding. As of
the Effective Time of the Merger, the capital, surplus and retained earnings of
the Surviving Bank shall be as set forth on Schedule 1.6. Preferred stock shall
not be issued by the Surviving Bank.

      Section 1.7 Articles of Association and Bylaws. The Articles of
Association and Bylaws under which the Surviving Bank will operate are attached
hereto as Schedule 1.7.

      Section 1.8 Absence of Trust Powers. The Surviving Bank shall not have
trust powers.




                                      3

<PAGE>   173

                                  ARTICLE II

                             CONVERSION OF SHARES

      Section 2.1 Manner of Conversion of First National/Osceola Shares.
Subject to the provisions hereof, as of the Effective Time of the Merger and by
virtue of the Merger and without any further action on the part of the holder
of any shares of common stock of First National/Osceola, par value $5.00 per
share (the "First National/Osceola Shares"):

            (a) All First National/Osceola Shares which are held by First
National/Osceola as treasury stock, if any, shall be canceled and retired and
no consideration shall be paid or delivered in exchange therefor.

            (b) Subject to the terms and conditions of this Agreement,
including, without limitation, Section 2.3 hereof and except with regard to
Dissenting First National/Osceola Shares (as hereinafter defined), each First
National/Osceola Share outstanding immediately prior to the Effective Time of
the Merger shall be converted into the right to receive 2.00 shares of common
stock of CBF, par value $.01 per share (the "CBF Shares"). The applicable
amount of CBF Shares issuable in the Merger for each First National/Osceola
Share pursuant to this Section, as may be adjusted as provided herein, shall be
hereinafter referred to as the "Conversion Ratio." The Conversion Ratio,
including the number of CBF Shares issuable in the Merger, shall be subject to
an appropriate adjustment in the event of any stock split, reverse stock split,
dividend payable in CBF Shares, reclassification or similar distribution
whereby CBF issues CBF Shares or any securities convertible into or
exchangeable for CBF Shares without receiving any consideration in exchange
therefor, provided that the record date of such transaction is a date after the
date of this Agreement and prior to the Effective Time of the Merger.

            (c) Each outstanding First National/Osceola Share, the holder of
which has perfected dissenters' rights in accordance with the provisions of the
National Bank Act (the "Dissent Provisions") and has not effectively withdrawn
or lost such holder's right to such appraisal (the "Dissenting First
National/Osceola Shares"), shall not be converted into or represent a right to
receive the CBF Shares issuable in the Merger but the holder thereof shall be
entitled only to such rights as are granted by the Dissent Provisions. First
National/Osceola shall give CBF prompt notice upon receipt by First
National/Osceola of any written objection to the Merger and any written demands
for payment of the fair or appraised value of First National/Osceola Shares,
and of withdrawals of such demands, and any other instruments provided to First
National/Osceola pursuant to the Dissent Provisions (any shareholder duly
making such demand being hereinafter called a "Dissenting Shareholder"). Each
Dissenting Shareholder who becomes entitled, pursuant to the Dissent
Provisions, to payment of fair value of any First National/Osceola Shares held
by such Dissenting Shareholder shall receive payment therefor from the
Surviving Bank (but only after the amount thereof shall have been agreed upon
or at the times and in the amounts required by the Dissent Provisions) and all
of such Dissenting Shareholder's First National/Osceola Shares shall be
canceled. If any Dissenting Shareholder shall have failed to perfect or shall
have effectively withdrawn or lost such right to demand payment of fair or
appraised value, the First National/Osceola Shares held by such Dissenting
Shareholder shall thereupon be deemed to have been converted into the right to
receive the consideration to be issued in the Merger as provided by this
Agreement.

      Section 2.2 First National/Osceola Stock Options and Related Matters. As
of the Effective Time of the Merger, all rights with respect to the First
National/Osceola Shares issuable pursuant to the exercise of stock purchase
options ("First National/Osceola Options") granted by First National/Osceola,
and which are outstanding at the Effective Time of Merger shall be converted




                                      4

<PAGE>   174

into options for CBF Shares (the "Merger Options") in compliance with any
restrictions contained in the plan or agreement, if any, under which such First
National/Osceola Options were issued. Each holder of a First National/Osceola
Option shall have the right to acquire as of the Effective Time of the Merger a
number of CBF Shares equal to the product (rounded up to the next whole share)
of (i) the number of First National/Osceola Shares covered by such First
National/Osceola Option immediately prior to the Effective Time of the Merger
and (ii) the Conversion Ratio; and the exercise price per share of the CBF
Shares at which such First National/Osceola Option is exercisable shall be an
amount (rounded up to the next whole cent) computed by dividing (i) the
exercise price per share of the First National/Osceola Shares at which such
First National/Osceola Option is exercisable immediately prior to the Effective
Time of the Merger by (ii) the Conversion Ratio.

      Section 2.3 Fractional Shares. Notwithstanding any other provision of
this Agreement, each holder of First National/Osceola Shares converted pursuant
to the Merger who would otherwise have been entitled to receive a fraction of a
CBF Share (after taking into account all certificates delivered by such
holder), shall receive, in lieu thereof, cash (without interest) in an amount
equal to such fractional part of such CBF Share, multiplied by the book value
per First National/Osceola Share as of the end of the calendar month
immediately preceding or occurring on the Effective Time of the Merger. No such
holder shall be entitled to dividends, voting rights or any other rights as a
shareholder in respect of any fractional share.

      Section 2.4 Effectuating Conversion. (a) CBF, or such other institution
as CBF may designate, shall serve as the exchange agent (the "Exchange Agent").
The Exchange Agent may employ sub-agents in connection with performing its
duties. After the Effective Time of the Merger, CBF shall cause the Exchange
Agent to deliver the consideration to be paid by CBF for the First
National/Osceola Shares, along with the appropriate cash payment in lieu of
fractional interests in CBF Shares. As promptly as practicable after the
Effective Time of the Merger, the Exchange Agent shall send or cause to be sent
to each former holder of record of First National/Osceola Shares transmittal
materials (the "Letter of Transmittal") for use in exchanging their
certificates formerly representing First National/Osceola Shares for the
consideration provided for in this Agreement. The Letter of Transmittal shall
contain instructions with respect to the surrender of certificates representing
First National/Osceola Shares and the receipt of the consideration contemplated
by this Agreement and shall require each holder of First National/Osceola
Shares to transfer good and marketable title to such First National/Osceola
Shares to CBF, free and clear of all liens, claims and encumbrances.

            (b) At the Effective Time of the Merger, the stock transfer books
of First National/Osceola shall be closed as to holders of First
National/Osceola Shares immediately prior to the Effective Time of the Merger
and no transfer of First National/Osceola Shares by any such holder shall
thereafter be made or recognized and each outstanding certificate formerly
representing First National/Osceola Shares shall, without any action on the
part of any holder thereof, no longer represent First National/Osceola Shares.
If, after the Effective Time of the Merger, certificates are properly presented
to CBF, such certificates shall be exchanged for the consideration contemplated
by this Agreement into which the First National/Osceola Shares represented
thereby were converted in the Merger.

            (c) In the event that any holder of First National/Osceola Shares
is unable to deliver the certificate which represents such holder's First
National/Osceola Shares, CBF, in the absence of actual notice that any First
National/Osceola Shares theretofore represented by any such certificate have
been acquired by a bona fide purchaser, may, in its discretion, deliver to such
holder the consideration contemplated by this Agreement and the amount of cash
representing fractional CBF Shares to which such holder is entitled in
accordance with the provisions of this Agreement upon the presentation of all
of the following:




                                      5

<PAGE>   175

                (i)   An affidavit or other evidence to the reasonable
satisfaction of CBF that any such certificate has been lost, wrongfully taken
or destroyed;

                (ii)  Such security or indemnity as may be reasonably
requested by CBF to indemnify and hold CBF harmless; and

                (iii) Evidence to the satisfaction of CBF that such holder is
the owner of the First National/Osceola Shares theretofore represented by each
certificate claimed by such holder to be lost, wrongfully taken or destroyed
and that such holder is the person who would be entitled to present each such
certificate for exchange pursuant to this Agreement.

            (d) In the event that the delivery of the consideration
contemplated by this Agreement and the amount of cash representing fractional
CBF Shares are to be made to a person other than the person in whose name any
certificate representing First National/Osceola Shares surrendered is
registered, such certificate so surrendered shall be properly endorsed (or
accompanied by an appropriate instrument of transfer), with the signature(s)
appropriately guaranteed, and otherwise in proper form for transfer, and the
person requesting such delivery shall pay any transfer or other taxes required
by reason of the delivery to a person other than the registered holder of such
certificate surrendered or establish to the satisfaction of CBF that such tax
has been paid or is not applicable.

            (e) No holder of First National/Osceola Shares shall be entitled to
receive any dividends or distributions declared or made with respect to the CBF
Shares with a record date before the Effective Time of the Merger. Neither the
consideration contemplated by this Agreement, any amount of cash representing
fractional CBF Shares nor any dividend or other distribution with respect to
CBF Shares where the record date thereof is on or after the Effective Time of
the Merger shall be paid to the holder of any unsurrendered certificate or
certificates representing First National/Osceola Shares as provided for by this
Agreement. Subject to applicable laws, following surrender of any such
certificate or certificates, there shall be paid to the holder of the
certificate or certificates then representing CBF Shares issued in the Merger,
without interest at the time of such surrender, the consideration contemplated
by this Agreement, the amount of any cash representing fractional CBF Shares
and the amount of any dividends or other distributions with respect to CBF
Shares to which such holder is entitled as a holder of CBF Shares.

      Section 2.5 Laws of Escheat. If any of the consideration due or other
payments to be paid or delivered to the holders of First National/Osceola
Shares is not paid or delivered within the time period specified by any
applicable laws concerning abandoned property, escheat or similar laws, and if
such failure to pay or deliver such consideration occurs or arises out of the
fact that such property is not claimed by the proper owner thereof, CBF shall
be entitled to dispose of any such consideration or other payments in
accordance with applicable laws concerning abandoned property, escheat or
similar laws. Any other provision of this Agreement notwithstanding, none of
First National/Osceola, CBF, FINB, the Surviving Bank, nor any other person
acting on their behalf shall be liable to a holder of First National/Osceola
Shares for any amount paid or property delivered in good faith to a public
official pursuant to and in accordance with any applicable abandoned property,
escheat or similar law.

      Section 2.6 CBF Shares. The one CBF Share issued and outstanding at the
Effective Time of the Merger shall be cancelled and thus shall not be
outstanding after the Merger.

      Section 2.7 FINB Shares. The shares of FINB common stock, par value $100
per share, issued and outstanding at the Effective Time of the Merger shall be
converted as a result of, and upon the Effective Time of the Merger, into
511,175 shares of common stock, each of $5.00 par




                                      6

<PAGE>   176

value (plus shares of First National/Osceola Shares issued by First
National/Osceola after September 30, 1999).

                                  ARTICLE III

            REPRESENTATIONS AND WARRANTIES OF FIRST NATIONAL/OSCEOLA

      Section 3.1 Representations and Warranties of First National/Osceola.
First National/Osceola represents and warrants to CBF that the statements
contained in this Article III are correct and complete as of the date of this
Agreement and shall be correct and complete as of the Closing Date (as though
made then and as though the Closing Date were substituted for the date of this
Agreement throughout this Article III), except (i) representations and
warranties which are confined to a specified date shall speak only as of such
date, (ii) as expressly contemplated by this Agreement, or (iii) as set forth
in the disclosure schedule prepared by First National/Osceola and delivered to
CBF prior to the date of this Agreement (the "First National/Osceola Disclosure
Schedule"). The First National/Osceola Disclosure Schedule has been arranged in
paragraphs corresponding to the numbered and lettered paragraphs contained in
this Article III.

            (a) Organization, Qualification, and Corporate Power. First
National/Osceola is a national banking association duly organized, validly
existing, and in good standing under the laws of the United States. First
National/Osceola is duly authorized to engage in the business of banking in
Florida as an insured bank under the Federal Deposit Insurance Act, as amended
(the "FDIA"). First National/Osceola is duly authorized to conduct business and
is in good standing under the laws of each jurisdiction in which the nature of
its business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its (i) business, financial condition or results of
operations, or (ii) ability to consummate the transactions contemplated by this
Agreement (together, its "Condition"); it being understood and agreed that, for
purposes of this Agreement, a material adverse effect on the Condition of a
Party shall not include a decline in results of operations resulting from any
change in law, rule, regulation or GAAP which impacts banks or bank holding
companies generally in a substantially similar manner. First National/Osceola
has full corporate power and authority to carry on the businesses in which it
is engaged and to own and use the properties owned and used by it. True and
complete copies of the Articles of Association and the Bylaws of First
National/Osceola are attached hereto as Schedule 3(a). First National/Osceola
has in effect all federal, state, local and foreign governmental, regulatory
and other authorizations, permits and licenses necessary for it to own or lease
its properties and assets and to carry on its business as now conducted, the
absence of which, individually or in the aggregate, would have a material
adverse effect on the Condition of First National/Osceola.

            (b) Capitalization. The authorized capital stock of First
National/Osceola consists of 550,000 First National/Osceola Shares, of which
511,175 First National/Osceola Shares are issued and outstanding on the date of
this Agreement. There are no other classes of capital stock of First
National/Osceola authorized. First National/Osceola holds no First
National/Osceola Shares as treasury stock. All of the issued and outstanding
First National/Osceola Shares have been duly authorized and are validly issued,
fully paid and nonassessable. None of the outstanding First National/Osceola
Shares has been issued in violation of any preemptive rights of the current or
past stockholders of First National/Osceola. Except with respect to the 2,650
First National/Osceola Shares issuable pursuant to the First National/Osceola
Options, there are no outstanding or authorized options, warrants, rights,
contracts, calls, puts, rights to subscribe, conversion rights, or other
agreements or commitments to which First National/Osceola is a party or which
are binding upon First National/Osceola or, to the Knowledge of First
National/Osceola, any other party




                                      7

<PAGE>   177

providing for the issuance, voting, transfer, disposition, or acquisition of
any of the capital stock of First National/Osceola. There are no outstanding or
authorized stock appreciation, phantom stock or similar rights with respect to
First National/Osceola. For purposes of this Agreement, the term "Knowledge"
means actual knowledge after reasonable investigation of the Chairman,
President, Chief Financial Officer, Chief Accounting Officer or any Executive
or Senior Vice President of such Party.

            (c) First National/Osceola Subsidiaries. First National/Osceola has
no Subsidiary or Subsidiaries. For purposes of this Agreement, the term
"Subsidiary" means all those corporations, associations or other entities of
which the entity in question owns or controls 5% or more of the outstanding
equity securities either directly or through an unbroken chain of entities as
to each of which 5% or more of the outstanding equity securities is owned
directly or indirectly by its parent; provided, however, there shall not be
included any such entity acquired through foreclosure, any such entity which
owns or operates an automatic teller machine interchange network, any such
entity the equity securities of which are owned or controlled in a fiduciary
capacity or any such entity which is a general industry association or group.

            (d) Authorization of Transaction. First National/Osceola has full
power and authority (including full corporate power and authority) to execute
and deliver this Agreement and to perform its obligations hereunder; provided,
however, that First National/Osceola cannot consummate the Merger unless and
until all requisite approvals are received from the Regulatory Authorities and
the approval of the shareholders of First National/Osceola has been obtained.
Subject to the foregoing sentence, (i) this Agreement has been duly executed
and delivered by First National/Osceola and this Agreement constitutes a valid
and binding agreement of First National/Osceola, enforceable against it in
accordance with its terms, subject to applicable bankruptcy, insolvency and
other similar laws affecting creditors' rights generally, general equitable
principles and the discretion of courts in granting equitable remedies, (ii)
the performance by First National/Osceola of its obligations under this
Agreement and the consummation of the Merger and the other transactions
provided for under this Agreement have been or will be duly and validly
authorized by all necessary corporate action on the part of First
National/Osceola, and (iii) the Board of Directors of First National/Osceola
has approved the execution, delivery and performance of this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement. Other than to or from the Regulatory Authorities or to or from the
Internal Revenue Service ("IRS") or the Pension Benefit Guaranty Corporation
("PBGC") with respect to any employee benefit plans, First National/Osceola
does not need to give any notice to, make any filing with, or obtain any
authorization, consent or approval of any government or governmental agency in
order for the Parties to consummate the transactions contemplated by this
Agreement, except where the failure to give notice, to file, or to obtain any
authorization, consent, or approval would not have a material adverse effect on
the Condition of First National/Osceola.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 3(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which First National/Osceola is subject or any
provision of the Articles of Association or Bylaws of First National/Osceola or
(ii) with the passing of time or the giving of notice or both, conflict with,
result in a breach of, constitute a default under, result in the acceleration
of, create in any party the right to accelerate, terminate, modify, or cancel,
or require any notice under any contract, lease, sublease, license, franchise,
permit, indenture, agreement or mortgage for borrowed money, instrument of
indebtedness, Security Interest, or other obligation to which First
National/Osceola is a party or by which it is bound or to which any of its
assets is subject (or result in the imposition of any Security Interest upon
any of its assets) except where the violation, conflict,




                                      8

<PAGE>   178

breach, default, acceleration, termination, modification, cancellation, failure
to give notice, or Security Interest would not have a material adverse effect
on the Condition of First National/Osceola. For purposes of this Agreement, the
term "Security Interest" means any mortgage, pledge, security interest,
encumbrance, charge, or other lien, other than (a) mechanics, materialmen, and
similar liens, (b) liens for taxes not yet due and payable or for taxes that
the taxpayer is contesting in good faith through appropriate proceedings, (c)
liens arising under workers compensation, unemployment insurance, social
security, retirement, and similar legislation, (d) liens on goods in transit
incurred pursuant to documentary letters of credit, (e) purchase money liens
and liens securing rental payments under capital lease arrangements, and (f)
other liens arising in the Ordinary Course of Business and not incurred in
connection with the borrowing of money. For purposes of this Agreement, the
term "Ordinary Course of Business" means the ordinary course of business
consistent with past custom and practice (including with respect to quantity
and frequency).

            (f) Financial Statements. First National/Osceola has delivered to
CBF prior to the execution of this Agreement copies of the following financial
statements of First National/Osceola (collectively referred to herein as the
"First National/Osceola Financial Statements"): (i) audited balance sheets of
First National/Osceola at December 31, 1998 and 1997, and the related
statements of (A) income, (B) shareholders' equity and (C) cash flows for the
years then ended and the notes thereto as reported upon by its independent
certified public accountants, and (ii) unaudited balance sheet of First
National/Osceola at September 30, 1999, and the related unaudited statements of
(A) income and (B) shareholders' equity for the period then ended.

                The First National/Osceola Financial Statements (as of the
dates thereof and for the periods covered thereby): (i) have been prepared from
the books and records of First National/Osceola, which in all material respects
account for those transactions which in accordance with good business practices
and applicable banking and other legal requirements are required to be
accounted for, and (ii) present fairly in all material respects the financial
position and the results of operations and cash flows of First National/Osceola
as of the dates and for the periods indicated, in accordance with GAAP, applied
on a basis consistent with prior periods except as disclosed in the notes
thereto or, in the case of unaudited quarterly statements, subject to normal
recurring year-end adjustments that are not material and the absence of certain
footnote and cash flow information.

            (g) Undisclosed Liabilities. First National/Osceola has no
liability (whether known or unknown, whether absolute or contingent, whether
liquidated or unliquidated, and whether due or to become due), including any
liability for taxes, except for (i) liabilities for future disbursements on
letters of credit, lines of credit and similar instruments or unfunded loan
commitments, (ii) liabilities accrued or reserved against in the balance sheet
dated as of September 30, 1999 included in the First National/Osceola Financial
Statements or reflected in the notes thereto, and (iii) liabilities which have
arisen after September 30, 1999 in the Ordinary Course of Business or in
connection with the transactions provided for in this Agreement (none of which
relates to any breach of contract, breach of warranty, tort, infringement, or
violation of law or arose out of any charge, complaint, action, suit,
proceeding, hearing, investigation, claim, or demand and none of which,
individually or in the aggregate, materially and adversely affect the Condition
of First National/Osceola). Since September 30, 1999, First National/Osceola
has not incurred or paid any obligation or liability which would be material to
the Condition of First National/Osceola, except in the Ordinary Course of
Business.

            (h) Brokers' Fees. Neither First National/Osceola nor any of its
officers, directors or employees, has any liability or obligation to pay any
fees or commissions to, or has employed, any broker, finder, or agent with
respect to the transactions contemplated by this Agreement.




                                      9

<PAGE>   179

            (i) Taxes.

                (i)   All federal, state, local and foreign tax returns
required to be filed by or on behalf of First National/Osceola have been timely
filed or requests for extensions have been timely filed, granted and have not
expired, for periods ending on or before September 30, 1999, and all such
returns filed are true, complete and accurate in all material respects. First
National/Osceola has timely paid or caused to be paid all taxes shown to be due
on such tax returns. There is no audit, examination, deficiency or refund
litigation or matter in controversy with respect to any taxes currently pending
involving First National/Osceola. All material tax, interest, additions, and
penalties due with respect to completed and settled examinations or concluded
litigation have been paid, accrued or provided for.

                (ii)  First National/Osceola has not executed an extension or
waiver of any statute of limitations on the assessment or collection of any
material tax due that is currently in effect.

                (iii) Adequate provision for any federal, state, local or
foreign taxes due or to become due for First National/Osceola for any period or
periods through and including September 30, 1999, has been made and is
reflected on the September 30, 1999 financial statements included in the First
National/Osceola Financial Statements.

                (iv)  Deferred taxes of First National/Osceola have been
provided for in the First National/Osceola Financial Statements in accordance
with GAAP, subject in the case of interim financial statements to normal
recurring year-end adjustments.

                (v)   All taxes which First National/Osceola is required by law
to withhold or to collect for payment have been duly withheld and collected,
and have been paid to the proper governmental entity or are being withheld by
First National/Osceola, except where the failure of any of which, individually
or in the aggregate, would not have a material adverse effect on the Condition
of First National/Osceola.

            (j) Allowance for Loan or Credit Losses. The allowance for loan or
credit losses ("Allowance") shown on the balance sheet of First
National/Osceola as of September 30, 1999 included in the First
National/Osceola Financial Statements was, and the Allowance shown on the
balance sheets of First National/Osceola as of dates subsequent to the
execution of this Agreement will to the Knowledge of First National/Osceola be,
in each case as of the dates thereof, adequate to provide for losses relating
to or inherent in the loan and lease portfolios (including accrued interest
receivable) of First National/Osceola and other extensions of credit (including
letters of credit and commitments to make loans or extend credit) by First
National/Osceola, except where the failure of the Allowance to be so adequate
would not have a material adverse effect on the Condition of First
National/Osceola.

            (k) Properties; Insurance. First National/Osceola has good and
marketable title free and clear of all material liens, encumbrances, charges,
defaults or equities of whatever character to all of the properties and assets,
tangible or intangible, reflected in the First National/Osceola Financial
Statements, except for liens disclosed in such Financial Statements, those
arising in the Ordinary Course of Business after September 30, 1999 or liens
which are not reasonably likely to have, individually or in the aggregate, a
material adverse effect on the Condition of First National/Osceola. All
buildings, and all fixtures, equipment and other property and assets which are
material to its business and which are held under leases or subleases by First
National/Osceola are held under valid instruments enforceable in accordance
with their respective terms (except as may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or other laws affecting




                                      10

<PAGE>   180

creditors' rights generally and except that the availability of the equitable
remedy of specific performance or injunctive relief is subject to the
discretion of the court before which any proceedings may be brought). The real
property owned and used as facilities by First National/Osceola has never been
used for the handling, treatment, storage or disposal of any hazardous or toxic
substance as defined under any applicable state or federal law. All policies of
fire, theft, liability and other insurance maintained with respect to the
assets or businesses of First National/Osceola, and the fidelity bonds in
effect as to which First National/Osceola is a named insured, are described in
Schedule 3(k) hereto. Substantially all of First National/Osceola's equipment
in regular use has been well maintained and is in good and serviceable
condition, reasonable wear and tear excepted.

            (1) Material Contracts. Neither First National/Osceola nor any of
its assets, businesses or operations as of the date of this Agreement is a
party to, or is bound or affected by, or receives benefits under, any of the
following (whether written or oral and excluding agreements for the extension
of credit by First National/Osceola made in the Ordinary Course of Business):
(i) any employment agreement or understanding (including any understandings or
obligations with respect to severance or termination pay liabilities or fringe
benefits) with any present or former officer, director, or employee, including
in any such person's capacity as a consultant (other than those which are
terminable at will without any further amount being payable thereunder), (ii)
any other agreement with any officer, director, employee, or affiliate, (iii)
any agreement with any labor union, (iv) any agreement which limits the ability
of First National/Osceola to compete in any line of business or which involves
any restriction of the geographical area in which First National/Osceola may
carry on its business (other than as may be required by law or applicable
regulatory authorities), or (v) any agreement, contract, arrangement or
commitment with annual payments aggregating $20,000 or more.

            (m) Material Contract Defaults. First National/Osceola is not in
default, and has not received any written notice or has any Knowledge that any
other party is in default, in any material respect under any contract, lease,
sublease, license, franchise, permit, indenture, agreement, or mortgage for
borrowed money, or instrument of indebtedness (except, as to the foregoing,
extensions of credit by First National/Osceola in the Ordinary Course of
Business), and there has not occurred any event that with the lapse of time or
the giving of notice or both would constitute such a default.

            (n) Compliance with Laws.

                (i)   First National/Osceola is in compliance in all respects
with all laws, regulations, reporting and licensing requirements and orders
applicable to its business or to its employees conducting its business, with
any Regulatory Agreements (as hereinafter defined) applicable to First
National/Osceola, and with its internal policies and procedures, except where
the breach or violation of any of which, individually or in the aggregate,
would not have a material adverse effect on the Condition of First
National/Osceola.

                (ii)  First National/Osceola has not received any written
notification or communication from any Regulatory Authorities (A) asserting
that First National/Osceola is not in substantial compliance with any of the
statutes, regulations, or ordinances which such Regulatory Authority enforces
which as a result of such noncompliance would have a material adverse effect on
the Condition of First National/Osceola, (B) threatening to revoke any license,
franchise, permit or governmental authorization which is material to the
Condition of First National/Osceola, (C) requiring or threatening to require
First National/Osceola, or indicating that First National/Osceola may be
required, to enter into or be subject to a cease and desist order, agreement,
memorandum of understanding or any other agreement or undertaking (or to cause
its Board of Directors to adopt any resolutions) restricting or limiting or
purporting to restrict or limit in any manner the operations of




                                      11

<PAGE>   181

First National/Osceola, including, without limitation, any restriction on the
payment of dividends, or (D) directing, restricting or limiting, or purporting
to direct, restrict or limit in any manner the operations of First
National/Osceola, including, without limitation, any restriction on the payment
of dividends (any such notice, communication, order, agreement, memorandum,
resolutions or undertaking described in this sentence herein referred to as a
"Regulatory Agreement"). First National/Osceola has not consented to, entered
into, agreed to enter into, or been made subject to, any Regulatory Agreement.
First National/Osceola has no Knowledge that any Regulatory Authority is
considering imposing on First National/Osceola any Regulatory Agreement.

            (o) Employee Benefit Plans.

                (i)   The First National/Osceola Disclosure Schedule lists
every pension, retirement, profit-sharing, deferred compensation, stock option,
employee stock ownership, severance pay, vacation, bonus or other incentive
plan, any other written or unwritten employee program, arrangement, agreement
or understanding, whether arrived at through collective bargaining or
otherwise, any medical, vision, dental or other health plan, any life insurance
plan, any golden parachute or other executive compensation plan, or any other
employee benefit plan or fringe benefit plan, including, without limitation,
any "employee benefit plan" as that term is defined in Section 3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA") (a
"Benefit Plan" or, collectively, "Benefit Plans"), currently or expected to be
adopted, maintained by, sponsored in whole or in part by, or contributed to by
First National/Osceola or any ERISA Affiliate (as herein defined) for the
benefit of its employees, retirees, dependents, spouses, directors, independent
contractors or other beneficiaries and under which any of its employees,
retirees, dependents, spouses, directors, independent contractors or other
beneficiaries are eligible to participate (collectively, the "First
National/Osceola Benefit Plans"). No First National/Osceola Benefit Plan is or
has been a multi-employer plan within the meaning of Section 3(37) and Section
4001(a)(3) of ERISA. For purposes of this Section 4(o), the term "ERISA
Affiliate" means each trade or business (whether or not incorporated) which
together with First National/Osceola is treated as a single employer under
Section 414(b), (c), (m) or (o) of the Internal Revenue Code.

                (ii)  True, correct and complete copies of all written First
National/Osceola Benefit Plans and descriptions of all unwritten First
National/Osceola Benefit Plans listed in the First National/Osceola Disclosure
Schedule and all trust agreements or other funding arrangements, including
insurance contracts, all amendments thereto and, where applicable, with respect
to any such plans or plan amendments, all determination letters, rulings,
opinion letters, information letters, or advisory opinions issued by the IRS or
the United States Department of Labor after December 31, 1974, annual reports
or returns, audited or unaudited financial statements, actuarial valuations,
and summary annual reports for the most recent three plan years, the most
recent summary plan descriptions and any material modifications thereto, have
previously been delivered to CBF or will be attached to the First
National/Osceola Disclosure Schedule.

                (iii) All the First National/Osceola Benefit Plans and the
related trusts are in material compliance with, and have been administered in
material compliance with, the provisions of ERISA, the provisions of the
Internal Revenue Code and all other applicable laws, rules and regulations and
collective bargaining agreements. Any required governmental approvals for the
First National/Osceola Benefit Plans have been obtained, including, but not
limited to, favorable determination letters on the qualification of the ERISA
Plans and tax exemption of related trusts, as applicable, under the Internal
Revenue Code, and all such governmental approvals continue in full force and
effect. To the Knowledge of First National/Osceola, neither First
National/Osceola nor any administrator or fiduciary of any First
National/Osceola Benefit Plan or agent or delegate of any of the foregoing has
engaged in any transaction or acted or failed to act in any manner which could
subject First National/Osceola, CBF or any affiliate thereof to any direct or
indirect liability for a




                                      12

<PAGE>   182

breach of any fiduciary, co-fiduciary or other duty under ERISA. To the
Knowledge of First National/Osceola, no oral or written representation or
communication with respect to any aspect of the First National/Osceola Benefit
Plans has been made to employees of First National/Osceola prior to the
Effective Time of the Merger which is not in accordance with the written or
otherwise pre-existing terms and provisions of such First National/Osceola
Benefit Plans in effect at the time of such communication. There are no
unresolved claims or disputes under the terms of, or in connection with, the
First National/Osceola Benefit Plans and no action, legal or otherwise, has
been commenced with respect to any claim under the terms of, or in connection
with, the First National/Osceola Benefit Plans.

                (iv)   To the Knowledge of First National/Osceola, no "party in
interest" (as defined in Section 3(14) of ERISA) or "disqualified person" (as
defined in Section 4975(e)(2) of the Internal Revenue Code) of any First
National/Osceola Benefit Plan has engaged in any "prohibited transaction"
(within the meaning of Section 4975(c) of the Internal Revenue Code or Section
406 of ERISA). There has been no (A) "reportable event" (as defined in Section
4043 of ERISA), or event described in Section 4062(e) or Section 4063(a) of
ERISA, or (B) termination or partial termination, withdrawal or partial
withdrawal with respect to any of the ERISA Plans which: (1) First
National/Osceola maintains or contributes to or has maintained or contributed
to or was required to maintain or contribute to for the benefit of employees of
First National/Osceola; or (2) which has been maintained or contributed to or
was required to be maintained or contributed to by any member of a controlled
group of trades or business as defined in ERISA Section 4001(a)(14) which has,
since January 1, 1975, included First National/Osceola.

                (v)    For any given ERISA Plan relating to First
National/Osceola, all assets of such plan are carried at their fair market
value, to the extent required by the plan document and applicable law, and the
fair market value of such plan's assets equals or exceeds the present value of
all benefits (whether vested or not) accrued to date by all present or former
participants in such plan. No First National/Osceola Benefit Plan is subject to
the rules of the PBGC.

                (vi)   As of the Effective Time, First National/Osceola will
not have any material current or future liability under any First
National/Osceola Benefit Plan that was not reflected in the First
National/Osceola Financial Statements.

                (vii)  No First National/Osceola Benefit Plan provides for
welfare benefits (as defined in ERISA Section 3(1)) to employees after
retirement other than as may be required by Section 601 et seq. of ERISA.

                (viii) Each First National/Osceola Benefit Plan may be
terminated by the Surviving Bank in its sole discretion on or after the Closing
Date without liability of any kind or description arising from either such
termination or any action attributable to the Surviving Bank.

                (ix)   The execution of, or performance of the transactions
contemplated by, this Agreement will not create, accelerate or increase any
obligations under the First National/Osceola Benefit Plans, and will not
require or cause to be payable any payment which is or would be an "excess
parachute payment" under Section 28OG of the Internal Revenue Code.

            (p) Legal Proceedings. There are no actions, suits or proceedings
instituted or pending or, to the Knowledge of First National/Osceola,
threatened (or unasserted but considered probable of assertion and which if
asserted would have at least a reasonable probability of an unfavorable
outcome) against First National/Osceola, or against any property, asset,
interest or right of First National/Osceola, that have a reasonable probability
either individually or in the aggregate of having a material adverse effect on
the Condition of First National/Osceola.




                                      13

<PAGE>   183

            (q) Absence of Certain Changes or Events. Since September 30, 1999,
the businesses of First National/Osceola has been operated only in the ordinary
course consistent with past practices and since such date there has not been,
occurred or arisen: (i) any damage, destruction, loss or casualty whether or
not covered by insurance which has had or is reasonably likely to have a
material adverse effect on the Condition of First National/Osceola; (ii) any
declaration, setting aside or payment of any dividend or distribution (whether
in cash, stock or property) in respect of the First National/Osceola Shares or
any redemption or other acquisition of the First National/Osceola Shares by
First National/Osceola or any split, combination or reclassification of First
National/Osceola Shares declared or made; (iii) any extraordinary losses
required by GAAP to be disclosed as such that have been suffered and not
adequately reserved against, whether or not in the Ordinary Course of Business;
(iv) any material assets mortgaged, pledged or subjected to any lien, charge or
other encumbrance; (v) any agreement to do any of the foregoing; or (vi) any
other event, development or condition of any character including any change in
results of operations, financial condition, method of accounting or accounting
practices, nature of business, or manner of conducting the business of First
National/Osceola that has had, or is reasonably likely to have, a material
adverse effect on the Condition of First National/Osceola.

            (r) Reports. Since September 30, 1999, First National/Osceola has
filed all reports and statements, together with any amendments required to be
made with respect thereto, that it was required to file with any Regulatory
Authority. Each such report and statement, including the financial statements,
exhibits and schedules thereto, at the time of filing thereof complied in all
material respects with the laws and rules and regulations applicable to it and
did not contain any untrue statement of material fact or omit to state any
material fact necessary to make the statements made, in the light of the
circumstances under which they were made, not misleading.

            (s) Statements True and Correct. No representation or warranty made
by First National/Osceola in this Agreement, no written statement or
certificate included in an Exhibit or Schedule by First National/Osceola in
connection with this Agreement, and no written statement or certificate to be
furnished by First National/Osceola to CBF pursuant to this Agreement contains
any untrue statement of material fact or omits to state a material fact
necessary to make the statements made, in the light of the circumstances under
which they were made, not misleading. None of the information supplied or to be
supplied by First National/Osceola for inclusion in the definitive proxy
materials to be mailed to First National/Osceola shareholders in connection
with the Special First National/Osceola Meeting (as defined in Section
5(b)(iii)), or in any other documents to be filed with any Regulatory Authority
in connection with the transactions contemplated hereby, will at the respective
time such documents are filed fail to comply in all material respects with the
laws and rules and regulations applicable to First National/Osceola, contain
any untrue statement of a material fact, or omit to state a material fact
necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading. All documents that
First National/Osceola is responsible for filing with any Regulatory Authority
in connection with the Merger will comply as to form in all material respects
with the provisions of applicable law.

            (t) Environmental Matters.

                (i)   To the Knowledge of First National/Osceola, the
Participation Facilities, and the Loan Properties (each as hereinafter defined)
are, and have been, in compliance with all applicable laws, rules, regulations,
standards and requirements of the United States Environmental Protection Agency
("EPA") and of state and local agencies with jurisdiction over pollution or
protection of the environment, except for violations which, either individually
or in the aggregate, do not or would not result in a material adverse effect on
the Condition of First National/Osceola.




                                      14

<PAGE>   184

                (ii)  To the Knowledge of First National/Osceola, there is no
suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which First National/Osceola or
any Participation Facility has been or, with respect to threatened proceedings,
may be, named as a defendant (A) for alleged noncompliance (including by any
predecessor), with any environmental law, rule or regulation or (B) relating to
the release into the environment of any Hazardous Material (as hereinafter
defined) or oil whether or not occurring at or on a site owned, leased or
operated by First National/Osceola or any Participation Facility except as
would not, either individually or in the aggregate, result in a material
adverse effect on the Condition of First National/Osceola.

                (iii) To the Knowledge of First National/Osceola, there is no
suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which any Loan Property has been
or, with respect to threatened proceedings, may be, named as a defendant (A)
for alleged noncompliance (including by any predecessor) with any environmental
law, rule or regulation or (B) relating to the release into the environment of
any Hazardous Material or oil whether or not occurring at or on a site owned,
leased or operated by a Loan Property, except where such noncompliance or
release does not or would not result, either individually or in the aggregate,
in a material adverse effect on the Condition of First National/Osceola.

                (iv)  To the Knowledge of First National/Osceola, there is no
reasonable basis for any suit, claim, action or proceeding as described in
subsection (ii) or (iii) of this Section 3(t) except as would not, individually
or in the aggregate, have a material adverse effect on the Condition of First
National/Osceola.

                (v)   During the period of (A) First National/Osceola's
ownership or operation of any of its current properties, (B) First
National/Osceola's participation in the management of any Participation
Facilities, or (C) First National/Osceola's holding of a Security Interest in a
Loan Property, to the Knowledge of First National/Osceola, there has been no
release of Hazardous Material or oil in, on, under or affecting such
properties, except where such release does not or would not result, either
individually or in the aggregate, in a material adverse effect on the Condition
of First National/Osceola. Prior to the period of (A) First National/Osceola's
ownership or operation of any of its current properties, (B) First
National/Osceola's participation in the management of any Participation
Facility, or (C) First National/Osceola holding of a Security Interest in a
Loan Property, to the Knowledge of First National/Osceola, there was no release
of Hazardous Material or oil in, on, under or affecting any such property,
Participation Facility or Loan Property, except where such release does not or
would not result, either individually or in the aggregate, in a material
adverse effect on the condition of First National/Osceola.

                (vi)  The following definitions apply for purposes of this
Section 3(t): (A) "Loan Property" means any real property in which First
National/Osceola holds a Security Interest and, where required by the context,
said term means the owner or operator of such property; (B) "Participation
Facility" means any facility in which First National/Osceola participates in
the management and where required by the context, said term means the owner or
operator of such property; and (C) "Hazardous Material" means any pollutant,
contaminant, or hazardous substance under the Comprehensive Environmental
Response, Compensation, and Liability Act, 42 U.S.C.
ss.9601 et seq. or any similar state law.

            (u) Labor Matters. First National/Osceola is not a party to, or
bound by, any collective bargaining agreement, contract or other agreement or
understanding with a labor union or labor organization, nor is it the subject
of any material proceeding asserting that it has committed an unfair labor
practice or seeking to compel it to bargain with any labor organization as to
wages or conditions of employment nor is there any strike or other labor
dispute involving it pending or,




                                      15

<PAGE>   185

to its Knowledge, threatened, any of which would have, individually or in the
aggregate, a material adverse effect on the Condition of First
National/Osceola.

                                  ARTICLE IV

                     REPRESENTATIONS AND WARRANTIES OF CBF

      Section 4.1 Representations and Warranties of CBF. CBF represents and
warrants to First National/Osceola that the statements contained in this
Article IV are correct and complete as of the date of this Agreement and shall
be correct and complete as of the Closing Date (as though made then and as
though the Closing Date were substituted for the date of this Agreement
throughout this Article IV), except (i) representations and warranties which
are confined to a specified date shall speak only as of such date, (ii) as
expressly contemplated by this Agreement, or (iii) as set forth in the
disclosure schedule prepared by CBF and delivered to First National/Osceola
prior to the date of this Agreement (the "CBF Disclosure Schedule"). The CBF
Disclosure Schedule has been arranged in paragraphs corresponding to the
numbered and lettered paragraphs contained in this Article IV.

            (a) Organization, Qualification, and Corporate Power. CBF is a
corporation duly organized, validly existing, and in good standing under the
laws of Florida. CBF is duly authorized to conduct business and is in good
standing under the laws of each jurisdiction in which the nature of its
business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its Condition. CBF has full corporate power and
authority to carry on the business in which it is engaged and to own and use
the properties owned and used by it. True and complete copies of the Articles
of Incorporation and the Bylaws of CBF are attached hereto as Schedule 4(a).
CBF has in effect all federal, state, local and foreign governmental,
regulatory and other authorizations, permits and licenses necessary for it to
own or lease its properties and assets and to carry on its business as now
conducted, the absence of which, individually or in the aggregate, would have a
material adverse effect on the Condition of CBF on a consolidated basis.

                As of the Effective Time of the Merger, FINB (i) will be an
interim national banking association duly organized, validly existing and in
good standing under the laws of the United States (ii) will have the corporate
power and authority to own or lease all of its properties and assets and to
carry on its business as proposed to be conducted pursuant to this Agreement,
and (iii) will be licensed or qualified to do business in each jurisdiction
which the nature of the business conducted or to be conducted by FINB, or the
character or location or the properties and assets owned or leased by FINB,
make such licensing or qualification necessary, except where the failure to be
so licensed or qualified (or steps necessary to cure such failure) would not
have a material adverse effect on the Condition of CBF on a consolidated basis.
FINB, as of the Effective Time of the Merger, will have in effect all federal,
state, local and foreign governmental, regulatory or other authorizations,
permits and licenses necessary for it to own or lease its properties and assets
and to carry on its business as proposed to be conducted, the absence of which,
either individually or in the aggregate, would have a material adverse effect
on the Condition of CBF on a consolidated basis.

            (b) Capitalization. The authorized capital stock of CBF consists of
(i) 20,000,000 CBF Shares, of which one CBF Shares is issued and outstanding on
the date of this Agreement, and (ii) 5,000,000 shares of preferred stock, $.01
par value, none of which are issued and outstanding on the date of this
Agreement. There are no other classes of capital stock of CBF authorized. CBF
holds no CBF Shares as treasury stock. All of the issued and outstanding CBF
Shares have been duly authorized and are validly issued, fully paid and
nonassessable. None of the




                                      16

<PAGE>   186

outstanding CBF Shares has been issued in violation of any preemptive rights of
the current or past stockholders of CBF. There are no outstanding or authorized
options, warrants, rights, contracts, calls, puts, rights to subscribe,
conversion rights, or other agreements or commitments to which CBF is a party
or which are binding upon CBF or, to the Knowledge of CBF, any other party
providing for the issuance, voting, transfer, disposition, or acquisition of
any of the capital stock of CBF. There are no outstanding or authorized stock
appreciation, phantom stock or similar rights with respect to CBF.

            (c) CBF Subsidiaries. Except for FINB (and other interim banking
associations organized to facilitate consummation of the merger referred to in
Sections 6(a)(xiii) and 6(b)(xi)), which at the Effective Time of the Merger
will be organized as a wholly-owned subsidiary of CBF, CBF has no Subsidiary or
Subsidiaries.

            (d) Authorization of Transaction. CBF has full power and authority
(including full corporate power and authority) to execute and deliver this
Agreement and to perform its obligations hereunder; provided, however, that CBF
cannot consummate the Merger unless and until all requisite approvals are
received from the Regulatory Authorities. Subject to the foregoing sentence,
(i) this Agreement has been duly executed and delivered by CBF and this
Agreement constitutes a valid and binding agreement of CBF, enforceable against
it in accordance with its terms, subject to applicable bankruptcy, insolvency
and other similar laws affecting creditors' rights generally, general equitable
principles and the discretion of courts in granting equitable remedies, (ii)
the performance by CBF of its obligations under this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement have been or will be duly and validly authorized by all necessary
corporate action on the part of CBF, and (iii) the Board of Directors of CBF
has approved the execution, delivery and performance of this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement. Other than to or from the Regulatory Authorities or to or from the
IRS or the PBGC with respect to any employee benefit plans, CBF does not need
to give any notice to, make any filing with, or obtain any authorization,
consent or approval of any government or governmental agency in order for the
Parties to consummate the transactions contemplated by this Agreement, except
where the failure to give notice, to file, or to obtain any authorization,
consent, or approval would not have a material adverse effect on the Condition
of CBF on a consolidated basis.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 4(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which CBF is subject or any provision of the
Articles of Incorporation or Bylaws of CBF or (ii) with the passing of time or
the giving of notice or both, conflict with, result in a breach of, constitute
a default under, result in the acceleration of, create in any party the right
to accelerate, terminate, modify, or cancel, or require any notice under any
contract, lease, sublease, license, franchise, permit, indenture, agreement or
mortgage for borrowed money, instrument of indebtedness, Security Interest, or
other obligation to which CBF is a party or by which it is bound or to which
any of its assets is subject (or result in the imposition of any Security
Interest upon any of its assets) except where the violation, conflict, breach,
default, acceleration, termination, modification, cancellation, failure to give
notice, or Security Interest would not have a material adverse effect on the
Condition of CBF on a consolidated basis.

            (f) Statements True and Correct. No representation or warranty made
by CBF in this Agreement, no written statement or certificate included in an
Exhibit or Schedule by CBF in connection with this Agreement, and no written
statement or certificate to be furnished by CBF to First National/Osceola
pursuant to this Agreement contains any untrue statement of material fact or




                                      17

<PAGE>   187

omits to state a material fact necessary to make the statements made, in the
light of the circumstances under which they were made, not misleading. None of
the information supplied or to be supplied by CBF for inclusion in the
definitive proxy materials to be mailed to First National/Osceola shareholders
in connection with the Special First National/Osceola Meeting (as defined in
Section 5(b)(iii)), or in any other documents to be filed with any Regulatory
Authority in connection with the transactions contemplated hereby, will at the
respective time such documents are filed fail to comply in all material
respects with the laws and rules and regulations applicable to CBF, contain any
untrue statement of a material fact, or omit to state a material fact necessary
in order to make the statements therein, in the light of the circumstances
under which they were made, not misleading. All documents that CBF is
responsible for filing with any Regulatory Authority in connection with the
Merger will comply as to form in all material respects with the provisions of
applicable law.

                                   ARTICLE V

                           COVENANTS AND AGREEMENTS

      Section 5.1 Covenants. Except as otherwise set forth in the Disclosure
Schedules, the Parties agree as follows with respect to the period from and
after the execution of this Agreement until the earlier of the consummation of
the transactions contemplated by this Agreement or the termination of this
Agreement:

            (a) Current Information. During the period from the date of this
Agreement to the Effective Time of the Merger, each Party shall, and shall
cause its representatives to, confer on a regular and frequent basis with
representatives of the other. Within twenty (20) days after the end of each
calendar month beginning after the date of this Agreement, each of First
National/Osceola and CBF shall deliver to the other copies of their respective
unaudited balance sheets and statements of income, and any other financial or
statistical information submitted by management to the Board of Directors of
First National/Osceola or CBF (other than information provided to a Board of
Directors specifically in connection with its consideration of the Merger, this
Agreement, and the transactions contemplated hereby) for or in the preceding
fiscal month. All such financial statements shall be prepared in accordance
with the books and records of such Party, shall be complete and accurate in all
material respects, shall present fairly the financial position and the results
of operations of that Party as of and for the periods indicated, and shall be
prepared in accordance with GAAP, subject to normal recurring year-end
adjustments and the absence of certain footnote information in the unaudited
statements.

            (b) Regulatory Matters and Approvals.

                (i)   Bank Regulatory Matters. CBF and First National/Osceola
shall cause to be promptly prepared and filed with the FRB, the FDIC, and the
OCC, applications for their approval of the Merger and with any other
Regulatory Authority having jurisdiction any other applications for approvals
or Consents which may be necessary for the consummation of the Merger. The
Parties shall provide copies of all such applications and notices to the others
for review prior to submission or filing with the appropriate Regulatory
Authorities. Each Party agrees to promptly review and provide any comments on
such applications and notices to the others. Each Party shall use its best
efforts to take or cause to be taken all actions necessary for such
applications and notices to be approved and shall provide the others with
copies of all correspondence and notices to or from such agencies concerning
such applications and notices. No Consent obtained which is necessary to
consummate the transactions contemplated by this Agreement shall be conditioned
or restricted in a manner which in the reasonable judgment of a Party would (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank,




                                      18

<PAGE>   188

or (B) render consummation of the Merger unduly burdensome; provided, that such
Party has used its reasonable efforts (it being understood that such reasonable
efforts shall not include the threatening or commencement of any litigation) to
cause such conditions or restrictions to be removed or modified as appropriate.

                (ii)  Definitive Proxy Materials. First National/Osceola shall
prepare a proxy statement which shall consist of the First National/Osceola
definitive proxy materials relating to the Special First National/Osceola
Meeting (the "Proxy Statement"). The Proxy Statement shall contain the
affirmative recommendation of the Board of Directors of First National/Osceola
in favor of the adoption of this Agreement and the approval of the Merger. CBF
shall provide to First National/Osceola such information and assistance in
connection with the preparation of the Proxy Statement as First
National/Osceola may reasonably request. First National/Osceola shall not be
liable for any untrue statement of a material fact or omission to state a
material fact in the Proxy Statement made in reliance upon, or in conformity
with, information furnished to First National/Osceola by CBF for use therein.
In connection with the Special First National/Osceola Meeting, the Parties
shall file the proxy statement with such Regulatory Agencies as may be required
by law in order for such materials to be furnished to First National/Osceola
shareholders in connection with such meeting.

                (iii) Shareholder Approvals. First National/Osceola shall
call a special meeting of its shareholders (the "Special First National/Osceola
Meeting") and mail to them the Proxy Statement (as soon as reasonably
practicable following a determination by First National/Osceola and CBF that
such special meeting should be called) in order that First National/Osceola
shareholders may consider and vote upon the adoption of this Agreement and the
approval of the Merger in accordance with applicable law. CBF, as sole
shareholder of FINB, agrees to vote in favor of adoption of this Agreement and
approval of the Merger.

                (iv)  Securities Act Matters. CBF will prepare and file with
the SEC a Registration Statement under the Securities Act in connection with
the CBF Shares to be issued to First National/Osceola shareholders in the
Merger. First National/Osceola and CBF shall each promptly furnish all
information concerning it and the holders of its outstanding shares as the
other may reasonably request from time to time in connection with the
preparation of the Registration Statement. The Parties shall use their
reasonable efforts to cause the Registration Statement to become effective
under the Securities Act as soon as reasonably practicable after the filing
thereof and to take any action required to be taken under applicable state,
Blue Sky or securities laws in connection with the issuance of the CBF Shares
upon consummation of the Merger.

                (v)   Other Governmental Matters. Subject to the last sentence
of Section 5(b)(i), each of the Parties shall take any additional action that
may be necessary, proper, or advisable in connection with any other notice to,
filings with, and authorizations, consents, and approvals of governments and
governmental agencies that it may be required to give, make or obtain in
connection with the transactions contemplated by this Agreement.

            (c) Tax Opinion. On or before the date the Proxy Statement is
mailed to First National/Osceola shareholders, First National/Osceola and CBF
shall each use all reasonable efforts to obtain a written opinion from an
accounting or law firm selected by First National/Osceola and CBF, to the
effect that the exchange of First National/Osceola Shares, to the extent
exchanged for CBF Shares as contemplated herein, shall not give rise to gain or
loss to the holders of such First National/Osceola Shares, or gain or loss to
CBF with respect to such exchange (except to the extent of any cash paid in
lieu of fractional shares), and accordingly, the Merger will constitute a
tax-free reorganization within the meaning of Section 368(a) of the Internal
Revenue Code (the "Tax




                                      19

<PAGE>   189

Opinion"). The Tax Opinion shall be reasonably satisfactory to each of First
National/Osceola and CBF in form and substance.

            (d) Conduct of Business Prior to the Effective Time of the Merger.
During the period from the date of this Agreement to the Effective Time of the
Merger, except as set forth in the First National/Osceola or CBF Disclosure
Schedules, or with the prior written consent of the other Parties, or as
expressly contemplated or permitted by this Agreement, each of First
National/Osceola and CBF shall (i) conduct its business in, and only in, the
usual, regular and ordinary course consistent with past practices, (ii) use its
reasonable best efforts to maintain and preserve intact its business
organization, employees and advantageous business relationships and retain the
services of its officers and key employees, and (iii) take no action which
would materially adversely affect or delay the ability of any Party to obtain
any necessary approvals of any Regulatory Authority or other governmental
authority required for the transactions contemplated hereby or to perform its
covenants and agreements under this Agreement.

            (e) Forbearance. During the period from the date of this Agreement
to the Effective Time of the Merger, except as set forth in the First
National/Osceola or CBF Disclosure Schedules, or except as expressly
contemplated or permitted by this Agreement, no Party shall, or permit its
Subsidiaries to, without the prior written consent of the other Parties:

                (i)   Other than in the Ordinary Course of Business, incur any
indebtedness for borrowed money (other than short-term indebtedness incurred to
refinance short-term indebtedness; it being understood and agreed that
incurrence of indebtedness in the Ordinary Course of Business shall include,
without limitation, the creation of deposit liabilities, purchases of federal
funds, sales of certificates of deposit and entering into repurchase
agreements), assume, guarantee, endorse or otherwise as an accommodation become
responsible for the obligations of any other individual, corporation or other
entity, or make any loan or advance other than in the Ordinary Course of
Business;

                (ii)  Adjust, split, combine or reclassify any capital stock;
make, declare or pay any dividend (except in accordance with past practice) or
make any other distribution on, or directly or indirectly redeem, purchase or
otherwise acquire, any shares of its capital stock or any securities or
obligations convertible into or exchangeable for any shares of its capital
stock, or, grant any stock options or stock appreciation rights or grant any
individual, corporation or other entity any right to acquire any shares of its
capital stock;

                (iii) Sell, transfer, mortgage, encumber or otherwise dispose
of any of its material properties or assets to any individual, corporation or
other entity, or cancel, release or assign any material indebtedness to any
such person or any claims held by any such person, except (A) in the Ordinary
Course of Business, or (B) as set forth in a Disclosure Schedule pursuant to
contracts or agreements in force at the date of this Agreement;

                (iv)  Except for transactions in the Ordinary Course of
Business, make any material investment in, either by purchase of stock or
securities, contributions to capital, property transfers, or purchase of
property or assets, any other individual, corporation or other entity;

                (v)   Except for transactions in the Ordinary Course of
Business, enter into or terminate any material contract or agreement, or make
any change in any of its material leases or contracts, other than renewals of
contracts and leases without material adverse changes of terms;

                (vi)  Increase in any material manner the compensation or
fringe benefits of any of its employees or pay any bonus or pension or
retirement allowance not required by any




                                      20

<PAGE>   190

existing plan or agreement to any such employees, or become a party to, amend
or commit itself to any pension, retirement, profit-sharing or welfare benefit
plan or agreement or employment agreement with or for the benefit of any
employee, other than in the Ordinary Course of Business (except that First
National/Osceola may amend the stock option plans pursuant to which the First
National/Osceola Options were issued to provide that the First National/Osceola
Options shall not terminate as a result of the Merger); with the understanding
that entering into any new employment contracts, or renewing or amending any
existing employment contracts, shall be deemed outside the Ordinary Course of
Business;

                (vii)  Amend its Articles of Incorporation, Articles of
Association, or its bylaws;

                (viii) Enter into any new line of business;

                (ix)   Change its lending, investment, asset/liability
management or other material banking policies in any respect which is material,
including without limitation, policies and procedures relating to calculating
and funding the Allowance;

                (x)    Incur or commit to any capital expenditure or any
obligations or liabilities in connection therewith other than capital
expenditures and obligations or liabilities incurred or committed to in the
Ordinary Course of Business;

                (xi)   Change its methods of accounting in effect at December
31, 1998, except as required by generally accepted accounting principles, or
its fiscal year; or

                (xii)  Agree to, or make any commitment to, take any of the
actions prohibited by this Section 5(e).

            (f) Issuance of Securities. Except as set forth in a Disclosure
Schedule or as contemplated by this Agreement, no Party shall or shall permit
any of its Subsidiaries to issue, deliver or sell, or authorize or propose the
issuance, delivery or sale of, any shares of its capital stock of any class,
any voting debt or any securities convertible into or exercisable for or any
rights, warrants or options to acquire, any such shares or voting debt, or
enter into any agreement with respect to any of the foregoing, other than (i)
the issuance of First National/Osceola Shares, pursuant to outstanding First
National/Osceola Options, in each case as in effect on the date of this
Agreement and in each case in accordance with their present terms; (ii) the
issuance of CBF Shares pursuant to outstanding CBF Options or CBF Warrants, in
each case as in effect on the date of this Agreement and in each case in
accordance with their present terms; (iii) issuances by a Subsidiary of its
capital stock to its parent; and (iv) the issuance by a Party of any shares of
its capital stock in a transaction approved by the Parties pursuant to Section
5(g).

            (g) No Acquisitions. Other than acquisitions which may be mutually
agreed upon in writing by the Parties, no Party shall or shall permit any of
its Subsidiaries to acquire or agree to acquire, by merging or consolidation
with or by purchasing a substantial equity interest in, or by purchasing a
substantial portion of the assets, or assuming a substantial portion of the
liabilities of, or by any other manner, any business or any corporation,
partnership, association or other business organization or division thereof or
otherwise acquire or agree to acquire any assets in each case which are
material, individually or in the aggregate, to such Party and its Subsidiaries
taken as a whole; provided, however, that the foregoing shall not prohibit (i)
internal reorganizations, consolidations or dissolutions involving only
existing Subsidiaries, (ii) foreclosure and other acquisitions related to
previously contracted debt, in each case in the Ordinary Course of Business,
(iii) acquisitions of control by First National/Osceola in its fiduciary
capacity, (iv) investments made




                                      21

<PAGE>   191

by small business investment corporations, acquisitions of financial assets and
merchant banking activities, in each case in the Ordinary Course of Business,
or (v) the creation of new Subsidiaries organized to conduct or continue
activities otherwise permitted by this Agreement.

            (h) Other Actions. No Party shall or shall permit any of its
Subsidiaries to take any action that, or fail to take any action the failure of
which, results in any of its representations and warranties set forth in this
Agreement being or becoming untrue in any material respect, or in any of the
conditions set forth in this Agreement not being satisfied or in a violation of
any provision of this Agreement which would adversely affect the ability of any
of them to obtain any of the Regulatory Approvals, except in every case as may
be required by applicable law.

            (i) Government Filings. Each Party shall file all reports,
applications and other documents required to be filed with the appropriate bank
regulators between the date hereof and the Effective Time of the Merger and
shall make available to the other Party copies of all such reports promptly
after the same are filed.

            (j) Tax-Free Reorganization Treatment. No Party shall take or cause
to be taken any action, whether before or after the Effective Time of the
Merger, which would disqualify the Merger as a "reorganization" within the
meaning of Section 368(a) of the Internal Revenue Code.

            (k) Full Access. Each Party shall and shall cause each of its
Subsidiaries to permit representatives of the others to have full access at all
reasonable times, and in a manner so as not to interfere with the normal
business operations of such Party and its Subsidiaries, to all premises,
properties, books, records, contracts, tax records, and documents of or
pertaining to each of such Party and its Subsidiaries. Each Party agrees to
furnish any other Party and its advisers with such financial operating data and
other information with respect to its business, properties and employees as
such Party shall, from time to time, reasonably request. No investigation by a
Party shall affect the representations and warranties of any other Party to
this Agreement, and each such representation and warranty shall survive any
such investigation.

            (1) Notice of Material Adverse Developments. Each Party shall give
prompt written notice to the other Parties of any material adverse effect on
its Condition, or any material adverse development affecting the assets,
liabilities, business, financial condition, operations, results of operations,
or future prospects of such Party and its Subsidiaries taken as a whole,
including without limitation (i) any material change in its business or
operations, (ii) any material complaints, investigations or hearings (or
communications indicating that the same may be contemplated) of any Regulatory
Authority, (iii) the institution or the threat of material litigation involving
such Party, or (iv) any event or condition that might be reasonably expected to
cause any of such Party's representations and warranties set forth herein not
to be true and correct in all material respects as of the Closing Date. Each
Party shall also give prompt written notice to the other Parties of any other
material adverse development affecting the ability of such Party to consummate
the transactions contemplated by this Agreement. Any such notices shall be
accompanied by copies of any and all pertinent documents, correspondence and
similar papers relevant to a complete understanding of such material adverse
development, which shall be promptly updated as necessary. CBF shall have 20
business days after First National/Osceola gives any written notice pursuant to
this Section 5(l) within which to exercise any right CBF may have to terminate
this Agreement pursuant to Section 7(a)(iv) below by reason of the material
adverse development, and First National/Osceola likewise shall have 20 business
days after CBF gives any written notice pursuant to this Section 5(l) within
which to exercise any right First National/Osceola may have to terminate this
Agreement pursuant to Section 7(a)(iii) below by reason of the material adverse
development. Unless one of the Parties terminates this Agreement within the
aforementioned period, the written notice of a material development shall be
deemed to have amended the Disclosure Schedule, to have




                                      22

<PAGE>   192

qualified the representations and warranties contained herein, and to have
cured any misrepresentation or breach of warranty that otherwise might have
existed hereunder by reason of the material adverse development.

            (m) Exclusivity. Except as specifically permitted or contemplated
by this Agreement, the Parties shall not (and shall not cause or permit any of
their Subsidiaries to) solicit, initiate, encourage, entertain, consider, or
participate in the negotiation, discussion or submission of any proposal or
offer from any person (other than a Party) relating to any (i) liquidation,
dissolution, or recapitalization, (ii) merger or consolidation, (iii)
acquisition or purchase of 25% or more of securities or assets, or (iv) similar
transaction or business combination involving any of the Parties and/or its
Subsidiaries, or their respective assets (the foregoing transactions referred
to in subclauses (i) through (iv), inclusive, are referred to in this Agreement
as an "Acquisition Proposal"); provided, however, that each Party shall be
entitled to entertain, consider, and participate in negotiations and
discussions regarding, and furnish any information with respect to, any effort
or attempt by any person to do or seek to do any of the foregoing to the extent
that the Board of Directors of such Party determines in good faith, based upon
the written advice of its legal counsel, that the failure to so consider or
participate in such negotiations or discussions would be inconsistent with the
fiduciary obligations of the directors of such Party to the shareholders of
such Party. The Party shall give all of the other Parties prompt notice of any
such negotiations and discussions. Each Party shall notify others immediately
if any person (other than a Party) makes any proposal, offer, inquiry, or
contact with respect to any Acquisition Proposal.

            (n) Filings with the Offices. Upon the terms and subject to the
conditions of this Agreement, the Parties shall execute and file any and all
documents in connection with the Merger for filing with any Federal and state
offices.

            (o) Press Releases. Each Party shall consult with each other as to
the form and substance of any press release or other public disclosure
materially related to this Agreement, the Merger or any other transaction
contemplated hereby; provided, however, that any Party may make any public
disclosure it believes in good faith is required by law or regulation.

            (p) Agreements of Affiliates. First National/Osceola shall deliver
to CBF a letter identifying all persons whom First National/Osceola believes to
be, at the time the Merger is submitted to a vote of the First National/Osceola
shareholders, "affiliates" of First National/Osceola for purposes of Rule 145
under the Securities Act. First National/Osceola shall use its best efforts to
cause each person who is identified as an "affiliate" in the letter referred to
above to deliver to CBF prior to the Effective Time of the Merger a written
agreement providing that each such person shall agree not to sell, transfer or
otherwise dispose of the CBF Shares to be received by such person in the
Merger, except in compliance with the applicable provisions of the Securities
Act and until such time as the financial results covering at least 30 days of
combined operations of CBF and First National/Osceola have been published
within the meaning of Section 201.01 of the SEC's Codification of Financial
Reporting Policies. Prior to the Effective Time of the Merger, First
National/Osceola shall amend and supplement such letter and use its reasonable
best efforts to cause each additional person who is identified as an
"affiliate" to execute a written agreement as set forth in this Section 5(p).

            (q) Miscellaneous Agreements and Consents. Subject to the terms and
conditions of this Agreement, each of the Parties hereto agrees to use its
respective best efforts to take, or cause to be taken, all action, and to do,
or cause to be done, all things necessary, proper or advisable under applicable
laws and regulations to consummate and make effective the transactions
contemplated by this Agreement as expeditiously as reasonably practicable,
including, without limitation, using their respective reasonable best efforts
to lift or rescind any injunction or restraining order or other




                                      23

<PAGE>   193

order adversely affecting the ability of the Parties to consummate the
transactions contemplated hereby. Each Party shall, and shall cause each of
their respective Subsidiaries to, use their reasonable best efforts to obtain
all approvals and Consents of all third parties and Regulatory Authorities
necessary or, in the reasonable opinion of any Party, desirable for the
consummation of the transactions contemplated by this Agreement. No Consent
obtained which is necessary to consummate the transactions contemplated by this
Agreement shall be conditioned or restricted in a manner which in the
reasonable judgment of a Party would (A) unduly impair or restrict the
operations, or would have a material adverse effect on the Condition, of CBF or
the Surviving Bank, or (B) render consummation of the Merger unduly burdensome;
provided, that such Party has used its reasonable efforts (it being understood
that such reasonable efforts shall not include the threatening or commencement
of any litigation) to cause such conditions or restrictions to be removed or
modified as appropriate.

            (r) Indemnification.

                (i)  After the Effective Time of the Merger, CBF shall cause
the Surviving Bank to indemnify, defend and hold harmless the present and
former officers, directors, employees and agents of First National/Osceola
(each, an "Indemnified Party") after the Effective Time of the Merger against
all losses, expenses, claims, damages or liabilities arising out of actions or
omissions occurring on or prior to the Effective Time of the Merger (including,
without limitation, the transactions contemplated by this Agreement) to the
full extent then permitted under, and in accordance with the terms and
conditions of, the Florida Business Corporation Act and by the Articles of
Association and Bylaws of First National/Osceola as in effect on the date
hereof, including provisions relating to advances of expenses incurred in the
defense of any action or suit. CBF shall cause the Surviving Bank to apply such
rights of indemnification in good faith and to the fullest extent permitted by
applicable law.

                (ii) If the Surviving Bank or any of its successors or
assigns (A) shall consolidate with or merge into any other corporation or
entity and shall not be the continuing or surviving corporation or entity of
such consolidation or merger, or (B) shall transfer all or substantially all of
its properties and assets to any individual, corporation or other entity, then
and in each such case, CBF shall cause the Surviving Bank to cause proper
provision to be made so that the successors and assigns of the Surviving Bank
shall assume the obligations set forth in this Section 5(r).

            (s) Fairness Opinions. On or before 10 days prior to the date of
the Proxy Statement, (i) First National/Osceola shall use all reasonable
efforts to obtain an opinion from a firm selected by it that the terms of the
Merger are fair to First National/Osceola shareholders from a financial point
of view (the "First National/Osceola Fairness Opinion"), and (ii) CBF shall
have the right to obtain an opinion from a firm selected by it that the terms
of the Merger are fair to CBF shareholders from a financial point of view (the
"CBF Fairness Opinion").

            (t) Employee Benefit Plans. First National/Osceola and CBF shall
use their best efforts to coordinate the conversion of each First
National/Osceola Benefit Plan into similar plans of the Surviving Bank, to the
extent similar plans are maintained by the Surviving Bank, and to make
available for eligibility for First National/Osceola employees all benefit
plans and policies maintained by the Surviving Bank following the Effective
Time of the Merger with such employees receiving credit for past service with a
Party prior to the Effective Time of the Merger for purposes of eligibility for
participation, vesting, and years of service, under such benefit plans and
policies.




                                      24

<PAGE>   194

                                  ARTICLE VI

        CONDITIONS TO THE OBLIGATIONS OF FIRST NATIONAL/OSCEOLA AND CBF

      Section 6.1 Conditions to Obligation to Close.

            (a) Conditions to Obligation of CBF. The obligation of CBF to
consummate the transactions to be performed by it in connection with the
Closing are subject to satisfaction of the following conditions:

                (i)    This Agreement and the Merger shall have received the
requisite approval of the shareholders of First National/Osceola and the number
of Dissenting First National/Osceola Shares shall not exceed 5% of the number
of First National/Osceola Shares issued and outstanding immediately prior to
the Effective Time of the Merger;

                (ii)   The Parties shall have procured all approvals,
authorizations and Consents specified in Section 5(b) above and the Disclosure
Schedules, including but not limited to all necessary consents, authorizations
and approvals of Regulatory Authorities which, with respect to those from the
Regulatory Authorities, shall not contain provisions which (A) unduly impair or
restrict the operations, or would have a material adverse effect on the
Condition, of CBF or the Surviving Bank, or (B) render consummation of the
Merger unduly burdensome, in each case as determined in the reasonable
discretion of CBF;

                (iii)  The representations and warranties set forth in Article
III above shall be true and correct in all material respects at and as of the
Closing Date;

                (iv)   First National/Osceola shall have performed and complied
in all material respects with all its covenants required to be complied with
hereunder through the Closing;

                (v)    No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank to own, operate, or control
substantially all of the assets and operations of First National/Osceola and/or
CBF to own, operate, or control substantially all of the assets and operations
of the Surviving Bank (and no such judgment, order, decree, stipulation,
injunction, or charge shall be in effect);

                (vi)   The shareholders' equity of First National/Osceola on
the last day of the calendar month immediately preceding the Closing Date, as
determined in accordance with GAAP before any adjustments required pursuant to
Statement of Financial Accounting Standards No. 115 ("FAS 115"), shall not be
less than the amount set forth in the September 30,1999 First National/Osceola
Financial Statements.

                (vii)  First National/Osceola shall have delivered to CBF a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified above in Section 6(a)(i)
through (vi) is satisfied in all respects;

                (viii) All actions to be taken by First National/Osceola in
connection with consummation of the transactions contemplated hereby and all
certificates, opinions, instruments,




                                      25

<PAGE>   195

and other documents required to effect the transactions contemplated hereby
shall be reasonably satisfactory in form and substance to CBF;

                (ix)  CBF shall have received the Tax Opinion in a form
reasonably satisfactory to CBF;

                (x)   CBF shall have received the CBF Fairness Opinion;

                (xi)  CBF shall have received a letter, dated as of the
Effective Time of the Merger, from an accounting firm selected by CBF and First
National/Osceola to the effect that the Merger will qualify for
pooling-of-interests accounting treatment if closed and consummated in
accordance with this Agreement; and

                (xii) CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Polk County and
Community National Bank of Pasco County.

      CBF may waive any condition specified in this Section 6(a) if it executes
a writing so stating at or prior to the Closing.

            (b) Conditions to Obligation of First National/Osceola. The
obligations of First National/Osceola to consummate the transactions to be
performed by it in connection with the Closing is subject to satisfaction of
the following conditions:

                (i)   This Agreement and the Merger shall have received the
requisite approval of the shareholders of First National/Osceola and the number
of Dissenting First National/Osceola Shares shall not exceed 5% of the number
of First National/Osceola Shares issued and outstanding immediately prior to
the Effective Time of the Merger;

                (ii)  The Parties shall have procured all of the third party
approvals, authorizations and consents specified in Section 5(b) above, and the
Disclosure Schedules, including but not limited to all necessary consents,
authorizations and approvals of Regulatory Authorities which, with respect to
those from the Regulatory Authorities, shall not contain provisions which (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank, or (B) render
consummation of the Merger unduly burdensome, in each case as determined in the
reasonable discretion of First National/Osceola;

                (iii) The representations and warranties set forth in Article
IV above shall be true and correct in all material respects at and as of the
Closing Date;

                (iv)  CBF shall have performed and complied in all material
respects with all its covenants required to be complied with hereunder through
the Closing;

                (v)   No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank, to own, operate, or control
substantially all of the assets and operations of First National/Osceola (and
no such judgment, order, decree, stipulation, injunction or charge shall be in
effect);




                                      26

<PAGE>   196

                (vi)   CBF shall have delivered to First National/Osceola a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified in Section 6(b)(i) through
(vii) is satisfied in all respects;

                (vii)  All actions to be taken by CBF in connection with
consummation of the transactions contemplated hereby and all certificates,
opinions, instruments, and other documents required to effect the transactions
contemplated hereby shall be reasonably satisfactory in form and substance to
First National/Osceola;

                (viii) First National/Osceola shall have received the Tax
Opinion in a form reasonably satisfactory to First National/Osceola; and

                (ix)   CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Polk County and
Community National Bank of Pasco County.

      First National/Osceola may waive any condition specified in this Section
6(b) if it executes a writing so stating at or prior to the Closing.

                                  ARTICLE VII

                                  TERMINATION

      Section 7.1 Termination.

            (a) Termination of Agreement. Any of the Parties may terminate this
Agreement with the prior authorization of its Board of Directors (whether
before or after approval of its or any other Party's shareholders) as provided
below:

                (i)   The Parties may terminate this Agreement by mutual
written consent at any time prior to the Effective Time of the Merger;

                (ii)  CBF may terminate this Agreement by giving written
notice to First National/Osceola at any time prior to the Effective Time of the
Merger in the event First National/Osceola is in breach, and First
National/Osceola may terminate this Agreement by giving written notice to CBF
at any time prior to the Effective Time of the Merger in the event CBF or FINB
is in breach, of any representation, warranty, or covenant contained in this
Agreement in any material respect. Each Party shall have the right to cure any
such breach, if such breach is capable of being cured, within 15 days after
receipt of written notice of such breach or within any such longer period
mutually agreed to in writing by the Parties hereto ("Cure Period"); provided,
however, that in no event shall the Cure Period extend beyond December 31,
2000;

                (iii) If a material adverse development shall have occurred
affecting the Condition of CBF on a consolidated basis, First National/Osceola
may terminate this Agreement by giving written notice to CBF;

                (iv)  If a material adverse development shall have occurred
affecting the Condition of First National/Osceola, CBF may terminate this
Agreement by giving written notice to First National/Osceola;




                                      27

<PAGE>   197

                (v)   First National/Osceola and CBF each may terminate this
Agreement by giving written notice to the other Party at any time after (i) the
First National/Osceola Special Meeting in the event this Agreement or the
Merger fails to receive the requisite First National/Osceola shareholder
approval, or (ii) the denial, and any final appeal or rehearing thereof (or if
any denial by such authority is not appealed within the time limit for appeal),
of any approval from a Regulatory Authority necessary to permit the Parties to
consummate the Merger and the transactions contemplated by this Agreement or if
any Consent shall be conditioned or restricted in the manner provided in the
last sentence of Section 5(b)(i); and

                (vi)  Any Party may terminate this Agreement by giving written
notice to the other Parties at any time after December 31, 2000 if the
Effective Time of the Merger has not yet then occurred and such termination was
approved by a two-thirds vote of such Party's full Board of Directors.

            (b) Effect of Termination. If any Party terminates this Agreement
pursuant to Section 7(a) above, all obligations of the Parties hereunder shall
terminate without any liability of any Party to any other Party (except for any
liability of any Party then in breach); provided, however, that the
confidentiality provisions contained in Section 5(k) above, and the expense
provisions in 8(k) below, shall survive any such termination.

                                 ARTICLE VIII

                                 MISCELLANEOUS

      Section 8.1 Miscellaneous.

            (a) Survival. None of the representations, warranties, and
covenants of the Parties (other than the provisions in Article II above
concerning issuance of CBF Shares and the provisions in Section 5(r) above
concerning insurance and indemnification) shall survive the Effective Time of
the Merger.

            (b) No Third Party Beneficiaries. This Agreement shall not confer
any rights or remedies upon any person other than the Parties and their
respective successors and permitted assigns; provided, however, that (i) the
provisions in Article II above concerning issuance of CBF Shares are intended
for the benefit of First National/Osceola shareholders and (ii) the provisions
in Section 5(r) above concerning insurance and indemnification are intended for
the benefit of the individuals specified and their respective legal
representatives.

            (c) Entire Agreement. This Agreement (including the documents
referred to herein) constitutes the entire agreement among the Parties and
supersedes any prior understandings, agreements, or representations by or among
the Parties, written or oral, that may have related in any way to the subject
matter hereof.

            (d) Successors and Assigns. This Agreement shall be binding upon
and inure to the benefit of the Parties named herein and their respective
successors and permitted assigns. No Party may assign either this Agreement or
any of its rights, interests, or obligations hereunder without the prior
written approval of the other Parties.




                                      28

<PAGE>   198

            (e) Counterparts. This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together shall constitute one and the same instrument.

            (f) Headings. The section headings contained in this Agreement are
inserted for convenience only and shall not affect in any way the meaning or
interpretation of this Agreement.

            (g) Notices. All notices, requests, consents and other
communications required or permitted under this Agreement shall be in writing
(including telex and telegraphic communication) and shall be (as elected by the
person giving such notice) hand delivered by messenger or courier service,
delivered by facsimile transmission, or mailed (airmail if international) by
registered or certified mail (postage prepaid), return receipt requested,
addressed to:

If to CBF or FINB:                  James H. White
                                    Chairman of the Board, President and Chief
                                    Executive Officer
                                    Centerstate Banks of Florida, Inc.
                                    7722 State Road 544 East
                                    Winter Haven, Florida 33881
                                    Facsimile: (941) 421-6663

If to First National/Osceola:       Thomas E. White
                                    President and Chief Executive Officer
                                    First National Bank of Osceola County
                                    920 North Bermuda Avenue
                                    Kissimmee, Florida 34741
                                    Facsimile: (407) 847-8482

and, in all cases, with copies to:  John P. Greeley, Esquire
                                    Smith, Mackinnon, Greeley, Bowdoin,
                                      Edwards, Brownlee & Marks, P.A.
                                    255 S. Orange Avenue, Suite 800
                                    Orlando, FL 32801
                                    Facsimile: (407) 843-2448

or to such other address as any Party may designate by notice complying with
the terms of this Section. Each such notice shall be deemed delivered (a) on
the date delivered if by hand delivery; (b) on the date of transmission with
confirmed answer back if by telex, facsimile or other telegraphic method; and
(c) on the date upon which the return receipt is signed or delivery is refused
or the notice is designated by the postal authorities as not deliverable, as
the case may be, if mailed.

            (h) Governing Law. This Agreement shall be governed by and
construed in accordance with the internal laws of the State of Florida without
regard to principles of conflict of laws.

            (i) Amendments and Waivers. To the extent permitted by law, the
Parties may amend any provision of this Agreement at any time prior to the
Effective Time of the Merger by a subsequent writing signed by each of the
Parties upon the approval of their respective Boards of Directors; provided,
however, that after approval of this Agreement by a Party's shareholders, there
shall be made no amendment in the Conversion Ratio in a manner that adversely
affects the




                                      29

<PAGE>   199

economic value of the Merger to such shareholders without their further
approval. No amendment of any provision of this Agreement shall be valid unless
the same shall be in writing and signed by all of the Parties. No waiver by any
Party of any default, misrepresentation, or breach of warranty or covenant
hereunder, whether intentional or not, shall be deemed to extend to any prior
or subsequent default, misrepresentation, or breach of warranty or covenant
hereunder or affect in any way any rights arising by virtue of any prior or
subsequent such occurrence.

            (j) Severability. Any term or provision of this Agreement that is
invalid or unenforceable in any situation in any jurisdiction shall not affect
the validity or enforceability of the remaining terms and provisions hereof or
the validity or enforceability of the remaining terms and provision hereof or
the validity or enforceability of the offending term or provision in any other
situation or in any other jurisdiction. If the final judgment of a court of
competent jurisdiction declares that any term or provision hereof is invalid or
unenforceable, the Parties agree that the court making the termination of
invalidity or unenforceability shall have the power to reduce the scope,
duration, or area of the term or provision, to delete specific words or
phrases, or to replace any invalid or unenforceable term or provisions with a
term or provisions that is valid and enforceable and that comes closest to
expressing the intention of the invalid or unenforceable term or provision, and
this Agreement shall be enforceable as so modified after the expiration of the
time within which the judgment may be appealed.

            (k) Expenses. Each Party shall bear its own expenses in connection
with the negotiation and execution of this Agreement and the implementation and
effectiveness of the Merger. Notwithstanding the foregoing, if any legal action
or other proceeding is brought for the enforcement of this Agreement, or
because of an alleged dispute, breach, default or misrepresentation in
connection with any provision of this Agreement, the successful or prevailing
Party or Parties shall be entitled to recover reasonable attorneys' fees, sales
and use taxes, court costs and all expenses even if not taxable as court costs
(including, without limitation, all such fees, taxes, costs and expenses
incident to arbitration, appellate, bankruptcy and post-judgment proceedings),
incurred in that action or proceeding, in addition to any other relief to which
such Party or Parties may be entitled. Attorneys' fees shall include, without
limitation, paralegal fees, investigative fees, administrative costs, sales and
use taxes and all other charges billed by the attorney to the prevailing Party.

            (l) Construction. The language used in this Agreement shall be
deemed to be the language chosen by the Parties hereto to express their mutual
intent, and no rule of strict construction shall be applied against any Party.
Any reference to any federal, state, local or foreign statute or law shall be
deemed also to refer to all rules and regulations promulgated thereunder,
unless the context otherwise requires.

            (m) Incorporation of Exhibits and Schedules. The Exhibits and
Schedules identified in this Agreement are incorporated herein by reference and
made a part hereof.

            (n) Jurisdiction and Venue. The Parties acknowledge that a
substantial portion of negotiations and anticipated performance and execution
of this Agreement occurred or shall occur in Polk County, Florida, and that,
therefore, without limiting the jurisdiction or venue of any other federal or
state courts, each of the Parties irrevocably and unconditionally (a) agrees
that any suit, action or legal proceeding arising out of or relating to this
Agreement may be brought in a state or federal court of record in Polk County;
(b) consents to the jurisdiction of each such Court in any suit, action or
proceeding; (c) waives any objection which it may have to the laying of venue
of any such suit, action or proceeding in any of such courts; and (d) agrees
that service of any court paper may be effected on such Party by mail, as
provided in this Agreement, or in such other manner as may be provided under
applicable laws or court rules in said state.




                                      30

<PAGE>   200


            (o) Remedies Cumulative. Except as otherwise expressly provided
herein, no remedy herein conferred upon any Party is intended to be exclusive
of any other remedy, and each and every such remedy shall be cumulative and
shall be in addition to every other remedy given hereunder or now or hereafter
existing at law or in equity or by statute or otherwise. No single or partial
exercise by any Party of any right, power or remedy hereunder shall preclude
any other or further exercise thereof.

      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement and
have affixed their respective seals as of the date first above written, each by
its President and Chief Executive Officer and attested to by its Cashier or
Secretary, pursuant to a resolution of its Board of Directors, acting by a
majority.


CENTERSTATE BANKS OF FLORIDA, INC.        FIRST NATIONAL BANK OF OSCEOLA
                                          COUNTY


/s/ James H. White                        /s/ Thomas E. White
- -------------------------------------     -------------------------------------
James H. White, Chairman of the Board     Thomas E. White
President and Chief Executive Officer     President and Chief Executive Officer


Attest:                                   Attest:


/s/ George H. Carefoot                    /s/ Linda J. Davidson
- -------------------------------------     -------------------------------------
George H. Carefoot, Secretary             Linda J. Davidson, Senior Vice
                                          President and Cashier


STATE OF FLORIDA
COUNTY OF POLK

     The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by James H. White and George H. Carefoot, Chairman of the
Board, President and Chief Executive Officer, and Secretary, respectively, of
Centerstate Banks of Florida, Inc.


                                          /s/ John P. Greeley
                                          -------------------------------------
                                          Printed Name: /s/ John P. Greeley
                                          Notary Public, State of Florida


Personally Known [X] or Produced Identification [ ]
Type of Identification Produced _______________________________________________




                                      31

<PAGE>   201


STATE OF FLORIDA
COUNTY OF OSCEOLA

     The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by Thomas E. White and Linda J. Davidson, President and Chief
Executive Officer, and Senior Vice President and Cashier, respectively, of
First National Bank of Osceola County.


                                          /s/ John P. Greeley
                                          -------------------------------------
                                          Printed Name: /s/ John P. Greeley
                                          Notary Public, State of Florida


Personally Known [ ] or Produced Identification [ ]
Type of Identification Produced _______________________________________________























                                      32

<PAGE>   202

                                    JOINDER

     First Interim National Bank of Osceola County hereby joins in the
foregoing Agreement, undertakes that it be bound thereby and that it will duly
perform all the acts and things therein referred or provided to be done by it.

     IN WITNESS WHEREOF, First Interim National Bank of Osceola County has
caused this undertaking to be made by its duly authorized officers as of this
____ day of _____________, ______.


                                          FIRST INTERIM NATIONAL BANK OF
                                          OSCEOLA COUNTY

                                          -------------------------------------
                                          Thomas E. White
                                          President and Chief Executive Officer


                                          Attest:


                                          -------------------------------------
                                          Linda J. Davidson, Cashier


STATE OF FLORIDA
COUNTY OF OSCEOLA

     The foregoing instrument was acknowledged before me this _____ day of
__________, _____, by Thomas E. White and Linda J. Davidson, the President and
Chief Executive Officer, and Cashier, respectively, of First Interim National
Bank of Osceola County.


                                          -------------------------------------
                                          Printed Name:
                                          Notary Public, State of Florida


Personally Known [ ] or Produced Identification [ ]
Type of Identification Produced _______________________________________________












                                      33

<PAGE>   203

                                 SCHEDULE 1.4
                                      TO
                              AGREEMENT TO MERGE

            NAMES AND ADDRESSES OF DIRECTORS AND EXECUTIVE OFFICERS
                               OF SURVIVING BANK

DIRECTORS                                            EXECUTIVE OFFICERS
- ---------                                            ------------------
O. Sam Ackley                                        James W. Burns
3295 Royal Oak Drive                                 512 Wheatstone Place
Titusville, FL 32789-4847                            Orlando, FL 32835

James C. Chapman                                     Linda J. Davidson
3650 N. Canoe Creek Road                             740 Maderia Ct.
Kenansville, FL 34739                                Kissimmee, FL 34758

A. Gerald Divers                                     James H. White
P. O. Box One                                        P. O. Box 188
Tampa, FL 33601                                      Haines City, FL 33845-0188

Bryan W. Judge                                       Thomas E. White
251 Fowler Boulevard                                 1472 Regal Court
Kissimmee, FL 34744                                  Kissimmee, FL 34744

Danny L. Lackey
1600 S. Lyndell Drive
Kissimmee, FL 34741

Sara S. Lewis
4501 Neptune Road
St. Cloud, FL 34769

Samuel L. Lupfer, IV
222 Church Street
Kissimmee, FL 34741

R. Stephen Miles, Jr.
100 Church Street
Kissimmee, FL 34741

Charles H. Parsons
220 E. Monument Ave., B
Kissimmee, FL 34741

E. Hampton Sessions
P. O. Box 421404
Kissimmee, FL 34742-1404

Larry L. Walter
809 E. Church Street, Suite 200
Kissimmee, FL 34744




                                      34

<PAGE>   204


                                 SCHEDULE 1.6
                                      TO
                              AGREEMENT TO MERGE

                       CAPITALIZATION OF SURVIVING BANK

     The capital stock, capital surplus and retained earnings of the Surviving
Bank shall be the following amounts adjusted, however, for earnings and
expenses and shares issued between September 30, 1999 and the Effective Time of
the Merger:

<TABLE>
<CAPTION>

<S>                                                                  <C>
Common Stock, $5.00 par value; 550,000
shares authorized; 511,175 shares issued and
outstanding                                                          $2,555,875

Capital surplus                                                       2,634,579

Net unrealized gains/losses on securities held
as available-for-sale                                                   (84,650)

Retained earnings                                                     3,293,563
                                                                     ----------
   Total Shareholders' Equity                                        $8,399,367
                                                                     ==========
</TABLE>






























                                      35
<PAGE>   205




                                   APPENDIX B

                        Opinion of Allen C. Ewing & Co.



























<PAGE>   206

                               December 22, 1999

The Board of Directors
First National Bank of Osceola County
920 North Bermuda Avenue
Kissimmee, Florida 34741

Members of the Board:

         First National Bank of Osceola County ("First National/Osceola"),
Centerstate Banks of Florida, Inc., a registered bank holding company
("Centerstate"), and First Interim National Bank of Osceola County, an interim
banking association to be organized as a wholly-owned subsidiary of Centerstate
("Interim Bank"), have entered into a definitive agreement to merge dated as of
December 10, 1999 (the "Agreement"), providing for First National/Osceola to
merge with and into Interim Bank (the "Merger"). The Agreement provides, among
other things, that each share of outstanding common stock, par value $5.00 per
share, of First National/Osceola ("First National/Osceola Common Stock") will
be converted in the Merger into the right to receive 2.00 (the "Conversion
Ratio") shares of common stock, par value $0.01 per share, of Centerstate
("Centerstate Common Stock"). Each option to purchase First National/Osceola
Common Stock outstanding at the Effective Time of the Merger shall be converted
into an option to purchase Centerstate Common Stock in accordance with a
formula set forth in the Agreement.

         The Agreement also provides that Centerstate shall close
simultaneously with the Effective Time of the Merger (as defined in the
Agreement) the acquisitions by Centerstate of First National Bank of Polk
County ("First National/Polk") and Community National Bank of Pasco County
("Community National/Pasco"). First National/Osceola, First National/Polk and
Community National/Pasco will become wholly-owned subsidiaries of Centerstate.
Reference should be made to the Agreement for a more complete description of
the terms and conditions of the Merger.

         You have requested our opinion as investment bankers as to the
fairness, from a financial point of view, of the Conversion Ratio to the
shareholders of First National/Osceola.

         Allen C. Ewing & Co. is a registered broker-dealer under the
Securities Exchange Act of 1934 and a member of the National Association of
Securities Dealers, Inc. As part of its investment banking business, Allen C.
Ewing & Co. is regularly engaged in the valuation of securities of banking and
thrift companies in connection with mergers and acquisitions, underwritings,
private placements, trading and market making activities, and valuations for
various other purposes.

         Allen C. Ewing & Co. was engaged by the Board of Directors of First
National/Osceola (the "Board") as financial advisor to First National/Osceola
for the limited purposes of (i) assisting in the




<PAGE>   207

determination of the Conversion Ratio contained in the Agreement and (ii)
rendering an opinion as to the fairness, from a financial point of view, of the
Conversion Ratio to the shareholders of First National/Osceola. Consistent with
the limited scope of our engagement, we did not make any recommendations to the
Board as to alternative strategies to the Board's business decision to enter
into the Merger. Allen C. Ewing & Co. was also engaged by the Boards of
Directors of First National/Polk and Community National/Pasco for the same
limited purposes described in this paragraph.

         In arriving at the opinion expressed in this letter, we have reviewed,
analyzed, and relied upon information and material bearing upon the Merger and
the financial and operating condition of First National/Osceola, Centerstate,
Interim Bank, First National/Polk and Community National/Pasco, including,
among other things, the following: (i) the Agreement; (ii) Annual Reports to
Shareholders and audited financial statements for First National/Osceola, First
National/Polk and Community National/Pasco for the three years ended December
31, 1998; (iii) certain unaudited interim financial information for First
National/Osceola, First National/Polk and Community National/Pasco for various
periods during 1999; (iv) other financial information concerning the business
and operations of First National/Osceola, First National/Polk and Community
National/Pasco furnished to us by senior management from each respective
institution for purposes of our analysis, including certain internal forecasts
for each; and (v) certain adjustments for nonrecurring income and expenses for
various periods for First National/Osceola, First National/Polk and Community
National/Pasco. We have also held discussions with the management of First
National/Osceola, First National/Polk and Community National/Pasco concerning
their respective operations, financial condition, and prospects, as well as the
results of regulatory examinations.

         We have considered financial, economic, regulatory, and other factors
as we have deemed relevant and appropriate under the circumstances, including
among others the following: (i) certain publicly available information
concerning the financial terms of certain mergers and acquisitions of other
financial institutions in Florida and the financial position and operating
performance of the institutions acquired in those transactions; and (ii)
certain publicly available information concerning the trading of, and the
trading market for, the publicly-traded common stocks of certain other
financial institutions. We have taken into account our assessment of general
economic, market, and financial conditions, our experience in other
transactions, our experience in securities valuation and our knowledge of the
banking industry.

         In conducting our review and arriving at our opinion, we have relied
upon and assumed the accuracy and completeness of all of the financial and
other information provided to us or publicly available, including that referred
to above, and we have not attempted independently to verify such information.
We have relied upon the management of First National/Osceola, First
National/Polk and Community National/Pasco, respectively, as to the
reasonableness and achievability (and the assumptions and bases therein) of the
financial and operational forecasts and projections, as well as the adjustments
for nonrecurring income and expenses, provided to us by the respective
companies. We have assumed that such forecasts, projections, and adjustments
reflect the best currently available estimates and judgments of management and
that such forecasts and projections will be realized in the amounts and in the
time periods currently estimated by management. We have also assumed, without
independent verification, that the allowances for loan and other losses of
First National/Osceola, Centerstate, Interim Bank, First National/Polk and
Community National/Pasco are adequate to cover any such losses. We have not
made or obtained any inspections, evaluations, or appraisals of any of the
assets or liabilities of First National/Osceola, Centerstate, Interim Bank,
First National/Polk and Community National/Pasco, nor have we examined any
individual loan, property, or securities files. We have also assumed that First
National/Osceola, Centerstate, Interim Bank, First National/Polk and Community
National/Pasco have taken the necessary steps to address Year 2000




<PAGE>   208

issues. Ewing makes no representations with respect to Year 2000 readiness for
First National/Osceola, Centerstate, Interim Bank, First National/Polk or
Community National/Pasco.

         In the ordinary course of its business as a broker-dealer, Allen C.
Ewing & Co. may, from time to time, purchase securities from, and sell
securities to, banking and thrift companies and as a market maker in securities
may from time to time have a long or short position in, and buy or sell, debt
or equity securities of banking and thrift companies for its own account and
for the accounts of its customers. As of the date of this letter, Allen C.
Ewing & Co. has no such positions in First National/Osceola, Centerstate,
Interim Bank, First National/Polk or Community National/Pasco.

         Based upon and subject to the foregoing, we are of the opinion that
the Conversion Ratio is fair, from a financial point of view, to the
shareholders of First National/Osceola. This opinion is necessarily based upon
our limited scope and conditions as they exist and can be evaluated on the date
of this letter and the information made available to us through such date. This
opinion is also necessarily contingent upon execution of the Agreement and the
provisions therein, including, among other things, the provision requiring
Centerstate to close simultaneously with the Effective Time of the Merger the
acquisitions by Centerstate of First National/Polk and Community
National/Pasco.

         This letter is directed to the Board of Directors of First
National/Osceola and does not constitute a recommendation as to how any
shareholder of First National/Osceola should vote in connection with the
Merger.


                                             Very truly yours,


                                             ALLEN C. EWING & CO.




                                             By: /s/ Brian C. Beach
                                                 ------------------------
                                                 Brian C. Beach
                                                 Executive Vice President




















<PAGE>   209

                                   APPENDIX C

              Excerpts from Section 215a of the National Bank Act





























<PAGE>   210

         SS.215A. MERGER OF NATIONAL BANKS OR STATE BANKS INTO NATIONAL BANKS

(a)      APPROVAL OF COMPTROLLER, BOARD AND SHAREHOLDERS; MERGER AGREEMENT;
         NOTICES; CAPITAL STOCK; LIABILITY OF RECEIVING ASSOCIATION

         One or more national banking associations or one or more State banks,
with the approval of the Comptroller, under an agreement not inconsistent with
this subchapter, may merge into a national banking association located within
the same State, under the charter of the receiving association. The merger
agreement shall --

         (1) be agreed upon in writing by a majority of the board of directors
         of each association or State bank participating in the plan of merger;

         (2) be ratified and confirmed by the affirmative vote of the
         shareholders of each such association or State bank owning at least
         two-thirds of its capital stock outstanding, or by a greater
         proportion of such capital stock in the case of a State bank if the
         laws of the State where it is organized so require, at a meeting to be
         held on the call of the directors, after publishing notice of the
         time, place, and object of the meeting for four consecutive weeks in a
         newspaper of general circulation published in the place where the
         association or State bank is located, or, if there is no such
         newspaper, then in the newspaper of general circulation published
         nearest thereto, and after sending such notice to each shareholder of
         record by certified or registered mail at least ten days prior to the
         meeting, except to those shareholders who specifically waive notice,
         but any additional notice shall be given to the shareholders of such
         State bank which may be required by the laws of the State where it is
         organized. Publication of notice may be waived, in cases where the
         Comptroller determines that an emergency exists justifying such
         waiver, by unanimous action of the shareholders of the association or
         State banks;

         (3) specify the amount of the capital stock of the receiving
         association, which shall not be less than that required under existing
         law for the organization of a national bank in the place in which it
         is located and which will be outstanding upon completion of the
         merger, the amount of stock (if any) to be allocated, and cash (if
         any) to be paid, to the shareholders of the association or State bank
         being merged into the receiving association; and

         (4) provide that the receiving association shall be liable for all
         liabilities of the association or State bank being merged into the
         receiving association.

(b)      DISSENTING SHAREHOLDERS

         If a merger shall be voted for at the called meetings by the necessary
majorities of the shareholders of each association or State bank participating
in the plan of merger, and thereafter the merger shall be approved by the
Comptroller, any shareholder of any association or State bank to be merged into
the receiving association who has voted against such merger at the meeting of
the association or bank of which he is a stockholder; or has given notice in
writing at or prior to such meeting to the presiding officer that he dissents
from the plan of merger, shall be entitled to receive the value of the shares
so held by him when such merger shall be approved by the Comptroller upon
written request made to the receiving association at any time before thirty
days after the date of consummation of the merger, accompanied by the surrender
of his stock certificates.




                                      C-1
<PAGE>   211

(c)      VALUATION OF SHARES

         The value of the shares of any dissenting shareholder shall be
ascertained, as of the effective date of the merger, by an appraisal made by a
committee of three persons, composed of (1) one selected by the vote of the
holders of the majority of the stock, the owners of which are entitled to
payment in cash; (2) one selected by the directors of the receiving
association; and (3) one selected by the two so selected. The valuation agreed
upon by any two of the three appraisers shall govern. If the value so fixed
shall not be satisfactory to any dissenting shareholder who has requested
payment, that shareholder may, within five days after being notified of the
appraised value of his shares, appeal to the Comptroller, who shall cause a
reappraisal to be made which shall be final and binding as to the value of the
shares of the appellant.

(d)      APPLICATION TO SHAREHOLDERS OF MERGING ASSOCIATIONS: APPRAISAL BY
         COMPTROLLER; EXPENSES OF RECEIVING ASSOCIATION; SALE AND RESALE OF
         SHARES; STATE APPRAISAL AND MERGER LAW

         If, within ninety days from the date of consummation of the merger,
for any reason one or more of the appraisers is not selected as herein
provided, or the appraisers fail to determine the value of such shares, the
Comptroller shall upon written request of any interested party cause an
appraisal to be made which shall be final and binding on all parties. The
expenses of the Comptroller in making the reappraisal or the appraisal, as the
case may be, shall be paid by the receiving association. The value of the
shares ascertained shall be promptly paid to the dissenting shareholders by the
receiving association. The shares of stock of the receiving association which
would have been delivered to such dissenting shareholders had they not
requested payment shall be sold by the receiving association at an advertised
public auction, and the receiving association shall have the right to purchase
any of such shares at such public auction, if it is the highest bidder
therefor, for the purpose of reselling such shares within thirty days
thereafter to such person or persons and at such price not less than par as its
board of directors by resolution may determine. If the shares are sold at
public auction at a price greater than the amount paid to the dissenting
shareholders, the excess in such sale price shall be paid to such dissenting
shareholders. The appraisal of such shares of stock in any State bank shall be
determined in the manner prescribed by the law of the State in such cases,
rather than as provided in this section, if such provision is made in the State
law; and no such merger shall be in contravention of the law of the State under
which such bank is incorporated. The provisions of this subsection shall apply
only to shareholders of (and stock owned by them in) a bank or association
being merged into the receiving association.

















                                      C-2

<PAGE>   212

                                   APPENDIX D

             Information on Community National Bank of Pasco County






























<PAGE>   213

                      BUSINESS OF COMMUNITY NATIONAL BANK

GENERAL

         Community National Bank was organized as a national banking
association on November 3, 1989. Community National Bank provides a range of
consumer and commercial banking services to individuals, businesses and
industries. The basic services offered by Community National Bank include:
demand interest bearing and noninterest bearing accounts, money market deposit
accounts, NOW accounts, time deposits, safe deposit services, credit cards,
cash management, direct deposits, notary services, money orders, night
depository, travelers' checks, cashier's checks, domestic collections, savings
bonds, bank drafts, drive-in tellers, and banking by mail. In addition,
Community National Bank makes secured and unsecured commercial and real estate
loans and issues stand-by letters of credit. Community National Bank provides
automated teller machine ("ATM") cards, as a part of the HONOR ATM network,
thereby permitting customers to utilize the convenience of larger ATM networks.
Community National Bank does not have trust powers and, accordingly, no trust
services are provided.

         The revenues of Community National Bank are primarily derived from
interest on, and fees received in connection with, real estate and other loans,
and from interest and dividends from investment and mortgage-backed securities,
and short-term investments. The principal sources of funds for Community
National Bank's lending activities are its deposits, repayment of loans, and
the sale and maturity of investment securities. The principal expenses of
Community National Bank are the interest paid on deposits, and operating and
general administrative expenses.

         As is the case with banking institutions generally, Community National
Bank's operations are materially and significantly influenced by general
economic conditions and by related monetary and fiscal policies of financial
institution regulatory agencies, including the Federal Reserve and the OCC.
Deposit flows and costs of funds are influenced by interest rates on competing
investments and general market rates of interest. Lending activities are
affected by the demand for financing of real estate and other types of loans,
which in turn is affected by the interest rates at which such financing may be
offered and other factors affecting local demand and availability of funds.
Community National Bank faces strong competition in the attraction of deposits
(its primary source of lendable funds) and in the origination of loans. See
"Competition."

LENDING ACTIVITIES

         Community National Bank offers a range of lending services, including
real estate, consumer and commercial loans, to individuals and small businesses
and other organizations that are located in or conduct a substantial portion of
their business in the Bank's market area. Community National Bank's total loans
at September 30, 1999 and December 31, 1998 were $57.0 million, or 60% of total
assets, and $56.7 million, or 61% of total assets, respectively. The interest
rates charged on loans vary with the degree of risk, maturity, and amount of
the loan, and




                                      1

<PAGE>   214

are further subject to competitive pressures, money market rates, availability
of funds, and government regulations. Community National Bank has no foreign
loans or loans for highly leveraged transactions.

         Community National Bank's loans are concentrated in three major areas:
real estate loans, commercial loans, and consumer loans. At September 30, 1999,
84.9%, 10.7% and 4.4% and at December 31, 1998, 83.5%, 13.5%, and 3.0% of
Community National Bank's loan portfolio consisted of real estate, commercial
and consumer loans, respectively. In excess of 94% and 95% of Community
National Bank's loans at September 30, 1999 and December 31, 1998,
respectively, were made on a secured basis. As of September 30, 1999 and
December 31, 1998, 84.9% and 83.5%, respectively of the loan portfolio
consisted of loans secured by mortgages on real estate.

         Community National Bank's commercial loans include loans to
individuals and small-to-medium sized businesses located primarily in Pasco,
Sumter and Lake Counties for working capital, equipment purchases, and various
other business purposes. A majority of Community National Bank's commercial
loans are secured by equipment or similar assets, but these loans may also be
made on an unsecured basis. Commercial loans may be made at variable- or
fixed-interest rates. Commercial lines of credit are typically granted on a
one-year basis, with loan covenants and monetary thresholds. Other commercial
loans with terms or amortization schedules of longer than one year will
normally carry interest rates which vary with the prime lending rate and will
become payable in full and are generally refinanced in three to five years.

         Community National Bank's real estate loans are secured by mortgages
and consist primarily of loans to individuals and businesses for the purchase,
improvement of or investment in real estate and for the construction of
single-family residential units or the development of single-family residential
building lots. These real estate loans may be made at fixed- or
variable-interest rates. Community National Bank generally does not make
fixed-interest rate commercial real estate loans for terms exceeding five
years. Loans in excess of five years generally have adjustable interest rates.
Community National Bank's residential real estate loans generally are repayable
in monthly installments based on up to a 30-year amortization schedule with
variable-interest rates.

         Community National Bank's consumer loan portfolio consists primarily
of loans to individuals for various consumer purposes, but includes some
business purpose loans which are payable on an installment basis. The majority
of these loans are for terms of less than five years and are secured by liens
on various personal assets of the borrowers, but consumer loans may also be
made on an unsecured basis. Consumer loans are made at fixed- and
variable-interest rates, and are often based on up to a five-year amortization
schedule.

         For additional information regarding Community National Bank's loan
portfolio, see "Community National Bank's Management's Discussion and Analysis
of Financial Condition and Results of Operations -- Financial Condition."




                                      2

<PAGE>   215

DEPOSIT ACTIVITIES

         Deposits are the major source of Community National Bank's funds for
lending and other investment activities. Community National Bank considers the
majority of its regular savings, demand, NOW and money market deposit accounts
to be core deposits. These accounts comprised 40.8% and 37.7% of Community
National Bank's total deposits at September 30, 1999 and December 31, 1998,
respectively. Approximately 59.2% and 62.3% of Community National Bank's
deposits at September 30, 1999 and December 31, 1998 were certificates of
deposit. Generally, Community National Bank attempts to maintain the rates paid
on its deposits at a competitive level. Time deposits of $100,000 and over made
up 7.0% and 5.7% of Community National Bank's total deposits at September 30,
1999 and December 31, 1998, respectively. The majority of the deposits of
Community National Bank are generated from Pasco, Sumter and Lake Counties.
Community National Bank does not accept brokered deposits. For additional
information regarding Community National Bank's deposit accounts, see
"Community National Bank's Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Financial Condition."

EMPLOYEES

         At September 30, 1999, Community National Bank employed 51 full-time
employees. The employees are not represented by a collective bargaining unit.
Community National Bank consider relations with its employees to be good.

PROPERTIES

         The main office of Community National Bank is located at 6930 Gall
Blvd., Zephyrhills, Florida, in a two-story building of approximately 11,400
square feet, which is owned by Community National Bank. Community National Bank
also has a branch office of approximately 3,361 square feet in a single story
building located at 36239 St. Rd 54W, Zephyrhills, Florida; a branch office of
approximately 4,000 square feet in a single story building located at 114 West
Belt Avenue, Bushnell, Florida; a branch office of approximately 4,000 square
feet in a single story building located at 1017 South Main Street, Wildwood,
Florida; a branch office of approximately 4,000 square feet in a single story
building located at 1105 West Broad Street, Groveland, Florida; and a branch
office located at 1051 East Highway 50, Clermont, Florida, in a single story
building of approximately 4,000 square feet. All of Community National Bank's
branch offices are owned by it.

LITIGATION

         In the ordinary course of operations, Community National Bank is a
party to various legal proceedings. Management does not believe there is any
proceeding against Community National Bank which, if determined adversely,
would have a material adverse effect on the financial condition or results of
operations of Community National Bank.




                                      3

<PAGE>   216

MANAGEMENT

         Board of Directors. The Board of Directors of Community National Bank
currently consists of 11 directors, each of whom holds office until the next
annual meeting of Community National Bank shareholders. The following table
sets forth certain information with respect to the directors of Community
National Bank.

<TABLE>
<CAPTION>

                               DIRECTOR OR OFFICER      PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                   OF CNB SINCE             EXPERIENCE DURING PAST FIVE YEARS
- ------------                   -------------------      ---------------------------------
<S>                            <C>                      <C>
James H. Bingham, 51                  1988              President of Bingham Realty, Inc.
                                                        (commercial real estate company)

G. Robert Blanchard, Sr., 72          1990              President and CEO of WRB
                                                        Enterprises, Inc. (diversified holding
                                                        company)

Pavitar S. Cheema, 50                 1988              Urologist for Pavitar S. Cheema,
                                                        M.D., P.A.

Emory R. Guess, 59                    1994              Owner of Emory Guess Realty (real
                                                        estate business)

Larry S. Hersch, 49                   1988              Partner in Hersch & Kelly (law firm)

Michael R. Langley, 40                1997              President of Mike Langley Citrus
                                                        (citrus grower)

Carol Madill Lockey, 56               1994              Real Estate Investor

Jean M. Murphy, 67                    1992              Owner of Freedom Travel (travel
                                                        agency)

Ronald E. Oakley, 54                  1988              Vice President and Secretary of
                                                        Oakley Groves, Inc. (citrus harvester,
                                                        hauler and grower)

James S. Stalnaker, Jr., 45           1988              President and Chief Executive
                                                        Officer of Community National Bank

James H. White, 73                    1988              Chairman of the Board of
                                                        Community National Bank, First
                                                        National Bank of Osceola County,
                                                        and First National Bank of Polk
                                                        County
</TABLE>




                                      4

<PAGE>   217

         Executive Officers. The following sets forth information regarding the
executive officers of Community National Bank. The officers of Community
National Bank serve at the pleasure of the Board of Directors.

<TABLE>
<CAPTION>

                                 PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                     EXPERIENCE DURING PAST FIVE YEARS
- ------------                     ---------------------------------
<S>                              <C>
James S. Stalnaker, Jr., 45      President and Chief Executive Officer

Timothy A. Pierson, 40           Executive Vice President

Elizabeth J. Bowen, 51           Sr. Vice President and Cashier

Linda A. Jones, 42               Sr. Vice President

Thomas M. Ward, 42               Sr. Vice President (June 1999 to present); Vice President
                                 of First Union National Bank (1987 to June 1999)

James H. White, 73               Chairman of the Board of Community National Bank, First
                                 National Bank of Osceola County, and First National Bank
                                 of Polk County
</TABLE>

COMPENSATION AND BENEFITS

         The table below sets forth certain information with respect to
compensation paid to Mr. Stalnaker (the President and Chief Executive Officer
of Community National Bank) during the years presented. No other executive
officer of Community National Bank received a total salary and bonus in excess
of $100,000 in 1998.

<TABLE>
<CAPTION>

                                           ANNUAL COMPENSATION
                              -----------------------------------------------
     NAME AND                                        OTHER ANNUAL    ALL OTHER
PRINCIPAL POSITION    YEAR    SALARY($)     BONUS    COMPENSATION  COMPENSATION(1)
- ------------------    ----    ---------     -----    ------------  ---------------

<S>                   <C>     <C>           <C>      <C>            <C>
James S. Stalnaker,   1998    $117,460       $ 0          $ 0        $20,098
President and Chief   1997    $107,460       $ 0          $ 0        $15,722
Executive Officer     1996    $  97,691      $ 0          $ 0        $16,765
</TABLE>

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

(1) Represents amounts contributed by Community National Bank to Mr. Stalnaker's
    Section 401(k) savings plan accounts and Profit Sharing Plan.

         Non-employee directors of Community National Bank receive directors
fees of $250 for each Board and $100 committee meeting attended.




                                      5

<PAGE>   218

         Savings Plan

         Community National Bank has a 401(k) savings plan covering
substantially all employees of Community National Bank. Under the provisions of
the plan, employees may contribute up to 15% of their compensation on a pre-tax
basis, subject to limits specified in the Internal Revenue Code. Community
National Bank may make, at the discretion of the Board of Directors, matching
contributions up to 3% of the employee's annual compensation and within various
limitations specified by the Code.

         Profit Sharing Plan

         Community National Bank has a Profit Sharing Plan covering
substantially all employees of Community National Bank. Under the provisions of
the plan, Community National Bank may make, at the discretion of the Board of
Directors, a cash payout and a deferred contribution to employees and officers,
annually.

         Stock Option Plan

         Community National Bank has an Officers' and Employees' Stock Option
Plan. Under the plan, options for an aggregate of 5,750 shares of Community
National Bank Common Stock were outstanding as of the date of this Proxy
Statement. The plan provides that options are granted at prices equal to market
value on the date of grant as determined by the Board of Directors, and become
exercisable over four years at the rate of 25% each year. The options remain
exercisable up to 10 years from the date of grant. The exercise prices for the
outstanding options range from $10.00 to $12.81 per share.

MANAGEMENT AND PRINCIPAL STOCK OWNERSHIP

         Directors and Officers

         The following table sets forth the beneficial ownership of outstanding
shares of Community National Bank Common Stock as of the date of this Proxy
Statement by Community National Bank's current directors, and by current
directors and executive officers as a group. Except as set forth below,
management of Community National Bank is not aware of any individual or group
that owns in excess of 5% of the outstanding shares of Community National Bank.

<TABLE>
<CAPTION>

NAME OF INDIVIDUAL                  AMOUNT/NATURE OF              PERCENT
(AND ADDRESS OF 5% OWNER)           BENEFICIAL OWNERSHIP(1)       OF CLASS
- -------------------------           -----------------------       --------
<S>                                 <C>                           <C>
James H. Bingham                    21,382 (2)                      4.39%
</TABLE>




                                      6

<PAGE>   219

<TABLE>
<CAPTION>

<S>                                 <C>                           <C>
G. Robert Blanchard, Sr.            42,500 (3)                      8.73%
1414 Swan Ave., Suite 201
Tampa, FL 33606

Pavitar S. Cheema                   25,725 (4)                      5.28%
38023 Medical Center Dr.
Zephyrhills, FL 33543

Emory R. Guess                         300 (5)                      0.06%

Larry S. Hersch                     11,162 (6)                      2.29%

Michael R. Langley                     200                          0.04%

Carol Madill Lockey                 23,982 (7)                      4.93%

Jean M. Murphy                         500                          0.10%

Ronald E. Oakley                    19,977 (8)                      4.10%

James S. Stalnaker, Jr.             22,200                          4.56%

James H. White                      32,500 (9)                      6.68%
P. O. Box 188
Haines City, FL 33845-0188

All directors and executive
officers as a group
(15 persons)                       208,028                         42.73%
</TABLE>
- ---------------------------

(1) Information related to beneficial ownership is based upon the information
    available to Community National Bank.
(2) Includes 11,025 held by a trust as to which he exercises voting and
    investment power, 200 shares held jointly with his spouse, 100 shares
    held by his spouse, 450 shares held by him as custodian for a minor
    child, and 5 shares held by a company as to which shares he exercises
    voting and investment power.
(3) Includes 39,800 shares held by a company as to which shares he exercises
    voting and investment power, and 2,500 shares held by a trust as to which
    shares he exercises voting and investment power.
(4) Consists of shares held jointly with spouse.
(5) Consists of shares held by a trust as to which the individual exercises
    voting and investment power.




                                      7

<PAGE>   220

(6) Includes 500 shares held by his spouse and 100 shares held as custodian
    for minor children.
(7) Consists of 10,982 shares held by trusts as to which she exercises voting
    and investment power, 9,000 held by her spouse, and 4,000 shares held by
    her spouse as custodian for minor children.
(8) Includes 12,300 shares held by a trust as to which he exercises voting and
    investment power.
(9) Includes 14,000 shares held by his spouse, 5,800 shares held jointly with
    his spouse, and 2,000 held by his individual retirement account.




























                                      8
<PAGE>   221

                            COMMUNITY NATIONAL BANK
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

THE FOLLOWING MANAGEMENT'S DISCUSSION AND ANALYSIS COVERS IMPORTANT FACTORS
AFFECTING THE RESULTS OF OPERATIONS AND FINANCIAL CONDITION OF COMMUNITY
NATIONAL BANK FOR THE PERIODS SHOWN. COMMUNITY NATIONAL BANK'S FINANCIAL
STATEMENTS SHOULD BE READ IN CONJUNCTION WITH THIS ANALYSIS.

OVERVIEW

        Community National Bank is a national bank chartered November 1989. It
provides traditional deposit and lending products and services to its
commercial and retail customers through six full service branches located
within Pasco County in central Florida. Community National Bank is a national
bank and is subject to the supervision of the Office of the Comptroller of the
Currency. At September 30, 1999, the Bank had total assets of $95.7 million,
total loans of $56.0 million, total deposits of $85.2 million, and total
shareholders' equity of $7.8 million. Net income for the nine months ended
September 30, 1999 and for the year ended December 31, 1998, was $438,000 and
$702,000 respectively, as compared with $434,000 and $825,000 for the nine
months ended September 30, 1998 and for the year ended December 31, 1997,
respectively.

        Community National Bank is located in Pasco county, which is primarily
a retirement and agricultural community. Pasco county is contiguous to
Hillsborough county in which Tampa is located. Community National Bank's
locations are situated along Interstate 75 and Interstate 4 in small
communities.

        At September 30, 1999 real estate loans were approximately 75% of total
gross loans outstanding. Of this amount, approximately half were residential
real estate loans and half were commercial real estate loans. Due to the
demographics of the market, the concentration in real estate loans is expected
to continue.

RESULTS OF OPERATIONS

NET INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Community National Bank's net income for the nine month period ended
September 30, 1999 was $438,000 compared to $434,000 for the nine month period
ending September 30, 1998. The net income per share for the periods ended
September 30, 1999 and 1998 were $0.94 ($0.90 diluted) and $0.95 ($0.90
diluted). The per share income was negatively impacted due to the issuance of
additional shares from the exercise of stock options. Community National Bank
has a qualified stock option plan for its employees, as well as a non qualified
stock option plan for its directors.

        Community National Bank's return on average assets ("ROA") and return
on average equity ("ROE") for the nine month period ended September 30, 1999
was 0.62% and 7.70% as compared to the ROA and ROE of 0.70% and 8.41% for the
nine month period ended September 30, 1998. The efficiency ratios for the two
periods ended September 30, 1999 and 1998 approximated 77% and 67%
respectively.

        There were positive improvements in net interest income of
approximately $273,000 and in non interest income of approximately $145,000 in
the nine month period ending September 30, 1999 as compared to the same period
for 1998. The current provision for loan losses decreased by $141,000 and




                                       9
<PAGE>   222
income tax expense decreased by $41,000. These positive impacts were offset by
the negative impacts resulting from a $596,000 increase in non-interest expense
for the nine month period ending September 30, 1999, compared to the same
period for 1998.

        The improvement in net interest margin was primarily due to a
combination of increased interest earning assets and changes in interest
bearing liabilities plus an increase in non interest bearing demand deposits.
The increase in non interest expense was primarily due to an increase in
compensation related expenses, occupancy and other related expenses associated
with the opening of two branch locations in October 1998.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Net income decreased $123,000, or 15%, to $702,000 in 1998 compared to
$825,000 in 1997. Earnings per share decreased $0.44 ($0.38 diluted), or 22%,
to $1.53 ($1.45 diluted) in 1998 compared to $1.97 ($1.83 diluted) in 1997. ROA
and ROE both decreased to 0.84% and 10.03% in 1998 compared to 1.10% and 14.30%
in 1997. Earnings per share was negatively impacted due to the issuance of
additional shares related to the exercise of stock options.

        The increase in net income was due to an increase in net interest
margin $326,000, a decrease in income tax expense $91,000, and an
increase in non interest income (+$41,000). These positive effects on net
income were offset by an increase in non-interest expense $581,000. This was
a result of Community National Bank opening a new branch in November 1997 and
two new branches in October 1998.

NET INTEREST INCOME/MARGIN

        Net interest income consists of interest and fee income generated by
earning assets, less interest expense.

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Net interest income increased $273,000, or 12%, to $2,610,000 during
the nine month period ended September 30, 1999 compared to $2,337,000 for the
nine month period ended September 30, 1998. The $273,000 increase was a
combination of a $254,000 increase in interest income and a $19,000 decrease in
interest expense.

        Average interest earning assets increased $9,144,000 to $83,901,000
during the nine month period ending September 30, 1999 compared to $74,757,000
for the nine month period ending September 30, 1998. Comparing these same two
periods, yield on average interest earning assets decreased from 8.29% to
7.80%. The increase in volume had a positive effect on the change in interest
income (+$535,000 volume variance), which was partially offset by the negative
impact resulting from the 0.49% decrease in average yields (-$281,000 rate
variance). The result was a $254,000 increase in interest income.

        Average interest bearing liabilities increased $9,255,000 to
$75,301,000 during the nine month period ending September 30, 1999 compared to
$66,046,000 for the nine month period ending September 30, 1998. Comparing
these same two periods, the cost of average interest bearing liabilities
decreased from 4.66% to 4.05%. The increase in volume resulted in an increase
in interest expense (+$191,000




                                      10
<PAGE>   223

volume variance), which was offset by the 0.61% decrease in average yields
(-$210,000 rate variance). The result was a $19,000 decrease in interest
expense.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Net interest income increased $326,000 or 11% to $3,176,000 during 1998
compared to $2,850,000 for 1997. The $326,000 increase was a combination of a
$467,000 increase in interest income and a $141,000 increase in interest
expense.

        Average interest earning assets increased $7,092,000 to $75,995,000
during 1998 compared to $68,903,000 for 1997. Comparing these same two periods,
the yield on average interest earning assets decreased from 8.43% to 8.26%. The
increase in volume had a positive effect on the change in interest income
(+$537,000 volume variance), which was partially offset by the negative impact
resulting from the 0.17% decrease in average yields (-$70,000 rate variance).
The result was a $467,000 increase in interest income.

        Average interest bearing liabilities increased $6,011,000 to
$67,250,000 during 1998 compared to $61,239,000 for 1997. Comparing these same
two periods, the cost of average interest bearing liabilities decreased from
4.83% to 4.61%. The increase in volume had an increasing effect on interest
expense (+$205,000 volume variance). The decrease in yield had a decreasing
effect on interest expense (-$64,000 rate variance). The result was a $141,000
increase in interest expense.






























                                      11
<PAGE>   224
                       AVERAGE BALANCES - YIELDS & RATES
                           (Dollars are in Thousands)
<TABLE>
<CAPTION>
                                              Nine Months Ended September 30,
                                ----------------------------------------------------------
                                           1999                           1998
                                --------------------------   -----------------------------
                                Average   Interest  Average   Average    Interest  Average
                                Balance   Inc/Exp   Rate(1)   Balance    Inc/Exp   Rate(1)
                                --------  --------  -------   -------    --------  -------
<S>                             <C>       <C>       <C>       <C>        <C>       <C>
ASSETS:
Federal Funds Sold              $ 5,681     $ 207    4.87%    $ 5,679    $   233    5.49%
Securities Available for Sale    22,649       929    5.48%     17,777        782    5.88%
Securities Held to Maturity           0         0                 746         35    6.27%
Loans (2) (5)                    55,571     3,756    9.04%     50,555      3,588    9.49%
                                -------   -------    ----     -------    -------    ----
TOTAL EARNING ASSETS            $83,901   $ 4,892    7.80%    $74,757    $ 4,638    8.29%
All Other Assets                 10,036                         7,387
                                -------                       -------
TOTAL ASSETS                    $93,937                       $82,144
                                =======                       =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets           $15,757   $   204    1.73%    $10,843    $   135    1.66%
  Savings                         7,115       106    1.99%      5,049         76    2.01%
  Time Deposits                  51,477     1,946    5.05%     48,712      2,039    5.60%
Short Term Borrowings               952        26    3.65%      1,442         51    4.73%
                                -------   -------    ----     -------    -------    ----
TOTAL INTEREST BEARING
LIABILITIES                     $75,301   $ 2,282    4.05%    $66,046    $ 2,301    4.66%
Demand Deposits                  10,991                         9,119
Other Liabilities                    62                            95
Shareholders' Equity              7,583                         6,884
                                -------                       -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY            $93,937                       $82,144
                                =======                       =======
NET INTEREST SPREAD (3)                              3.74%                          3.64%
                                                     ====                           ====
NET INTEREST INCOME                       $ 2,610                        $2,337
                                          =======                        ======
NET INTEREST MARGIN (4)                              4.16%                          4.18%
                                                     ====                           =====
</TABLE>

<TABLE>
<CAPTION>
                                               Years Ended December 31,
                                ----------------------------------------------------------
                                         1998                           1997
                                --------------------------   -----------------------------
                                Average   Interest  Average   Average    Interest  Average
                                Balance   Inc/Exp   Rate(1)   Balance    Inc/Exp   Rate(1)
                                --------  --------  -------   -------    --------  -------
<S>                             <C>       <C>       <C>       <C>        <C>       <C>
ASSETS:
Federal Funds Sold              $ 5,518    $  296    5.36%    $ 4,815     $  261    5.42%
Securities Available for Sale    18,451     1,074    5.82%     12,382        746    6.02%
Securities Held to Maturity         558        35    6.27%      3,923        253    6.45%
Loans (2) (5)                    51,468     4,869    9.46%     47,783      4,547    9.52%
                                -------    ------    ----     -------    -------    ----
TOTAL EARNING ASSETS            $75,995    $6,274    8.26%    $68,903    $ 5,807    8.43%
All Other Assets                  7,781                         6,296
                                -------                       -------
TOTAL ASSETS                    $83,776                       $75,199
                                =======                       =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets           $11,248    $  187    1.66%    $ 8,997    $   159    1.77%
  Savings                         5,272       105    1.99%      4,080         82    2.01%
  Time Deposits                  49,461     2,747    5.55%     47,330      2,676    5.65%
Short Term Borrowings             1,269        59    4.65%        832         40    4.81%
                                -------    ------    ----     -------    -------    ----
TOTAL INTEREST BEARING
LIABILITIES                     $67,250    $3,098    4.61%    $61,239    $ 2,957    4.83%
Demand Deposits                   9,417                         8,045
Other Liabilities                   109                           146
Shareholders' Equity              7,000                         5,769
                                -------                       -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY            $83,776                       $75,199
                                =======                       =======

NET INTEREST SPREAD (3)                              3.65%                          3.60%
                                                     ====                           ====
NET INTEREST INCOME                        $3,176                        $2,850
                                           ======                        ======
NET INTEREST MARGIN (4)                              4.18%                          4.14%
                                                     ====                           ====
</TABLE>

(1) Nine month data presented on an annualized basis.
(2) Interest income on average loans includes loan fee recognition of $139,000
    and $126,000 for the nine month periods ended September 30 1999 and 1998,
    and $185,000 and $175,000 for the years ended December 31, 1998 and 1997.
    Generally, interest is not accrued on loans past due by more than 90 days.
(3) Represents the average rate earned on interest earning assets minus the
    average rate paid on interest bearing liabilities.
(4) Represents net interest income divided by total earning assets.
(5) Loan balances are net of deferred fees/cost of origination and reserve for
    loan loss allowances.




                                      12
<PAGE>   225

              ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                        Net Change                      Net Change
                                   Sept 30, 1998 - 1999           Dec 31,  1998 - 1999
                               ----------------------------   -----------------------------
                                                      Net                              Net
                               Volume(1)   Rate(2)   Change   Volume(1)   Rate(2)    Change
                               ----------------------------   -----------------------------
<S>                            <C>         <C>       <C>      <C>         <C>        <C>
INTEREST INCOME
    Federal Funds sold            $0       ($26)     ($26)      $38        ($3)       $35
    Securities Available for
      Sale                       214        (67)      147       366        (38)       328
    Securities Held to
      Maturity                   (35)         0       (35)     (217)        (1)      (218)
    Loans                        356       (188)      168       351        (29)       322
                               ----------------------------   -----------------------------
TOTAL INTEREST INCOME           $535      ($281)     $254      $537       ($70)      $467
                               ----------------------------   -----------------------------

INTEREST EXPENSE
    Deposits
         NOW & Money Market
            Accounts             $61         $8       $69       $40       ($12)      $28
         Savings                  31         (1)       30        24         (1)       23
         Time Deposits           116       (209)      (93)      120        (49)       71
    Short-Term  Borrowings       (17)        (8)      (25)       21         (2)       19
                               ----------------------------   -----------------------------
TOTAL INTEREST EXPENSE          $191      ($210)     ($19)     $205       ($64)     $141
                               ----------------------------   -----------------------------

NET INTEREST INCOME             $345       ($72)     $273      $332        ($6)     $326
                               ============================   =============================
</TABLE>

(1) The volume variance reflects the change in the average balance outstanding
    multiplied by the actual average rate during the prior period.
(2) The rate variance reflects the change in the actual average rate multiplied
    by the average balance outstanding during the current period.

PROVISION FOR LOAN LOSSES

        Management's policy is to maintain the allowance for loan losses at a
level sufficient to absorb inherent losses in the loan portfolio. The allowance
is increased by the provision for loan losses, which is a charge to current
period earnings, and net recoveries on prior period loan charge-offs. The
allowance is decreased by net charge-offs. In determining the adequacy of the
reserve for loan losses, management considers the conditions of individual
borrowers, Community National Bank's historical loan loss experience, the
general economic environment, and the overall portfolio composition. As these
factors change, the level of loan loss provision changes.

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        The provision for loan loss expense decreased $141,000, or 94%, to
$9,000 during the nine month period ending September 30, 1999, as compared to
$150,000 for the comparable period in 1998. The difference was due primarily to
a change in management's assessments of conditions of individual borrowers and
the overall portfolio composition. At September 30, 1999 the allowance for loan
losses totaled $866,000, or 1.52%, of total loans outstanding compared to
$875,000, or 1.63%, of total loans outstanding at September 30, 1998.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        The provision for loan loss expense was $150,000 for the year ended
December 31, 1998 and for the year ended December 31, 1997. At December 31,
1998 the allowance for loan losses totaled $866,000,




                                      13
<PAGE>   226

or 1.53%, of total loans outstanding compared to $755,000, or 1.46%, of total
loans outstanding at December 31, 1997.

        Management believes that Community National Bank's allowance for loan
losses was adequate at September 30, 1999. The following sets forth certain
information on Community National Bank's allowance for potential future loan
losses for the periods presented.

                     ACTIVITY IN ALLOWANCE FOR LOAN LOSSES

                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                            Nine Months
                                              Ended                     Years Ended
                                              Sept 30                      Dec 31
                                        ------------------          ------------------
                                           1999     1998               1998     1997
                                        ------------------          ------------------
<S>                                     <C>                         <C>
Balance at Beginning of Year               $866     $755               $755     $654

Loans Charged-Off:
    Commercial, Financial &
      Agricultural                            0      (11)               (11)     (20)
    Real Estate, Mortgage                   (54)     (19)               (28)     (10)
    Consumer                                  0       (2)                (4)     (29)
                                        -----------------          ------------------
Total Loans Charged-Off                    ($54)    ($32)              ($43)    ($59)
                                        -----------------          ------------------
Recoveries on Loans Previously
Charged-Off:
    Commercial, Financial &
      Agricultural                          $42       $2                 $2       $9
    Real Estate, Mortgage                     2        0                  0        1
    Consumer                                  1        0                  2        0
                                        -----------------          ------------------
Total Loan Recoveries                       $45       $2                 $4      $10
                                        -----------------          ------------------

Net Loans Charged-Off                       ($9)    ($30)              ($39)    ($49)
                                        -----------------          ------------------

Provision for Loan Losses Charged
    to Expense                               $9     $150               $150     $150
                                        -----------------          ------------------

Ending Balance                             $866     $875               $866     $755
                                        =================          ==================

Total Loans Outstanding                 $57,013  $53,764            $56,764  $51,683
Average Loans Outstanding               $56,584  $51,488            $52,414  $48,638
Allowance for Loan Losses to Loans
    Outstanding                           1.52%    1.63%              1.53%    1.46%
Net Charge-offs to Average Loans
    Outstanding (annualized)              0.02%    0.08%              0.07%    0.10%
</TABLE>

NON-INTEREST INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Non interest income for the nine months ended September 30, 1999
increased $145,000 or 44%




                                      14
<PAGE>   227

to $477,000 as compared to $332,000 for the same period in 1998. Most of this
increase ($129,000) was due to an increase in service fees from various deposit
accounts.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Non interest income for 1998 increased by $41,000 or 8%, to $564,000 as
compared to $523,000 for 1997. The net increase was comprised of a $88,000
increase in service fees on various deposit accounts, a $49,000 decrease from
gain on sale of other real estate owned, and a $2,000 net increase from other
miscellaneous fees.

NON-INTEREST EXPENSE

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Non-interest expense increased $596,000 (33%) for the nine months ended
September 30, 1999, to $2,385,000 compared to $1,789,000 for the same period in
1998. The increase was a result of a $241,000 increase in compensation and
related employee costs. Office occupancy and related equipment expenses
increased $184,000. All other expenses combined increased by $171,000 as
summarized in the table below - Non Interest Expenses. These increases were
primarily due to the opening of two new branches in October 1998.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Non-interest expense increased $581,000 (30%) to $2,495,000 during 1998
compared to $1,914,000 for 1997. The increase was a result of a $238,000
increase in compensation and related employee expenses. Data processing service
expense increased $100,000 and office occupancy and related equipment expenses
increased by $118,000. All other expenses combined increased by $125,000 as
summarized in the table below - Non Interest Expenses. These increases are
primarily due to the opening of one new branch office in November 1997 and two
new branch offices in October 1998.

                             NON INTEREST EXPENSES
                           (Dollars are in Thousands)


<TABLE>
<CAPTION>

                                             Nine months ended                    Year ended
                                                   Sept 30                          Dec 31
                                       -----------------------------    -----------------------------
                                         1999      1998   Incr/(Decr)     1998      1997   Incr/(Decr)
                                       -----------------------------    -----------------------------
<S>                                    <C>         <C>    <C>           <C>         <C>    <C>
Salary, wages and employee benefits       $1,080     $839      $241        $1,132     $894      $238
Occupancy expense                            303      194       109           272      196        76
Depreciation of premises and
  equipment                                  232      157        75           215      173        42
Stationary and printing supplies              58       55         3            83       65        18
Advertising and public relations              59       31        28            48       53        (5)
Data processing expense                      180      153        27           209      109       100
Legal & professional fees                     77       75         2           115      137       (22)
Other operating expenses                     396      285       111           421      287       134
                                       -----------------------------    -----------------------------
Total non interest expenses               $2,385   $1,789      $596        $2,495   $1,914      $581
                                       -----------------------------    -----------------------------
</TABLE>




                                      15
<PAGE>   228

INCOME TAX PROVISION

        The income tax provision for the nine month period ended September 30,
1999 was $255,000, an effective tax rate of 36.8%, as compared to $296,000 for
the nine month period ended September 30, 1998, an effective tax rate of 40.5%.

        The income tax provision for the year ended December 31, 1998, was
$393,000, an effective tax rate of 35.9%, as compared to $484,000 for the year
ended December 31, 1997, an effective tax rate of 37.0%.

NET INCOME

        Net income for the years ended December 31, 1998, and 1997 was $702,000
and $825,000, respectively. Net income for the nine month periods ended
September 30, 1999 and 1998 was $438,000 and $434,000 respectively.

FINANCIAL CONDITION

        As of September 30, 1999, the Community National Bank had total assets
of $95.7 million, compared to $93.0 million and $80.0 million as of December 31,
1998, and 1997, respectively. Net loans outstanding on September 30, 1999, were
$56.0 million, compared to $55.8 million and $50.8 million as of December 31,
1998, and 1997, respectively.

Loans

        Lending related income is the most important component of Community
National Bank's net interest income and is the major contributor to
profitability. The loan portfolio is the largest component of earning assets,
and it generates the largest portion of revenues. The absolute volume of loans
and the volume of loans as a percentage of earning assets is an important
determinant of net interest margin as loans are expected to produce higher
yields than securities and other earning assets. Average loans during the
nine-month period ending September 30, 1999, were $55,571,000, or 66.2% of
earning assets as compared to $51,468,000 or 67.7% of earning assets for
December 31, 1998 and $47,783,000, or 69.3% of earning assets, for December 31,
1997. This represented an average loan to average deposit ratio of 65.2%,
68.3%, and 69.8% for September 30, 1999, December 31, 1998, and December 31,
1997, respectively.

        As of September 30, 1999, Community National Bank had total loans, net
of deferred fees/costs, of $56,899,000 as compared to $56,650,000 at December
31, 1998, an increase of $249,000, or 0.4%. The growth in loans in the
nine-month period was mainly due to the general growth in the market and the
calling efforts of the loan officers. As of September 30, 1999, commercial,
financial and agricultural loans totaled $6,093,000, or 10.7%, of the loan
portfolio. Real estate construction loans totaled $5,756,000, or 10.1%, of the
loan portfolio. Real estate mortgage loans totaled $42,542,000 or 74.8% of the
loan portfolio. Installment and consumer loans totaled $2,508,000, or 4.4% of
the loan portfolio.

        As of December 31, 1998, Community National Bank had total loans, net
of deferred fees/costs, of $56,650,000 as compared to $51,569,000 at December
31, 1997, an increase of $5,081,000, or 9.8%. The growth was mainly due to
general growth in the market and the calling efforts of the loan officers. As
of December 31, 1998, commercial, financial and agricultural loans totaled
$7,690,000, or 13.6%, of the loan portfolio. Real estate construction loans
totaled $4,698,000, or 8.3%, of the loan portfolio. Real estate mortgage loans
totaled $42,598,000, or 75.2% of the loan portfolio. Installment and consumer
loans totaled $1,664,000, or 2.9% of the loan portfolio.

        Loan concentrations are considered by management to exist where there
are amounts loaned to multiple borrowers engaged in similar activities which
collectively could be similarly impacted by economic or other conditions and
when the total of such amounts would exceed 25% of total capital. Due




                                      16
<PAGE>   229

to the lack of diversified industry in the markets served, Community National
Bank has concentrations in geographic locations as well as in types of loans
funded.

                           LOAN PORTFOLIO COMPOSITION
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

TYPES OF LOANS                                    September 30,                  December 31,
                                             -----------------------       -----------------------
                                               1999           1998           1998           1997
                                             --------       --------       --------       --------
<S>                                          <C>            <C>            <C>            <C>
Commercial, Financial & Agricultural         $  6,093       $  6,816       $  7,690       $  6,116
Real Estate - Construction                      5,756          3,563          4,698          2,978
Real Estate - Mortgage                         42,542         41,655         42,598         41,007
Installment & Consumer Lines                    2,508          1,617          1,664          1,468
                                             --------       --------       --------       --------
Total Loans, Net of Deferred fees/costs      $ 56,899       $ 53,651       $ 56,650       $ 51,569
Less: Allowance for Loan Losses                  (866)          (875)          (866)          (755)
                                             --------       --------       --------       --------
Net Loans                                    $ 56,033       $ 52,776       $ 55,784       $ 50,814
                                             ========       ========       ========       ========
</TABLE>

                             LOAN MATURITY SCHEDULE
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                        September 30, 1999
                                    ----------------------------------------------------------
                                     0 - 12           1 - 5            Over 5
                                     Months           Years            Years            Total
                                    -------          -------          -------          -------
<S>                                 <C>              <C>              <C>              <C>
All Loans other Than
  Construction                      $32,549          $17,327          $ 2,073          $51,949
Real Estate - Construction            5,064                0                0            5,064
                                    -------          -------          -------          -------
Total                               $37,613          $17,327          $ 2,073          $57,013
                                    =======          =======          =======          =======
Fixed Interest Rate                 $ 5,967          $17,327          $ 2,073          $25,367
Variable Interest Rate               31,646                0                0           31,646
                                    -------          -------          -------          -------
Total                               $37,613          $17,327          $ 2,073          $57,013
                                    =======          =======          =======          =======
</TABLE>

<TABLE>
<CAPTION>

                                                        December 31, 1998
                                    ----------------------------------------------------------
                                     0 - 12           1 - 5            Over 5
                                     Months           Years            Years            Total
                                    -------          -------          -------          -------
<S>                                 <C>              <C>              <C>              <C>
All Loans Other Than
  Construction                      $36,159          $14,203          $ 1,704          $52,066
Real Estate - Construction            4,698                0                0            4,698
                                    -------          -------          -------          -------
Total                               $40,857          $14,203          $ 1,704          $56,764
                                    =======          =======          =======          =======
Fixed Interest Rate                 $ 4,929          $14,203          $ 1,704          $20,836
Variable Interest Rate               35,928                0                0           35,928
                                    -------          -------          -------          -------
Total                               $40,857          $14,203          $ 1,704          $56,764
                                    =======          =======          =======          =======
</TABLE>

Credit Quality

        Community National Bank maintains an allowance for loan losses to
absorb inherent losses in the loan portfolio. The loans are charged against the
allowance when management believes collection of the principal is unlikely. The
allowance consists of amounts established for specific loans and is also based
on historical loan loss experience. The specific reserve element is the result
of a regular analysis of all loans and commitments based on credit rating
classifications. The historical loan loss element represents a




                                      17
<PAGE>   230

projection of possible future credit problems and is determined using loan loss
experience of each loan type. Management also weighs general economic conditions
based on knowledge of specific factors that may affect the collectibility of
loans. Community National Bank is committed to the early recognition of problems
and to maintaining a sufficient allowance. At September 30, 1999, the allowance
for loan losses was $866,000, or 1.5% of total loans outstanding, net of
deferred fees/costs, compared to $866,000, or 1.5% at December 31, 1998, and
$755,000, or 1.5%, at December 31, 1997.

        Non-performing assets consist of non-accrual loans, loans past due 90
days or more and still accruing interest, and other real estate owned. Loans
are placed on a non-accrual status when they are past due 90 days and
management believes the borrower's financial condition, after giving
consideration to economic conditions and collection efforts, is such that
collection of interest is doubtful. When a loan is placed on non-accrual
status, interest accruals cease and uncollected interest is reversed and
charged against current income. Subsequent collections reduce the principal
balance of the loan until the loan is returned to accrual status.

        Total non-performing assets as of September 30, 1999, increased
$14,000, or 2%, to $591,000, compared to $577,000 on the same date in 1998.
Non-performing loans, plus other real estate owned, as a percentage of total
assets at September 30, 1999, and 1998, was .62% and .67%, respectively.
Management believes that the allowance for loan losses was adequate at
September 30, 1999.

        Total non-performing assets decreased by $439,000 to $215,000 in 1998
from $654,000 in 1997. Non-performing assets, as a percentage of total assets
decreased to .23% in 1998 from .82% in 1997.

        Management is continually analyzing its loan portfolio in an effort to
recognize and resolve its problem assets as quickly and efficiently as
possible. As of September 30, 1999, management believes that it has identified
and adequately reserved for such problem assets. However, management recognizes
that many factors can adversely impact various segments of its market. As such,
management continuously focuses its attention on promptly identifying and
managing potential problem loans as they arise. The tables below summarizes
Community National Bank's non performing Assets and Allocation of Allowance for
loan losses for the periods provided.

                             NON PERFORMING ASSETS
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                       September 30,              December 31,
                                   --------------------      --------------------
                                     1999        1998          1998         1997
                                   -------      -------      -------      -------
<S>                                <C>          <C>          <C>          <C>
Non-Accrual Loans                     $201         $212         $180         $290
Past Due Loans 90 Days or More
  and Still Accruing                   390           38            0            5
Interest
Other Real Estate Owned                  0          327           35          359
                                   -------      -------      -------      -------
Total Non-Performing Assets           $591         $577         $215         $654
                                   -------      -------      -------      -------

Percent of Total Assets               0.62%        0.67%        0.23%        0.82%
                                   =======      =======      =======      =======
Allowance for Loan Losses             $866         $875         $866         $755
                                   =======      =======      =======      =======
Allowance for Loan Losses to
  Nonperforming Loans              146.53%      151.65%      402.79%      115.44%
                                   =======      =======      =======      =======
</TABLE>




                                      18
<PAGE>   231

                    ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                       September 30, 1999               December 31, 1998                December 31, 1997
                                   --------------------------      --------------------------       --------------------------
                                                    Percent                         Percent                         Percent
                                                      of                             of                               of
                                                     Loans                          Loans                            Loans
                                                    in Each                        in Each                          in Each
                                                   Category                        Category                         Category
                                                      to                              to                               to
                                   Amount         Total Loans      Amount         Total Loans       Amount         Total Loans
                                   ------         -----------      ------         -----------       ------        ------------
<S>                                <C>            <C>              <C>            <C>               <C>           <C>
Commercial, Financial &
  Agricultural                      $259              11%            $264              14%            $428              12%
Real Estate Construction              78              10%              60               8%              32               6%
Real Estate - Mortgage               364              75%             385              75%             284              79%
Consumer                             165               4%             157               3%              11               3%
                                    ----            ----             ----            ----             ----            ----
Total                               $866             100%            $866             100%            $755             100%
                                    ====            ====             ====            ====             ====            ====
</TABLE>

Deposits and Funds Purchased

        Total deposits as of September 30, 1999, were $85,220,000 compared to
$76,838,000 on December 31, 1998, an increase of $8,382,000 or 11%, during the
nine month period ended September 30, 1999. Total deposits for the year ended
December 31, 1998, increased by $12,976,000 or 18%, as compared to total
deposits of $71,671,000 at December 31, 1997. Community National Bank does not
rely on purchased or brokered deposits as a source of funds. Instead, the
generation of deposits within its market area, serves as Community National
Bank's fundamental tool in providing a source of funds to be invested, primarily
in loans. The tables below summarize selected deposit information for the
periods indicated.

                 SELECTED STATISTICAL INFORMATION FOR DEPOSITS
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>
                                   September 30,                  December 31,
                               -------------------  --------------------------------------
                                       1999               1998                 1997
                               -------------------  -----------------   ------------------
                               Average              Average              Average
                               Balance      Rate    Balance     Rate     Balance     Rate
                               -------      -----   -------     -----   --------     -----
<S>                            <C>          <C>     <C>         <C>     <C>          <C>
Noninterest-bearing
  demand deposits              $10,991      0.00%   $ 9,417     0.00%   $ 8,045      0.00%
Interest-bearing demand
  Deposits                      15,757      1.73%    11,248     1.66%     8,997      1.77%
Savings deposits                 7,115      1.99%     5,272     1.99%     4,080      2.01%
Time deposits                   51,477      5.05%    49,461     5.55%    47,330      5.65%
                               -------      ----    -------     ----    -------      ----
     Total Average Deposits    $85,340      3.53%   $75,398     4.03%   $68,452      4.26%
                               =======      ====    =======     ====    =======      ====
</TABLE>




                                      19
<PAGE>   232

                 MATURITY OF TIME DEPOSITS OF $100,000 OR MORE
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                           Sept 30, 1999      Dec 31, 1998
                                           -------------      ------------
<S>                                        <C>                <C>
Three Months or Less                           $3,919            $3,141
Three Through Six Months                        3,270             1,456
Six Through Twelve Months                       1,191             2,670
Over Twelve Months                              1,599             1,106
                                               ------            ------
           Total                               $9,979            $8,373
                                               ======            ======
</TABLE>

Repurchase Agreements

        Community National Bank enters into agreements to repurchase
("repurchase agreements") under which Community National Bank pledges
investment securities owned and under its control as collateral against the
one-day agreements. The daily average balance of these agreements for the
periods ended September 30, 1999 and 1998 was approximately $952,000 and
$1,442,000, respectively. Interest expense for the same periods was
approximately $35,000 and $68,000, respectively, resulting in an average rate
paid of 3.65% and 4.73% for the nine-month periods ended September 30, 1999 and
1998, respectively. The daily average balance for the period ended December 31,
1998, and 1997 was approximately $1,269,000 and $832,000, respectively.
Interest expense for these periods was approximately $59,000 and $40,000,
respectively, resulting in an average rate paid of 4.65% and 4.81% for the
years ended 1998 and 1997, respectively.

                     SCHEDULE OF SHORT-TERM BORROWINGS (1)
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                 Maximum                        Average                       Weighted
                               Outstanding                   Interest Rate                     Average
                                 at any       Average         during the      Ending        Interest Rate
                                Month End     Balance            Year         Balance        at Year End
                               -----------    -------        -------------    -------       -------------
<S>                            <C>            <C>            <C>              <C>           <C>
NINE MONTHS ENDED
September 30, 1999              $2,848         $  952            3.64%         $2,211            3.64%
September 30, 1998              $1,785         $1,442            4.68%         $1,458            4.68%
YEAR ENDED DECEMBER 31,
1998                            $1,526         $1,269            4.63%         $  653            4.63%
1997                            $1,576         $  832            4.85%         $1,488            4.82%
</TABLE>
- -------------------------

        (1) Consists of Securities sold under agreements to repurchase

Securities

        Community National Bank accounts for investments at fair value except
for those securities which Community National Bank has the positive intent and
ability to hold to maturity. Investments to be held for indefinite periods of
time and not intended to be held to maturity are classified as available for
sale and are carried at fair value. Unrealized holding gains and losses are
included as a separate component of stockholders' equity net of the effect of
income taxes. Realized gains and losses on investment securities available for
sale are computed using the specific identification method.

        Securities that management has the intent and the Community National
Bank has the ability at the




                                      20
<PAGE>   233

time of purchase or origination to hold until maturity are classified as
investment securities held to maturity. Securities in this category are carried
at amortized cost adjusted for accretion of discounts and amortization of
premiums using the level yield method over the estimated life of the
securities. If a security has a decline in fair value below its amortized cost
that is other than temporary, then the security will be written down to its new
cost basis by recording a loss in the statement of operations.

        Community National Bank does not engage in trading activities as
defined in Statement of Financial Accounting Standard No. 115.

        Community National Bank 's available for sale portfolio was $22,236,000
at September 30, 1999, $21,956,000 at December 31, 1998, and $14,186,000 at
December 31, 1997, 23%, 24% and 18% respectively of total assets. See the
tables below for a summary of security type, maturity and average yield
distributions.

        Community National Bank did not have any securities in its held to
maturity portfolio at September 30, 1999, or December 31, 1998. At December 31,
1997 the held to maturity portfolio was $3,001,000.

        Community National Bank uses its securities portfolio primarily as a
source of liquidity and a base from which to pledge assets for repurchase
agreements and public deposits. When the company's liquidity position exceeds
expected loan demand, other investments are considered by management as a
secondary earnings alternative. Typically, management remains short-term (under
5 years) in its decision to invest in certain securities. As these investments
mature, they will be used to meet cash needs or will be reinvested to maintain
a desired liquidity position.. Community National Bank has designated
substantially all of its securities as available for sale to provide
flexibility, in case an immediate need for liquidity arises. The composition of
the portfolio offers management full flexibility in managing its liquidity
position and interest rate sensitivity, with the intent to minimize the adverse
impact on its regulatory capital levels. The available for sale portfolio is
carried at fair market value and had a net unrealized loss of approximately
$56,000 on September 30, 1999, a net unrealized gain of approximately $187,000
on December 31, 1998 and a net unrealized gain of approximately $56,000 on
December 31, 1997.

        Community National Bank invests primarily in direct obligations of the
United States, obligations guaranteed as to the principal and interest by the
United States and obligations of agencies of the United States. In addition,
Community National Bank enters into federal funds transactions with its
principal correspondent banks, and acts as a net seller of such funds. The
Federal Reserve Bank also requires equity investments to be maintained by
Community National Bank. The tables below summarize the maturity distribution
of investment securities, weighted average yield by range of maturities, and
distribution of investment securities for the periods provided.




                                      21
<PAGE>   234

                 MATURITY DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                       September 30, 1999          December 31, 1998        December 31, 1997
                                      ---------------------     ----------------------   -----------------------
                                      Amortized   Estimated     Amortized    Estimated   Amortized     Estimated
AVAILABLE-FOR-SALE                      Cost       Market         Cost         Market       Cost         Market
                                                    Value                      Value                     Value
                                      --------    ---------     ---------    ---------   ---------     ---------
<S>                                   <C>         <C>           <C>          <C>         <C>           <C>
U.S. Treasury and U.S. Government
  Agencies and Corporations and
  Obligations of State and
  Political Subdivisions:
    One Year or Less                   $14,077      $14,075      $ 7,508      $ 7,576      $ 5,994      $ 6,003
    Over One Through Five Years          8,074        8,020       13,120       13,239        8,015        8,062
    Over Five Through Ten Years              0            0            0            0            0            0
    Over Ten Years                           0            0        1,000        1,000            0            0
Federal Reserve Bank Stock                 141          141          141          141          121          121
                                       -------      -------      -------      -------      -------      -------
Total                                  $22,292      $22,236      $21,769      $21,956      $14,130      $14,186
                                       =======      =======      =======      =======      =======      =======
HELD-TO-MATURITY
State and Political Subdivisions       $     0      $     0      $     0      $     0      $ 3,001      $ 3,006
                                       -------      -------      -------      -------      -------      -------
     Total                             $     0      $     0      $     0      $     0      $ 3,001      $ 3,006
                                       =======      =======      =======      =======      =======      =======
</TABLE>

                 WEIGHTED AVERAGE YIELD BY RANGE OF MATURITIES
                (Average Yields on Securities Available for Sale
                    Were Calculated Based on Amortized Cost)

<TABLE>
<CAPTION>

                                    Sept 30, 1999          Dec 31, 1998        Dec 31, 1997
                                    -------------------------------------------------------
    <S>                             <C>                    <C>                 <C>
    One Year or Less                     5.54%                 6.10%               6.19%
    Over One Through Five Years          5.29%                 5.42%               6.06%
    Over Five Through Ten Years          0.00%                 0.00%               0.00%
    Over Ten Years                       0.00%                 5.62%               0.00%
</TABLE>

                     DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                 September 30, 1999        December 31, 1998         December 31, 1997
                               ---------------------     ---------------------     ---------------------
                               Amortized      Fair       Amortized      Fair       Amortized      Fair
                                 Cost         Value        Cost         Value         Cost        Value
                               ---------     -------     ---------     -------     ---------     -------
<S>                             <C>          <C>          <C>          <C>          <C>          <C>
US Treasury Securities          $16,591      $16,568      $15,076      $15,225      $13,508      $13,557
US Government Agencies            5,560        5,528        5,552        5,590          501          508
State, County, & Municipal            0            0        1,000        1,000            0            0
Mortgage-Backed Securities            0            0            0            0            0            0
Federal Reserve Bank Stock          141          141          141          141          121          121
                                -------      -------      -------      -------      -------      -------
Total                           $22,292      $22,236      $21,769      $21,956      $14,130      $14,186
                                =======      =======      =======      =======      =======      =======
</TABLE>

Liquidity and Interest Rate Sensitivity

        Market and public confidence is the financial strength of Community
National Bank and financial institutions in general, and will largely determine
the institutions access to appropriate levels of liquidity. This confidence is
significantly dependent on Community National Bank ability to maintain sound
asset quality and appropriate levels of capital reserves.

        Liquidity is defined as the ability of Community National Bank to meet
anticipated customer demands for funds under credit commitments and deposit
withdrawals at a reasonable cost and on a timely basis. Management measures the
company's liquidity position by giving consideration to both on- and
off-balance sheet sources of and demands for funds on a daily and weekly basis.

        Sources of liquidity include cash and cash equivalents, net of federal
requirements to maintain reserves against deposit liabilities; investment
securities eligible for pledging to secure borrowings from




                                      22
<PAGE>   235

dealers and customers pursuant to securities sold under repurchase agreements;
loan repayments; loan sales; deposits and certain interest rate-sensitive
deposits; and borrowings under overnight federal fund lines available from
correspondent banks. In addition to interest rate-sensitive deposits, Community
National Bank's primary demand for liquidity is anticipated fundings under
credit commitments to customers.

        Interest rate sensitivity refers to the responsiveness of
interest-earning assets and interest-bearing liabilities to changes in market
interest rates. The rate sensitive position, or gap, is the difference in the
volume of rate-sensitive assets and liabilities, at a given time interval,
including both floating rate instruments and instruments which are approaching
maturity. The measurement of Community National Bank's interest rate
sensitivity, or gap, is one of the principal techniques used in asset and
liability management. Management generally attempts to maintain a balance
between rate-sensitive assets and liabilities as the exposure period is
lengthened to minimize the overall interest rate risks to the company.

        The asset mix of the balance sheet is evaluated continually in terms of
several variables: yield, credit quality, appropriate funding sources and
liquidity. Management of the liability mix of the balance sheet focuses on
expanding the various funding sources.

        Community National Bank's gap and liquidity positions are reviewed
periodically by management to determine whether or not changes in policies and
procedures are necessary to achieve financial goals. At September 30, 1999,
approximately 56% of total gross loans were adjustable rate and 61% of total
securities either reprice or mature in less than one year. Total deposit
liabilities consisted of approximately $23,971,000 (28%) in NOW, Money Market
Accounts and Savings, $50,457,000 (59%) in time deposits, and $10,790,000 (13%)
in non interest bearing demand accounts. At December 31, 1998, approximately
64% of total gross loans were adjustable rate and 32% of total securities
either reprice or mature in less than one year. Total deposit liabilities
consisted of approximately $20,625,000 (24%) in NOW, Money Market Accounts and
Savings, $52,697,000 (63%) in time deposits, and $11,325,000 (13%) in non
interest bearing demand accounts. A rate sensitivity analysis is presented
below as of September 30, 1999 and December 31, 1998.

        Community National Bank has prepared a table which presents the market
risk associated with financial instruments held by the company. In the "Rate
Sensitivity Analysis" table, rate sensitive assets and liabilities are shown by
maturity or repricing periods, separating fixed and variable interest rates.
The estimated fair value of each instrument category is also shown in the
table. While these estimates of fair value are based on management's judgment
of the most appropriate factors, there is no assurance that, were Community
National Bank have to dispose of such instruments at December 31, 1998, and
September 30, 1999, the estimated fair values would necessarily have been
achieved at that date, since market values may differ depending on various
circumstances. The estimated fair values at December 31, 1998, and September
30, 1999, should not necessarily be considered to apply at subsequent dates.




                                      23
<PAGE>   236

                           RATE SENSITIVITY ANALYSIS
                               September 30, 1999
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                                                      Est. Fair
                                0-1 Yr     1-2 Yrs     2-3 Yrs     3-4 Yrs      4 Yrs+      TOTAL       Value
                               -------     -------     -------     -------     -------     -------    ---------
<S>                            <C>         <C>         <C>         <C>         <C>         <C>        <C>
INTEREST EARNING ASSETS
Loans
   Fixed Rate Loans            $ 5,967     $ 4,162      $5,749       $7,29     $ 2,073     $25,245     $25,341
   Average Interest Rate          8.63%       9.42%       8.87%       8.81%       8.26%       8.84%
   Variable Rate Loans          31,129         256         242         139           0      31,766      31,766
   Average Interest Rate          8.09%       7.42%       6.75%       6.75%                   8.07%
Investment Securities (1)
   Fixed Rate Securities        13,577       7,574       1,000           0           0      22,151      22,095
   Average Interest Rate          5.42%       5.33%       5.73%                               5.40%
   Variable Rate Securities          0           0           0           0           0           0
   Average Interest Rate
Federal Funds Sold               4,207           0           0           0           0       4,207       4,207
Average Interest Rate             4.86%                                                       4.86%
Other Earning Assets (2)           141           0           0           0           0         141         141
Average Interest Rate             6.00%                                                       6.00%
                               -------     -------     -------     -------     -------     -------     -------
Total Interest-Earning         $55,021     $11,992     $ 6,991     $ 7,433     $ 2,073     $83,510     $83,550
   Assets                         7.24%       6.79%       8.35%       8.77%       8.26%       7.43%
                               -------     -------     -------     -------     -------     -------     -------
INTEREST BEARING
   LIABILITIES
NOW Accounts                   $10,278     $     0     $     0     $     0     $     0     $10,278     $10,278
Average Interest Rate             1.04%                                                       1.04%
Money Market Accounts            6,312           0           0           0           0       6,312       6,223
Average Interest Rate             2.72%                                                       2.72%
Savings Accounts                 7,383           0           0           0           0       7,383       7,383
Average Interest Rate             2.05%                                                       2.05%
CDs $100,000 & Over              8,380       1,096         102         401           0       9,979       9,973
Average Interest Rate             4.74%       4.79%       5.24%       5.61%                   4.79%
CDs Under $100,000              20,591      10,094       4,212       1,672       3,909      40,478      40,593
Average Interest Rate             4.51%       5.35%       5.69%       5.75%       5.74%       5.01%
Securities Sold Under
Repurchase Agreement             2,211           0           0           0           0       2,211       2,211
Average Interest Rate             3.63%                                                       3.63%
                               -------     -------     -------     -------     -------     -------     -------
Total Interest-Bearing         $55,155     $11,190     $ 4,314     $ 2,073     $ 3,909     $76,641     $76,661
   Liabilities                    3.33%       5.30%       5.68%       5.72%       5.74%       3.94%
                               =======     =======     =======     =======     =======     =======     =======
</TABLE>
- --------------------
(1) Securities for sale are shown at their amortized cost.
(2) Represents interest earning Federal Reserve Bank Stock




                                      24
<PAGE>   237

                           RATE SENSITIVITY ANALYSIS
                               December 31, 1998
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                                                      Est. Fair
                                0-1 Yr     1-2 Yrs     2-3 Yrs     3-4 Yrs      4 Yrs+      TOTAL       Value
                               -------     -------     -------     -------     -------     -------    ---------
<S>                            <C>         <C>         <C>         <C>         <C>         <C>        <C>
INTEREST  EARNING ASSETS
Loans
   Fixed Rate Loans            $ 4,929     $ 5,042     $ 3,384     $ 5,640     $ 1,407     $20,402     $20,729
   Average Interest Rate          9.19%       9.74%       9.56%       9.13%       8.08%       9.29%
   Variable Rate Loans          35,807         474          81           0           0      36,362      36,362
   Average Interest Rate          8.28%       7.50%       7.25%                               8.27%
Investment Securities (1)
   Fixed Rate Securities         7,007      10,620       2,001       1,000       1,000      21,628      21,816
   Average Interest Rate          6.01%       5.34%       6.07%       5.73%       5.62%       5.66%
   Variable Rate Securities          0           0           0           0           0           0
   Average Interest Rate
Federal Funds Sold               5,175           0           0           0           0       5,175        5175
Average Interest Rate             5.72%                                                       5.72%
Other Earning Assets (2)           141           0           0           0           0         141         141
Average Interest Rate             6.00%                                                       6.00%
                               -------     -------     -------     -------     -------     -------     -------
Total Interest-Earning
   Assets                      $53,059     $16,136     $ 5,466     $6,640      $ 2,407     $83,708     $84,223
                                  7.81%       6.78%       8.25%       8.62%       7.06%       7.68%
                               =======     =======     =======     =======     =======     =======     =======

INTEREST BEARING
   LIABILITIES
NOW  Accounts                  $ 9,032     $     0     $     0     $     0     $     0     $ 9,032     $ 9,032
Average Interest Rates            1.08%                                                       1.08%
Money Market Accounts            5,182           0           0           0           0       5,182       5,182
Average Interest Rates            2.28%                                                       2.28%
Savings Accounts                 6,411           0           0           0           0       6,411       6,411
Average Interest Rates            1.85%                                                       1.85%
CDs $100,000 & Over              7,266         602         103         302         100       8,373       8,477
Average Interest Rates            5.23%       5.61%       6.02%       6.02%       6.09%       5.31%
CDs Under $100,000              22,479      12,056       4,521       1,967       3,301      44,324      45,111
Average Interest Rates            5.11%       5.71%       5.66%       5.82%       5.88%       5.42%
Securities Sold Under
Repurchase Agreement               653           0           0           0           0         653         653
Average Interest Rates            4.63%                                                       4.63%
                               -------     -------     -------     -------     -------     -------     -------
Total Interest-Bearing
   Liabilities                 $51,023     $12,658      $4,624     $ 2,269     $ 3,401     $73,975     $74,866
                                  3.71%       5.71%       5.67%       5.85%       5.89%       4.34%
                               =======     =======     =======     =======     =======     =======     =======
</TABLE>

- --------------------
(1) Securities for sale are shown at their amortized cost.
(2) Represents interest earning Federal Reserve Bank Stock




                                      25
<PAGE>   238

Primary Use of Funds

Nine Month period ending September 30, 1999

        The primary source of funds during the period included an increase in
deposits ($573,000), increase in borrowings from repurchase agreements
($1,558,000), exercise of stock options net of tax benefit ($255,000) and net
income ($438,000). The primary uses of funds during the period included a
decrease in cash and federal funds sold ($1,419,000), an increase in net loans
outstanding ($249,000), an increase in net investments outstanding ($280,000),
an increase in premises and equipment ($660,000), dividends paid ($146,000) and
other miscellaneous net uses ($70,000).

Twelve Month period ending December 31, 1998

        The primary source of funds during the period included net growth in
deposits ($12,976,000), exercise of stock options net of tax benefit
($290,000), net income ($702,000), and other miscellaneous net sources
($251,000). The primary uses of funds during the period included an increase in
investments outstanding ($4,769,000), an increase in net loans outstanding
($4,970,000), an increase in cash and federal funds sold ($1,686,000), an
increase in premises and equipment ($1,844,000), a decrease in borrowings from
repurchase ageements ($835,000), and dividends paid ($115,000).

CAPITAL RESOURCES

        Shareholders' equity at September 30, 1999, was $7,842,000, as compared
to $7,184,000 at September 30, 1998. Shareholders' equity was $7,447,000 at
December 31, 1998, as compared to $6,488,000 at December 31, 1997.

        The Comptroller has established risk-based capital requirements for
national banks. These guidelines are intended to provide an additional measure
of a bank's capital adequacy by assigning weighted levels of risk to asset
categories. Banks are also required to systematically maintain capital against
such "off-balance sheet" activities as loans sold with recourse, loan
commitments, guarantees and standby letters of credit. These guidelines are
intended to strengthen the quality of capital by increasing the emphasis on
common equity and restricting the amount of loan loss reserves and other forms
of equity such as preferred stock that may be included in capital. Community
National Bank's goal is to maintain its current status as a "well-capitalized
institution" as that term is defined by its regulators.

        Under the terms of the guidelines, banks must meet minimum capital
adequacy based upon both total assets and risk adjusted assets. All banks are
required to maintain a minimum ratio of total capital to risk-weighted assets
of 8% and a minimum ratio of Tier 1 capital to risk-weighted assets of 4%.
Adherence to these guidelines has not had an adverse impact on Community
National Bank. Selected capital ratios at December 31, 1998, and 1997 compared
to September 30, 1999, were as follows:




                                      26
<PAGE>   239

<TABLE>
<CAPTION>

                                 CAPITAL RATIOS
                           (Dollars are in Thousands)
                                                   Actual           Well Capitalized
                                              -----------------     -----------------     Excess
                                              Amount      Ratio     Amount      Ratio     Amount
                                              ------      -----     ------      -----     ------
<S>                                           <C>         <C>       <C>         <C>       <C>
AS OF SEPTEMBER 30, 1999:
Total Capital: (to Risk Weighted Assets):     $8,571      15.3%     $5,607      10.0%     $2,964
Tier 1 Capital: (to Risk Weighted Assets):    $7,868      14.0%     $3,364       6.0%     $4,504
Tier 1 Capital: (to Average Assets):          $7,868       8.3%     $4,759       5.0%     $3,109

AS OF DECEMBER 31, 1998:
Total Capital: (to Risk Weighted Assets):     $7,966      14.9%     $5,360      10.0%     $2,606
Tier 1 Capital: (to Risk Weighted Assets):    $7,267      13.6%     $3,216       6.0%     $4,051
Tier 1 Capital: (to Average Assets):          $7,267       8.2%     $4,431       5.0%     $2,836

AS OF DECEMBER 31, 1997:
Total Capital: (to Risk Weighted Assets):     $6,931      15.2%     $4,569      10.0%     $2,362
Tier 1 Capital: (to Risk Weighted Assets):    $6,358      13.9%     $2,741       6.0%     $3,617
Tier 1 Capital: (to Average Assets):          $6,358       8.1%     $3,941       5.0%     $2,417
</TABLE>

EFFECTS OF INFLATION AND CHANGING PRICES

        The accompanying consolidated financial statements have been prepared
in accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historical
dollars without considering the change in the relative purchasing power of
money over time due to inflation. Unlike most industrial companies, virtually
all of the assets and liabilities of a financial institution are monetary in
nature. As a result, interest rates generally have a more significant impact on
the performance of a financial institution than the effects of general levels
of inflation. Although interest rates do not necessarily move in the same
direction or to the same extent as the prices of goods and services, increases
in inflation generally have resulted in increased interest rates. In addition,
inflation affects financial institutions' increased cost of goods and services
purchased, the cost of salaries and benefits, occupancy expense, and similar
items. Inflation and related increases in interest rates generally decrease the
market value of investments and loans held and may adversely affect liquidity,
earnings, and shareholders' equity. Commercial and other loan originations and
refinancings tend to slow as interest rates increase, and can reduce Community
National Bank's earnings from such activities.

ACCOUNTING PRONOUNCEMENTS

        On January 1, 1998, the Bank adopted SFAS No. 130, "Reporting
Comprehensive Income." SFAS No. 130 provides new accounting and reporting
standards for reporting and displaying comprehensive income




                                      27
<PAGE>   240

and its components in a full set of general-purpose financial statements. The
adoption of this standard did not have a material impact on reported results of
operations of Community National Bank.

        In June, 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." The statement establishes accounting and
reporting standards for derivative instruments (including certain derivative
instruments imbedded in other contracts). The statement is effective for fiscal
years beginning after June 15, 1999. The financial impact of the adoption of
this statement has not been determined. However, the effect of the adoption of
the statement is not expected to be material. In June 1999, the FASB issued
SFAS No. 137, which delays implementation of SFAS No. 133 for one year.

Quarterly Financial Information

        The following table sets forth, for the periods indicated, certain
consolidated quarterly financial information for Community National Bank. This
information is derived from Community National Bank's unaudited financial
statements which include, in the opinion of management, all normal recurring
adjustments which management considers necessary for a fair presentation of the
results for such periods. This information should be read in conjunction with
Community National Bank's Financial Statements included elsewhere in this
Prospectus. The results for any quarter are not necessarily indicative of
results for future periods.

                            SELECTED QUARTERLY DATA

<TABLE>
<CAPTION>

(Dollars in Thousands except           1999                       1998                     1997
 for per share data)            -------------------   -------------------------  -------------------------
- ----------------------------      3Q    2Q     1Q       4Q     3Q    2Q    1Q      4Q     3Q    2Q    1Q
                                -------------------   -------------------------  -------------------------
<S>                             <C>    <C>    <C>      <C>    <C>   <C>   <C>     <C>    <C>   <C>   <C>
Net Interest Income              $867  $859   $884     $839   $767  $780  $790    $714   $726  $713  $698
Provision for Loan Losses           6   (18)    21        0     30    60    60       0     60    45    45
                                -------------------   -------------------------  -------------------------
Net Interest Income after
   after provision for
   loan losses                   $861  $877   $863     $839   $737  $720  $730    $714   $666  $668  $653
Other Income (excluding
   Security transactions)        $169  $158   $149     $233   $123  $104  $104    $172   $174   $89   $87
Securities gains (losses),
   net                             $0    $0     $0       $0     $0    $0    $0      $0     $0    $0    $0
Other expenses                   $791  $815   $778     $706   $599  $607  $583    $483   $472  $480  $479
                                -------------------   -------------------------  -------------------------
Income before income
   tax expense                   $239  $220   $234     $366   $261  $217  $251    $403   $368  $277  $261
Income tax expense                $90   $83    $88     $118    $98   $82   $95    $140   $140  $105   $99
                                -------------------   -------------------------  -------------------------
Net Income                       $149  $137   $146     $248   $163  $135  $156    $263   $228  $172  $162

Basic earnings per common
   share                        $0.32 $0.30  $0.32    $0.54  $0.36 $0.30 $0.36   $0.61  $0.57 $0.43 $0.40
Diluted earnings per common
   share                        $0.31 $0.28  $0.30    $0.51  $0.34 $0.28 $0.33   $0.57  $0.52 $0.39 $0.37
</TABLE>




                                      28
<PAGE>   241




                                  APPENDIX E

               Information on First National Bank of Polk County































<PAGE>   242

                        BUSINESS OF FIRST NATIONAL/POLK

GENERAL

    First National/Polk was organized as a national banking association on
February 21, 1992, First National/Polk provides a range of consumer and
commercial banking services to individuals, businesses and industries. The
basic services offered by First National/Polk include: demand interest bearing
and noninterest bearing accounts, money market deposit accounts, NOW accounts,
time deposits, safe deposit services, credit cards, cash management, direct
deposits, notary services, money orders, night depository, travelers' checks,
cashier's checks, domestic collections, savings bonds, bank drafts, drive-in
tellers, and banking by mail. In addition, First National/Polk makes secured
and unsecured commercial and real estate loans and issues stand-by letters of
credit. First National/Polk provides automated teller machine ("ATM") cards, as
a part of the HONOR ATM network, thereby permitting customers to utilize the
convenience of larger ATM networks. First National/Polk does not have trust
powers and, accordingly, no trust services are provided.

    The revenues of First National/Polk are primarily derived from interest on,
and fees received in connection with, real estate and other loans, and from
interest and dividends from investment and mortgage-backed securities, and
short-term investments. The principal sources of funds for First
National/Polk's lending activities are its deposits, repayment of loans, and
the sale and maturity of investment securities. The principal expenses of First
National/Polk are the interest paid on deposits, and operating and general
administrative expenses.

    As is the case with banking institutions generally, First National/Polk's
operations are materially and significantly influenced by general economic
conditions and by related monetary and fiscal policies of financial institution
regulatory agencies, including the Federal Reserve and the OCC. Deposit flows
and costs of funds are influenced by interest rates on competing investments
and general market rates of interest. Lending activities are affected by the
demand for financing of real estate and other types of loans, which in turn is
affected by the interest rates at which such financing may be offered and other
factors affecting local demand and availability of funds. First National/Polk
faces strong competition in the attraction of deposits (its primary source of
lendable funds) and in the origination of loans. See "Competition."

LENDING ACTIVITIES

    First National/Polk offers a range of lending services, including real
estate, consumer and commercial loans, to individuals and small businesses and
other organizations that are located in or conduct a substantial portion of
their business in the Bank's market area. First National/Polk's total loans at
September 30, 1999 and December 31, 1998 were $40.8 million, or 56% of total
assets, and $40.1 million, or 54% of total assets, respectively. The interest
rates charged on loans vary with the degree of risk, maturity, and amount of
the loan, and are further subject to competitive pressures, money market rates,
availability of funds, and government regulations. First National/Polk has no
foreign loans or loans for highly leveraged transactions.




                                      1

<PAGE>   243

    First National/Polk's loans are concentrated in three major areas: real
estate loans, commercial loans, and consumer loans. At September 30, 1999,
69.7%, 12.1% and 18.2% and at December 31, 1998, 69.8%, 13.6%, and 17.7% of
First National/Polk's loan portfolio consisted of real estate, commercial and
consumer loans, respectively. In excess of 96% of First National/Polk's loans
at September 30, 1999 and December 31, 1998, respectively, were made on a
secured basis. As of September 30, 1999 and December 31, 1998, 75.3% and 75.4%,
respectively of the loan portfolio consisted of loans secured by mortgages on
real estate.

    First National/Polk's commercial loans include loans to individuals and
small-to-medium sized businesses located primarily in Polk County for working
capital, equipment purchases, and various other business purposes. A majority
of First National/Polk's commercial loans are secured by equipment or similar
assets, but these loans may also be made on an unsecured basis. Commercial
loans may be made at variable- or fixed-interest rates. Commercial lines of
credit are typically granted on a one-year basis, with loan covenants and
monetary thresholds. Other commercial loans with terms or amortization
schedules of longer than one year will normally carry interest rates which vary
with the prime lending rate and will become payable in full and are generally
refinanced in three to five years.

    First National/Polk's real estate loans are secured by mortgages and
consist primarily of loans to individuals and businesses for the purchase,
improvement of or investment in real estate and for the construction of
single-family residential units or the development of single-family residential
building lots. These real estate loans may be made at fixed- or
variable-interest rates. First National/Polk generally does not make
fixed-interest rate commercial real estate loans for terms exceeding five
years. Loans in excess of five years generally have adjustable interest rates.
First National/Polk's residential real estate loans generally are repayable in
monthly installments based on up to a 30-year amortization schedule with
variable-interest rates.

    First National/Polk's consumer loan portfolio consists primarily of loans
to individuals for various consumer purposes, but includes some business
purpose loans which are payable on an installment basis. The majority of these
loans are for terms of less than five years and are secured by liens on various
personal assets of the borrowers, but consumer loans may also be made on an
unsecured basis. Consumer loans are made at fixed- and variable-interest rates,
and are often based on up to a five-year amortization schedule.

    For additional information regarding First National/Polk's loan portfolio,
see "First National/Polk's Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Financial Condition."

DEPOSIT ACTIVITIES

    Deposits are the major source of First National/Polk's funds for lending
and other investment activities. First National/Polk considers the majority of
its regular savings, demand, NOW and money market deposit accounts to be core
deposits. These accounts comprised 61.9%




                                      2

<PAGE>   244

and 58.5% of First National/Polk's total deposits at September 30, 1999 and
December 31, 1998, respectively. Approximately 38.1% and 41.5% of First
National/Polk's deposits at September 30, 1999 and December 31, 1998 were
certificates of deposit. Generally, First National/Polk attempts to maintain the
rates paid on its deposits at a competitive level. Time deposits of $100,000 and
over made up 5.1% of First National/Polk's total deposits at both September 30,
1999 and December 31, 1998. The majority of the deposits of First National/Polk
are generated from Polk County. First National/Polk does not accept brokered
deposits. For additional information regarding First National/Polk's deposit
accounts, see "First National/Polk's Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Financial Condition."

EMPLOYEES

    At September 30, 1999, First National/Polk employed 32 full-time and two
part-time employees. The employees are not represented by a collective
bargaining unit. First National/Polk consider relations with its employees to
be good.

PROPERTIES

    The main office of First National/Polk is located at 7722 State Road 544
East, Winter Haven, Florida in a two-story building of approximately 12,000
square feet, which is owned by First National/Polk. First National/Polk also
has a branch office of approximately 2,800 square feet in a one-story building
located at 1191 Highway 27 North, Haines City, Florida, and a branch office of
approximately 3,200 square feet in a one-story building located at 12600 U.S.
Highway 27 N., Davenport, Florida. All of First National/Polk's branch offices
are owned by it.

LITIGATION

    In the ordinary course of operations, First National/Polk is a party to
various legal proceedings. Management does not believe there is any proceeding
pending against First National/Polk which, if determined adversely, would have
a material adverse effect on the financial condition or results of operations
of First National/Polk.

MANAGEMENT

    Board of Directors. The Board of Directors of First National/Polk currently
consists of 13 directors, each of whom holds office until the next annual
meeting of First National/Polk shareholders. The following table sets forth
certain information with respect to the directors of First National/Polk.




                                      3

<PAGE>   245

<TABLE>
<CAPTION>

                       DIRECTOR OR OFFICER
                      OF FIRST NATIONAL/POLK    PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                 SINCE              EXPERIENCE DURING PAST FIVE YEARS
- ------------          ----------------------    ---------------------------------
<S>                   <C>                       <C>
James H. White, 73           1992               Chairman of the Board of First
                                                National/Polk, First National Bank of
                                                Osceola County, and Community
                                                National Bank of Pasco County

Bruce A. Davis, 47           1992               President - Bruce A. Davis & Associates,
                                                Inc. (insurance agency)

Terry W. Donley, 51          1992               President - Donley Citrus, Inc. (citrus
                                                harvesting and production)

Bruce B. Ingram, 54          1992               President - Ingram Grove Service, Inc.
                                                (citrus harvesting and production)

Jack A. Kuder, 71            1992               Citrus Grower

Charlie N. Long, Jr., 68     1992               Owner - Central Park and Central Park II
                                                (mobile retirement home community)

Edward D. Mathews, 65        1992               Owner - Sonny's Bar-B-Q (Haines City,
                                                Winter Haven & Bartow) (multiple
                                                franchise owner)

Louis W. McKnight, 82        1992               President - Holly Hill Fruit Products Co.,
                                                Inc. (fruit harvester, grower and
                                                processer)

William K. Pou, Jr., 42      1992               Executive Vice President of Retail
                                                Operations - W. S. Badcock Corp. (retail
                                                furniture business)

J. Thomas Rocker, 57         1992               Director - Arctic Services, Inc.
                                                (commercial insulation)

Joy C. Sims, 57              1992               Community Leader
</TABLE>




                                      4

<PAGE>   246

<TABLE>
<CAPTION>

<S>                             <C>             <C>
Ralph T. Stalnaker, Jr.         1992            President - Woodland Lakes Retirement
                                                Concepts, Inc. (mobile home retirement
                                                community)

George H. Carefoot, 56          1992            President and Chief Executive Officer of
                                                First National Bank/Polk
</TABLE>

    Executive Officers. The following sets forth information regarding the
executive officers of First National/Polk. The officers of First National/Polk
serve at the pleasure of the Board of Directors.

<TABLE>
<CAPTION>

                              PRINCIPAL OCCUPATION AND BUSINESS
NAME AND AGE                  EXPERIENCE DURING PAST FIVE YEARS
- ------------                  ---------------------------------
<S>                           <C>
George H. Carefoot, 56        President and Chief Executive Officer

Lynn C. Briske, 52            Operations - Vice President - Cashier

Joyce W. Lovelace, 42         Retail Lending - Vice President
</TABLE>

COMPENSATION AND BENEFITS

    The table below sets forth certain information with respect to compensation
paid to Mr. George H. Carefoot (the President and Chief Executive Officer of
First National/Polk) during the years presented. No other executive officer of
First National/Polk received a total salary and bonus in excess of $100,000 in
1998.

<TABLE>
<CAPTION>

                                        ANNUAL COMPENSATION
                              -------------------------------------------------
     NAME AND                                     OTHER ANNUAL     ALL OTHER
PRINCIPAL POSITION    YEAR    SALARY($)    BONUS  COMPENSATION  COMPENSATION(1)
- ------------------    ----    ---------   ------  ------------  ---------------
<S>                   <C>     <C>         <C>     <C>           <C>
George H. Carefoot,   1998    $117,520    $8,500       -0-          4,700
President and Chief   1997    $113,000    $8,500       -0-          4,520
Executive Officer     1996    $107,069    $4,375       -0-          4,283
- ------------------
</TABLE>
(1) Represents amounts contributed by First National/Polk to Mr. Carefoot's
    Section 401(k) savings plan accounts.

    Non-employee directors of First National/Polk receive directors fees of
$200.00 for each Board and $75.00 for each committee meeting attended.




                                      5

<PAGE>   247

    Savings Plan

    First National/Polk has a 401(k) savings plan covering substantially all
employees of First National/Polk. Under the provisions of the plan, employees
may contribute up to 15% of their compensation on a pre-tax basis, subject to
limits specified in the Internal Revenue Code. First National/Polk may make, at
the discretion of the Board of Directors, matching contributions up to 3% of
the employee's annual compensation and within various limitations specified by
the Code.

    Stock Option Plan

    First National/Polk has a Directors' Stock Option Plan and an Officers' and
Employees' Stock Option Plan. Under the plans, options for an aggregate of
37,450 shares of First National/Polk Common Stock were outstanding as of the
date of this Proxy Statement (including options for 24,000 shares held by Mr.
Carefoot). The Plans provide that options are granted at prices equal to market
value on the date of grant (as determined by the Board of Directors), and
become exercisable over four years at the rate of 25% each year. The options
remain exercisable up to 10 years from the date of grant. The exercise prices
for the options range from $10.00 to $17.50 per share.

MANAGEMENT AND PRINCIPAL STOCK OWNERSHIP

    Directors and Officers

    The following table sets forth the beneficial ownership of outstanding
shares of First National/Polk Common Stock as of the date of this Proxy
Statement by First National/Polk's current directors, and by current directors
and executive officers as a group. Except as set forth below, management of
First National/Polk is not aware of any individual or group that owns in excess
of 5% of the outstanding shares of First National/Polk.

<TABLE>
<CAPTION>

NAME OF INDIVIDUAL                AMOUNT/NATURE OF            PERCENT
(AND ADDRESS OF 5% OWNER)         BENEFICIAL OWNERSHIP(1)     OF CLASS
- -------------------------         -----------------------     --------
<S>                               <C>                         <C>
George H. Carefoot                25,000 (2)                   5.00%
313 Hamilton Shore Drive
Winter Haven, FL 33881

Bruce A. Davis                    20,500 (3)                   4.31%

Terry W. Donley                   13,750                       2.89%

Bruce B. Ingram                   15,000 (4)                   3.15%
</TABLE>




                                      6

<PAGE>   248


<TABLE>
<CAPTION>

<S>                                 <C>                      <C>
Jack A. Kuder                       18,425 (5)               3.87%

Charlie N. Long, Jr.                14,300 (6)               3.01%

Edward D. Mathews                   21,050 (7)               4.43%

Louis W. McKnight                   21,025 (8)               4.42%

William K. Pou, Jr.                 17,500 (9)               3.68%

J. Thomas Rocker                    25,650 (10)              5.39%

Joy C. Sims                         16,000 (11)              3.36%

Ralph T. Stalnaker, Jr.             14,000 (12)              2.94%

James H. White                      27,500 (12)              5.78%
P. O. Box 188
Haines City, FL  33845-0188

All directors and executive        249,800                  52.50%
officers as a group
(15 persons)
</TABLE>

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

(1)  Information related to beneficial ownership is based upon the information
     available to First National/Polk.
(2)  Includes options to acquire 24,000 shares.
(3)  Includes 15,000 shares held jointly with his spouse, 2,000 shares held
     jointly with his child, 1,500 shares held jointly with his mother, and
     2,000 shares held by his company as to which shares he exercises voting
     and investment power.
(4)  Held jointly with his spouse.
(5)  Includes 17,925 shares held by his company as to which shares he exercises
     voting and investment power.
(6)  Consists of 12,800 shares held jointly with his spouse and 1,500 shares
     held by his retirement plan.
(7)  Consists of 15,000 shares held jointly with his spouse and 5,850 shares
     held by his company as to which shares he exercises voting and investment
     power.
(8)  Includes 10,000 shares held by his company as to which shares he exercises
     voting and investment power and 5,825 shares held by his retirement plan.
(9)  Includes 2,500 shares held by his spouse.
(10) Includes 5,000 shares held by his spouse, 5,000 shares held jointly with
     his spouse, and 3,150 shares held by his retirement plan.
(11) Includes 5,000 shares held jointly with her spouse.
(12) Includes 11,500 shares held by his spouse, and 1,000 shares held jointly
     with his spouse.




                                      7

<PAGE>   249

                             FIRST NATIONAL / POLK
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

THE FOLLOWING MANAGEMENT'S DISCUSSION AND ANALYSIS COVERS IMPORTANT FACTORS
AFFECTING THE RESULTS OF OPERATIONS AND FINANCIAL CONDITION OF FIRST NATIONAL /
POLK FOR THE PERIODS SHOWN. FIRST NATIONAL / POLK'S FINANCIAL STATEMENTS SHOULD
BE READ IN CONJUNCTION WITH THIS ANALYSIS.

OVERVIEW

        First National / Polk is a national bank chartered February 21, 1992.
It provides traditional deposit and lending products and services to its
commercial and retail customers through three full service branches located
within Polk County in central Florida. The company is a national bank and is
subject to the supervision of the Office of the Comptroller of the Currency. At
September 30, 1999, the Bank had total assets of $72.2 million, total loans of
$40.2 million, total deposits of $65.1 million, and total shareholders' equity
of $6.5 million. Net income for the nine months ended September 30, 1999 and
for the year ended December 31, 1998, was $449,000 and $691,000 respectively,
as compared with $485,000 and $548,000 for the nine months ended September 30,
1998 and for the year ended December 31, 1997, respectively.

        First National / Polk is located in the northwest corner of Polk
county, which is primarily a retirement and agricultural community. It is the
fastest growing area in Polk county. As Orlando is expanding, residential
housing is spreading west on Interstate 4 extending into this area of the
county. In addition, Walt Disney World is approximately ten miles from First
National / Polk's closest branch, which makes First National / Polk's market a
convenient commute for any of the thousands of Disney employees.

        At September 30, 1999 real estate loans were approximately 70% of total
gross loans outstanding. Of this amount, more than half were residential real
estate loans. Due to the demographics of the market, the concentration in real
estate loans overall, and residential real estate loans in particular, is
expected to continue.

RESULTS OF OPERATIONS

NET INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        First National / Polk's net income for the nine month periods ended
September 30, 1999 was $449,000 compared to $485,000 for the nine month period
ending September 30, 1998. The net income per share for the periods ended
September 30, 1999 and 1998 were $0.95 ($0.92 diluted) and $1.11 ($1.05
diluted). The per share income was negatively impacted due to the issuance of
additional shares from the exercise of stock options. First National / Polk has
a qualified stock option plan for it's employees, as well as a non qualified
stock option plan for it's directors.

        First National / Polk's return on average assets ("ROA") and return on
average equity ("ROE") for the nine month period ended September 30, 1999 was
0.80% and 9.42% as compared to the ROA and ROE of 0.93% and 12.06% for the nine
month period ended September 30, 1998. The efficiency ratios for the two
periods ended September 30, 1999 approximated 69% and 67% respectively.




                                       8
<PAGE>   250

        There were positive improvements in net interest income of
approximately $133,000 and in non interest income of approximately $68,000 in
the nine month period ending September 30, 1999 as compared to the same period
for 1998. These positive impacts were partially offset by the negative impacts
resulting from a $24,000 increase in the loan loss provision, a $177,000
increase in non interest expense, and a $36,000 increase in income tax expense
for the nine month period ending September 30, 1999, compared to the same
period for 1998.

        The improvement in net interest margin was primarily due to a
combination of increased interest earning assets and changes in interest
bearing liabilities plus an increase in non interest bearing demand deposits.
The increase in non interest expense is primarily due to an increase in
compensation expense, insurance expenses/premiums and other related employee
expenses.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Net Income increased $143,000 or 26% to $691,000 in 1998 compared to
$548,000 in 1997. Earnings per share increased $0.23 ($0.22 diluted) or 17% to
$1.58 ($1.49 diluted) in 1998 compared to $1.35 ($1.27 dilutive) in 1997. ROA
and ROE both increased to 0.99% and 12.66% in 1998 compared to 0.92% and 12.00%
in 1997. The increase in earnings per share was negatively impacted, relative
to the increase in net income, due to the issuance of additional shares related
to the exercise of stock options, primarily in 1998.

        The increase in net income was due to an increase in net interest margin
$286,000, a decrease in the loan loss provision $34,000, a decrease in income
tax expense $6,000, and an increase in non interest income $65,000. These
positive effects on net income were partially offset by an increase in non
interest expense $248,000.

NET INTEREST INCOME/MARGIN

        Net interest income consists of interest and fee income generated by
earning assets, less interest expense.

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Net interest income increased $133,000 or 6% to $2,114,000 during the
nine month period ended September 30, 1999 compared to $2,081,000 for the nine
month period ended September 30, 1998. The $133,000 increase was a combination
of a $27,000 decrease in interest income and a $160,000 decrease in interest
expense.

        Average interest earning assets increased $4,825,000 to $68,458,000
during the nine month period ending September 30, 1999 compared to $63,633,000
for the nine month period ending September 30, 1998. Comparing these same two
periods, yield on average interest earning assets decreased from 7.90% to
7.29%. The increase in volume had a positive effect on the change in interest
income (+$301,000 volume variance), however, this was more than offset by the
negative impact resulting from the 0.61% decrease in average yields (-$337,000
rate variance). The result was a $27,000 decrease in interest income.




                                       9
<PAGE>   251

        Average interest bearing liabilities increased $2,248,000 to
$57,194,000 during the nine month period ending September 30, 1999 compared to
$54,946,000 for the nine month period ending September 30, 1998. Comparing
these same two periods, the cost of average interest bearing liabilities
decreased from 4.09% to 3.55%. Although there was an increase in volume, the
resulting volume variance was a decrease of interest expense of approximately
$10,000. The reason was because of the mixture of the components. Average
balances of higher rate certificate of deposit accounts decreased, while lower
cost deposits increased, thereby resulting in a decrease to interest expense.
Refer to the tables Average Balances-Yields & Rates, and Analysis of Changes In
Interest Income and Expenses below. The 0.54% decrease in average cost of
interest bearing liabilities resulted in a decrease in interest expense (rate
variance) of approximately $150,000. The result was a $160,000 decrease in
interest expense.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Net interest income increased $286,000 or 11.5% to $2,766,000 during
1998 compared to $2,346,000 for 1997. The $286,000 increase was a combination
of a $559,000 increase in interest income and a $273,000 increase in interest
expense.

        Average interest earning assets increased $9,816,000 to $63,969,000
during 1998 compared to $54,153,000 for 1997. Comparing these same two periods,
the yield on average interest earning assets decreased from 7.95% to 7.62%. The
increase in volume had a positive effect on the change in interest income
(+$727,000 volume variance), however, this was partially offset by the negative
impact resulting from the 0.33% decrease in average yields (-$156,000 rate
variance). The result was a $571,000 increase in interest income.

        Average interest bearing liabilities increased $7,775,000 to
$55,169,000 during 1998 compared to $47,394,000 for 1997. Comparing these same
two periods, the cost of average interest bearing liabilities decreased from
4.13% to 4.05%. The increase in volume had an increasing effect on interest
expense (+$104,000 volume variance). The increase in yield had an increasing
effect on interest expense (+$169,000 rate variance). The result was a $273,000
increase in interest expense.






















                                      10
<PAGE>   252

                       AVERAGE BALANCES - YIELDS & RATES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                  Nine Months Ended September 30,
                                   -------------------------------------------------------------
                                                1999                            1998
                                   -----------------------------     ---------------------------
                                   Average    Interest   Average     Average   Interest  Average
                                   Balance    Inc/Exp    Rate(1)     Balance   Inc/Exp   Rate(1)
                                   -------    --------   -------     -------   --------  -------
<S>                                <C>        <C>        <C>         <C>       <C>       <C>
ASSETS:
Federal Funds Sold                 $ 3,322     $  119     4.79%      $ 5,926    $  241    5.44%
Securities Available for Sale       25,522      1,004     5.26%       21,376       943    5.90%
Loans (2) (5)                       39,614      2,611     8.81%       36,331     2,577    9.48%
                                   -------     ------     ----       -------    ------    ----
TOTAL EARNING ASSETS               $68,458     $3,734     7.29%      $63,633    $3,761    7.90%
All Other Assets                     6,405                             5,863
                                   -------                           -------
TOTAL ASSETS                       $74,863                           $69,496
                                   =======                           =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets              $25,972     $  514     2.65%      $21,539    $  455    2.82%
  Savings                            4,700         47     1.34%        3,988        60    2.01%
  Time Deposits                     26,138        947     4.84%       28,608     1,134    5.30%
Short Term Borrowings                  384         12     4.18%          811        31    5.11%
                                   -------     ------     ----       -------    ------    ----
TOTAL INTEREST
BEARING LIABILITIES                $57,194     $1,520     3.55%      $54,946    $1,680    4.09%
Demand Deposits                     11,039                             8,923
Other Liabilities                      274                               267
Shareholders' Equity                 6,356                             5,360
                                   -------                           -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY               $74,863                           $69,496
                                   =======                           =======

NET INTEREST SPREAD (3)                                   3.74%                           3.81%
                                                          ====                            ====
NET INTEREST INCOME                          $2,214                          $2,081
                                             =======                        ========
NET INTEREST MARGIN (4)                                   4.32%                           4.37%
                                                          ====                            ====
</TABLE>

<TABLE>
<CAPTION>

                                                       Years Ended December 31,
                                   -------------------------------------------------------------
                                                1998                            1997
                                   -----------------------------     ---------------------------
                                   Average    Interest   Average     Average   Interest  Average
                                   Balance    Inc/Exp    Rate(1)     Balance   Inc/Exp   Rate(1)
                                   -------    --------   -------     -------   --------  -------
<S>                                <C>        <C>        <C>         <C>       <C>       <C>
ASSETS:
Federal Funds Sold                 $ 5,462     $  292     5.35%      $ 3,637      $196    5.39%
Securities Available for Sale       21,516      1,254     5.83%       17,975     1,097    6.10%
Loans (2) (5)                       36,991      3,452     9.33%       32,541     3,146    9.67%
                                   -------     ------     ----       -------    ------    ----
TOTAL EARNING ASSETS               $63,969     $4,998     7.81%      $54,153    $4,439    8.20%
All Other Assets                     5,932                             5,320
                                   -------                           -------
TOTAL ASSETS                       $69,901                           $59,473
                                   =======                           =======

LIABILITIES & SHAREHOLDERS' EQUITY:
Deposits:
  NOW & Money Markets              $21,948     $  614     2.80%      $13,953    $  265    1.90%
  Savings                            4,026         78     1.94%        3,015        60    1.99%
  Time Deposits                     28,512      1,506     5.28%       30,015     1,614    5.38%
Short Term Borrowings                  683         34     4.98%          411        20    4.87%
                                   -------     ------     ----       -------    ------    ----
TOTAL INTEREST
BEARING LIABILITIES                $55,169     $2,232     4.05%      $47,394    $1,959    4.13%
Demand Deposits                      9,000                             7,251
Other Liabilities                      276                               260
Shareholders' Equity                 5,456                             4,568
                                   -------                           -------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY               $69,901                           $59,473
                                   =======                           =======

NET INTEREST SPREAD (3)                                   3.77%                           4.06%
                                                          ====                            ====
NET INTEREST INCOME                            $2,766                           $2,480
                                               ======                           ======
NET INTEREST MARGIN (4)                                   4.32%                           4.58%
                                                          ====                            ====
</TABLE>

(1) Nine month data presented on an annualized basis.
(2) Interest income on average loans includes loan fee recognition of $88,000
    and $96,000 for the nine month periods ended September 30 1999 and 1998,
    and $122,000 and $134,000 for the years ended December 31, 1998 and 1997.
    Generally, interest is not accrued on loans past due by more than 90 days.
(3) Represents the average rate earned on interest earning assets minus the
    average rate paid on interest bearing liabilities.
(4) Represents net interest income divided by total earning assets.
(5) Loan balances are net of deferred fees/cost of origination and reserve for
    loan loss allowances.




                                      11
<PAGE>   253

              ANALYSIS OF CHANGES IN INTEREST INCOME AND EXPENSES
                           (Dollars are in Thousands)


<TABLE>
<CAPTION>

                                              Net Change                    Net Change
                                         Sept 30, 1998 - 1999          Dec 31, 1998 - 1999
                                    ----------------------------  ----------------------------
                                                            Net                           Net
                                    Volume(1)  Rate (2)   Change  Volume (1) Rate (2)   Change
                                    ----------------------------  ----------------------------
<S>                                 <C>        <C>        <C>     <C>        <C>        <C>
INTEREST INCOME
     Federal Funds sold               $(106)    $(16)     $(122)    $  98     $(2)      $  96
     Securities Available for Sale      183      (122)       61       216       (59)      157
     Loans                              233      (199)       34       430      (124)      306

                                      -----     -----     -----     -----     -----     -----
TOTAL INTEREST INCOME                 $ 310      (337)    $ (27)    $ 745     $(186)    $ 559
                                      =====     =====     =====     =====     =====     =====

INTEREST EXPENSE
     Deposits
          NOW & Money Market
            Accounts                  $  94     $ (35)    $  59     $ 152     $ 197     $ 349
          Savings                        11       (24)      (13)       20        (2)       18
          Time Deposits                 (98)      (89)     (187)      (81)      (27)     (108)
     Short-Term  Borrowings             (16)       (3)      (19)       13         1        14

                                      -----     -----     -----     -----     -----     -----
TOTAL INTEREST EXPENSE                $ (10)    $(150)    $(160)    $ 104     $ 169     $ 273
                                      -----     -----     -----     -----     -----     -----

NET INTEREST INCOME                   $ 320     $(187)    $ 133     $ 640     $(354)    $ 286
                                      =====     =====     =====     =====     =====     =====
</TABLE>

(1) The volume variance reflects the change in the average balance outstanding
    multiplied by the actual average rate During the prior period.
(2) The rate variance reflects the change in the actual average rate multiplied
    by the average balance outstanding during the current period.

PROVISION FOR LOAN LOSSES

        Management's policy is to maintain the allowance for loan losses at a
level sufficient to absorb inherent losses in the loan portfolio. The allowance
is increased by the provision for loan losses, which is a charge to current
period earnings, and net recoveries on prior period loan charge-offs. The
allowance is decreased by net charge-offs. In determining the adequacy of the
reserve for loan losses, management considers the conditions of individual
borrowers, First National / Polk's historical loan loss experience, the general
economic environment, and the overall portfolio composition. As these factors
change, the level of loan loss provision changes.

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        The provision for loan loss expense increased $24,000, or 62%, to
$63,000 during the nine month period ending September 30, 1999, as compared to
$39,000 for the comparable period in 1998, due to an increase in general lending
activity. The increase is due primarily to net charge-offs of $115,000 during
the nine month period ended September 30, 1999 compared to $1,000 in net
charge-offs during the nine month period ended September 30, 1998. At September
30, 1999 the allowance for loan losses totaled $636,000 or 1.56% of total loans
outstanding compared to $692,000 or 1.75% of total loans outstanding at
September 30, 1998.

 Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        The provision for loan loss expense decreased $34,000, or 47%, to
$39,000 during 1998, as compared to $73,000 for 1997. The decrease was primarily
due to a change in management's assessments of conditions of individual
borrowers and the overall portfolio composition. At December 31, 1998 the
provision for loan losses totaled $688,000 or




                                      12
<PAGE>   254

1.72% of total loans outstanding compared to $654,000 or 1.86% of total loans
outstanding at December 31, 1997.

        Management believes that First National / Polk's allowance for loan
losses at September 30, 1999. The following sets forth certain information on
First National / Polk's allowance for loan losses for the periods presented.

                     ACTIVITY IN ALLOWANCE FOR LOAN LOSSES
                           (In Thousands of Dollars)

<TABLE>
<CAPTION>

                                            Nine Months
                                              Ended                     Years Ended
                                              Sept 30                     Dec 31
                                      ----------------------      ----------------------
                                        1999          1998          1998          1997
                                      --------      --------      --------      --------
<S>                                   <C>           <C>           <C>           <C>
Balance at Beginning of Year          $    688      $    654      $    654      $    613

Loans Charged-Off:
    Commercial, Financial &
      Agricultural                         (86)            0             0             0
    Real Estate, Mortgage                  (25)            0            (5)          (50)
    Consumer                                (6)          (19)          (19)           (1)
                                      --------      --------      --------      --------
Total Loans Charged-Off               $   (117)     $    (19)     $    (24)     $    (51)
                                      --------      --------      --------      --------
Recoveries on Loans Previously
Charged-Off:
    Commercial, Financial &
      Agricultural                    $      0      $      0      $      0      $     10
    Real Estate, Mortgage                    0            17            17             9
    Consumer                                 2             1             2             0
                                      --------      --------      --------      --------
Total Loan Recoveries                 $      2      $     18      $     19      $     19
                                      --------      --------      --------      --------

Net Loans Charged-Off                 $   (115)     $     (1)     $     (5)     $    (32)
                                      --------      --------      --------      --------

Provision for Loan Losses Charged
    to Expense                        $     63      $     39      $     39      $     73
                                      --------      --------      --------      --------

Ending Balance                        $    636      $    692      $    688      $    654
                                      ========      ========      ========      ========

Total Loans Outstanding               $ 40,816      $ 39,465      $ 40,103      $ 35,151
Average Loans Outstanding             $ 40,406      $ 38,598      $ 39,717      $ 34,968
Allowance for Loan Losses to Loans
    Outstanding                           1.56%         1.75%         1.72%         1.86%
Net Charge-offs to Average Loans
    Outstanding (annualized)              0.38%         0.00%         0.01%         0.09%
</TABLE>

NON-INTEREST INCOME

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Non interest income for the nine months ended September 30, 1999
increased $68,000 or 34% to $267,000 as compared to $199,000 for the same
period in 1998. Most of this increase ($31,000) was due to an increase in
service fees from various deposit accounts. The remaining increase relates to
increases in




                                      13
<PAGE>   255

ATM charges ($12,000), and other miscellaneous fees ($25,000).

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Non-interest income for 1998 increased by $65,000 or 31%, to $274,000 as
compared to $209,000 for 1997. The net increase was comprised of a $54,000
increase in service fees on various deposit accounts and a $11,000 increase from
other service charges and fees.

NON-INTEREST EXPENSE

Nine Months Ended September 30, 1999, Compared to Nine Months Ended September
30, 1998

        Non-interest expense increased $177,000 (12%) for the nine months ended
September 30, 1999, to $1,713,000 compared to $1,536,000 for the same period in
1998. The increase was a result of a $109,000 increase in compensation and
related employee benefits, due to an increase of a net 3 full time equivalent
employees along with normal salary increases. Medical and life insurance
premiums and expenses contributed to this increase as well as the normal
relationship of payroll taxes to gross payroll. Data processing service expense
increased $37,000 primarily due to the Bank switching from manual check sorting
and stuffing in house, to outsourcing this function with an automated
processor. Occupancy expense increased $24,000 and the remaining non interest
expense variances net to $7,000 as summarized in the table below - Non Interest
Expenses.

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

        Non-interest expense increased $248,000 (14%) to $2,014,000 during 1998
compared to $1,766,000 for 1997. The increase was a result of a $85,000
increase in compensation and related employee benefits, due to changes in
staffing along with normal salary increases. Medical and life insurance
premiums and expenses have contributed to this increase as well as the normal
relationship of payroll taxes to gross payroll. Data processing service expense
increased $52,000 primarily due to the Bank switching from manual check sorting
and stuffing in house, to outsourcing this function with an automated
processor. Depreciation of premises and equipment increased $46,000 primarily
due to the completion of the Bank's newest branch office building in the third
quarter of 1997, as well as the replacement and addition of equipment partially
related to year 2000 upgrades. Prior to moving into the permanent building, the
branch office operated out of a temporary facility effective January 1997.
Advertising and public relations increased $11,000, Director fees increased
$10,000, Legal and Accounting increased $16,000 and the remaining non interest
expense variances net to approximately $28,000. See Non Interest Expenses table
below.
























                                      14

<PAGE>   256

                             NON INTEREST EXPENSES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                            Nine months ended               Year ended
                                                Sept 30                       Dec 31
                                     ------------------------------ -----------------------------
                                        1999      1998  Incr/(Decr)   1998     1997   Incr/(Decr)
                                     ------------------------------ -----------------------------
<S>                                  <C>          <C>   <C>           <C>      <C>    <C>
Salary, wages and employee benefits     $770      $661      $109      $887     $802       $85
Occupancy expense                        190       166        24       216      215         1
Depreciation of premises and
   equipment                             164       166        (2)      213      167        46
Stationary and printing supplies          67        64         3        77       83        (6)
Advertising and public relations          38        42        (4)       57       46        11
Data processing expense                  169       132        37       185      133        52
Legal & professional fees                 49        56        (7)       52       36        16
Other operating expenses                 266       249        17       327      284        43
                                     ---------------------------- ------------------------------
Total non interest expenses           $1,713    $1,527      $177    $2,014   $1,766      $248
                                     ---------------------------- ------------------------------
</TABLE>

INCOME TAX PROVISION

        The income tax provision for the nine month period ended September 30,
1999 was $256,000, an effective tax rate of 36.3%, as compared to $220,000 for
the nine month period ended September 30, 1998, an effective tax rate of 31.2%.

        The income tax provision for the year ended December 31, 1998, was
$296,000, an effective tax rate of 30.0%, as compared to $302,000 for the year
ended December 31, 1997, an effective tax rate of 35.5%.

NET INCOME

        Net income for the years ended December 31, 1998, and 1997 was $691,000
and $548,000, respectively. Net income for the nine month periods ended
September 30, 1999 and 1998 was $449,000 and $485,000 respectively.

FINANCIAL CONDITION

        As of September 30, 1999, the First National / Polk had total assets of
$72.2 million, compared to $73.8 million and $63.9 million as of December 31,
1998, and 1997, respectively. Net loans outstanding on September 30, 1999, were
$40.2 million, compared to $39.4 million and $34.5 million as of December 31,
1998, and 1997, respectively.

Loans

        Lending related income is the most important component of First
National / Polk's net interest income and is the major contributor to
profitability. The loan portfolio is the largest component of earning assets,
and it generates the largest portion of revenues. The absolute volume of loans
and the volume of loans as a percentage of earning assets is an important
determinant of net interest margin as loans are expected to produce higher
yields than securities and other earning assets. Average loans during the
nine-month period ending September 30, 1999, were $39,614,000, or 57.9% of
earning assets as compared to $36,991,000 or 57.8% of earning assets for
December 31, 1998 and $32,541,000 or 60.1% of earning assets for December 31,
1997. This represented an average loan to average deposit ratio of 58.4%,
58.3%, and 60.0% for September 30, 1999, December 31, 1998, and December 31,
1997 respectively.

        As of September 30, 1999, First National / Polk had total loans net of
deferred fees/costs of $40,816,000 as compared to $40,103,000 at December 31,
1998, an increase of $713,000, or 1.8%. The growth in loans in the nine-month
period was mainly due to the general growth in the market and the




                                      15
<PAGE>   257
calling efforts of the loan officers. As of September 30, 1999, commercial,
financial and agricultural loans totaled $4,928,000 or 12.1% of the loan
portfolio. Real estate construction loans totaled $1,152,000 or 2.8% of the loan
portfolio. Real estate mortgage loans totaled $27,298,000 or 66.9% of the loan
portfolio. Installment and consumer loans totaled $7,438,000 or 18.2% of the
loan portfolio.

        As of December 31, 1998, First National / Polk had total loans net of
deferred fees/costs of $40,103,000 as compared to $35,151,000 at December 31,
1997, an increase of $4,952,000 or 14.1%. The growth was mainly due to general
growth in the market and the calling efforts of the loan officers. As of
December 31, 1998 commercial, financial and agricultural loans totaled
$5,433,000 or 13.5% of the loan portfolio. Real estate construction loans
totaled $1,801,000 or 4.5% of the loan portfolio. Real estate mortgage loans
primarily consisted of singe family residential mortgages and totaled
$25,692,000 or 64.1% of the loan portfolio. Installment and consumer loans
totaled $7,177,000 or 17.9% of the loan portfolio.

        Loan concentrations are considered by management to exist where there
are amounts loaned to multiple borrowers engaged in similar activities which
collectively should be similarly impacted by economic or other conditions and
when the total of such amounts would exceed 25% of total capital. Due to the
lack of diversified industry in the markets served, First National / Polk has
concentrations in geographic locations as well as in types of loans funded. The
tables below provide a summary of the loan portfolio composition and maturities
for the periods provided below.

                           LOAN PORTFOLIO COMPOSITION
                           (Dollars are in Thousands)
<TABLE>
<CAPTION>
TYPES OF LOANS                          September 30,              December 31,
                                    ---------------------     ---------------------
                                      1999         1998         1998         1997
                                    --------     --------     --------     --------
<S>                                 <C>          <C>          <C>          <C>
Commercial, Financial &
   Agricultural                     $  4,928     $  4,928     $  5,433     $  3,962
Real Estate - Construction             1,152        2,521        1,801        1,563
Real Estate - Mortgage                27,298       24,919       25,692       23,109
Installment & Consumer Lines           7,438        7,097        7,177        6,517
                                    --------     --------     --------     --------
Total Loans, Net of Deferred
    fees/costs                      $ 40,816     $ 39,465     $ 40,103     $ 35,151
Less:  Allowance for Loan Losses        (636)        (692)        (688)        (654)
                                    --------     --------     --------     --------
Net Loans                           $ 40,180     $ 38,773     $ 39,415     $ 34,497
                                    ========     ========     ========     ========
</TABLE>

<TABLE>
<CAPTION>
                             LOAN MATURITY SCHEDULE
                           (Dollars are in Thousands)

                                                   September 30, 1999
                                  ----------------------------------------------------
                                   0 - 12         1 - 5         Over 5
                                   Months         Years          Years          Total
                                  -------        -------        -------        -------
<S>                               <C>            <C>            <C>            <C>
All Loans other Than
   Construction                   $21,605        $12,401        $ 5,658        $39,664
Real Estate - Construction          1,152              0              0          1,152
                                  -------        -------        -------        -------
Total                             $22,757        $12,401        $ 5,658        $40,816
                                  =======        =======        =======        =======
Fixed Interest Rate               $    70        $ 4,291        $ 5,221        $ 9,582
Variable Interest Rate             22,687          8,110            437         31,234
                                  -------        -------        -------        -------
Total                             $22,757        $12,401        $ 5,658        $40,816
                                  =======        =======        =======        =======
</TABLE>

<TABLE>
<CAPTION>
                                                    December 31, 1998
                                  ----------------------------------------------------
                                   0 - 12         1 - 5         Over 5
                                   Months         Years          Years          Total
                                  -------        -------        -------        -------
<S>                               <C>            <C>            <C>            <C>
All Loans Other Than
   Construction                   $21,703        $11,520        $ 5,080        $38,303
Real Estate - Construction          1,800              0              0          1,800
                                  -------        -------        -------        -------
Total                             $23,503        $11,520        $ 5,080        $40,103
                                  =======        =======        =======        =======
Fixed Interest Rate               $ 1,946        $ 6,789        $ 4,733        $13,468
Variable Interest Rate             21,557          4,731            347         26,635
                                  -------        -------        -------        -------
Total                             $23,503        $11,520        $ 5,080        $40,103
                                  =======        =======        =======        =======
</TABLE>
                                      16
<PAGE>   258

Credit Quality

        First National / Polk maintains an allowance for loan losses to absorb
inherent losses in the loan portfolio. The loans are charged against the
allowance when management believes collection of the principal is unlikely. The
allowance consists of amounts established for specific loans and is also based
on historical loan loss experience. The specific reserve element is the result
of a regular analysis of all loans and commitments based on credit rating
classifications. The historical loan loss element represents a projection of
possible future credit problems and is determined using loan loss experience of
each loan type. Management also weighs general economic conditions based on
knowledge of specific factors that may affect the collectibility of loans.
First National / Polk is committed to the early recognition of possible
problems and to maintaining a sufficient allowance. At September 30, 1999, the
allowance for loan losses was $636,000, or 1.6% of total loans outstanding, net
of unearned income, compared to $688,000, or 1.7% at December 31, 1998, and
$654,000, or 1.9%, at December 31, 1997.

        Non-performing assets consist of non-accrual loans, loans past due 90
days or more and still accruing interest, and other real estate owned. Loans
are placed on a non-accrual status when they are past due 90 days and
management believes the borrower's financial condition, after giving
consideration to economic conditions and collection efforts, is such that
collection of interest is doubtful. When a loan is placed on non-accrual
status, interest accruals cease and uncollected interest is reversed and
charged against current income. Subsequent collections reduce the principal
balance of the loan until the loan is returned to accrual status.

        Total non-performing assets as of September 30, 1999, increased
$227,000, or 123%, to $411,000, compared to $184,000 on the same date in 1998.
Non-performing loans, plus other real estate owned, as a percentage of total
assets at September 30, 1999, and 1998, was .57% and .26%, respectively. The
increase in non-performing assets was mainly attributable to the previous very
low level and a series of recent defaults. Management believes that First
National / Polk's allowance for loan losses was adequate at September 30, 1999.

        Total non-performing assets increased by $657,000 to $657,000 in 1998
from $-0- in 1997. Non-performing assets, as a percentage of total assets
increased to .89% in 1998 from 0% in 1997. The increase in non-performing
assets was mainly attributable to the previous very low level. Year end loans,
net of deferred fees/costs and the allowance for loan losses, were $39,415,000
as compared to$34,497,000 in 1997, representing an increase of $4,918,000 or
14.3%.

        Management is continually analyzing its loan portfolio in an effort to
recognize and resolve its problem assets as quickly and efficiently as
possible. As of September 30, 1999, management believes that it has identified
and adequately reserved for such problem assets. However, management recognizes
that many factors can adversely impact various segments of its market. As such,
management continuously focuses its attention on promptly identifying and
managing potential problem loans as they arise. The tables below summarizes
First National/Polk's non performing assets and allocation of allowance for
loan losses for the periods provided




                                      17
<PAGE>   259

                             NON PERFORMING ASSETS
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                             September 30,                 December 31,
                                        ---------------------         ---------------------
                                         1999           1998           1998           1997
                                        ------         ------         ------         ------
<S>                                     <C>            <C>            <C>            <C>
Non-Accrual Loans                       $  201         $  184         $  452         $    0
Past Due Loans 90 Days or More
     and Still Accruing Interest             2              0              2              0
Other Real Estate Owned                    208              0            203              0
                                        ------         ------         ------         ------
Total Non-Performing Assets             $  411         $  184         $  657         $    0
                                        ======         ======         ======         ======

Percent of Total Assets                   0.57%          0.26%          0.89%         0.00%
                                        ======         ======         ======         ======
Allowance for Loan Losses               $  636         $  692         $  688         $  654
                                        ======         ======         ======         ======
Allowance for Loan Losses to
     Nonperforming Loans                154.74%        376.09%        104.72%          0.00%
                                        ======         ======         ======         ======
</TABLE>


<TABLE>
<CAPTION>

                                                   ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
                                                          (Dollars are in Thousands)

                                   September 30, 1999         December 31, 1998          December 31, 1997
                                ----------------------     ----------------------     ----------------------
                                             Percent                    Percent                   Percent
                                                of                        of                         of
                                             Loans in                  Loans in                    Loans
                                               Each                      Each                     in Each
                                             Category                  Category                   Category
                                                to                        to                         to
                                Amount     Total Loans     Amount     Total Loans     Amount     Total Loans
                                ------     -----------     ------     -----------     ------     -----------
<S>                             <C>        <C>             <C>        <C>             <C>        <C>
Commercial, Financial &
   Agricultural                  $333           12%         $410           14%         $413           11%
Real Estate Construction           63            3%           59            4%           42            4%
Real Estate - Mortgage            139           67%          153           65%          148           67%
Consumer                           66           17%           66           17%           51           18%
Unallocated                        35            1%            0            0%            0            0%
                                 ----         ----          ----         ----          ----         ----
Total                            $636          100%         $688          100%         $654          100%
                                 ====         ====          ====         ====          ====         ====
</TABLE>

Deposits and Funds Purchased

        Total deposits as of September 30, 1999, were $65,098,000 compared to
$67,426,000 on December 31, 1998, a decrease of $2,328,000 or 3%, during the
nine month period ended September 30, 1999. Total deposits for the year ended
December 31, 1998, increased by $8,972,000 or 15.3%, as compared to total
deposits of $58,454,000 at December 31, 1997. The Bank does not rely on
purchased or brokered deposits as a source of funds. Instead, the generation of
deposits within its market area, serves as the Bank's fundamental tool in
providing a source of funds to be invested, primarily in loans. The tables below
summarize selected deposit information for the periods indicated.

                 SELECTED STATISTICAL INFORMATION FOR DEPOSITS
                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                September 30,                  December 31,
                              ----------------   --------------------------------------
                                      1999                1998                1997
                              ----------------   --------------------------------------
                              Average             Average              Average
                              Balance     Rate    Balance      Rate    Balance     Rate
                              -------     ----    -------      ----    -------     ----
<S>                           <C>         <C>     <C>          <C>     <C>         <C>
Noninterest-bearing
     Demand deposits          $11,039     0.00%   $ 9,000      0.00%   $ 7,251     0.00%
Interest-bearing demand
     Deposits                  25,972     2.80%    21,948      2.80%    13,953     1.90%
Savings deposits                4,700     1.34%     4,026      1.94%     3,015     1.99%
Time deposits                  26,138     4.84%    28,512      5.28%    30,015     5.38%
                              -------     ----    -------      ----    -------     ----
  Total Average Deposits      $67,849     2.97%   $63,486      3.46%   $54,234     3.58%
                              =======     ====    =======      ====    =======     ====
</TABLE>




                                      18
<PAGE>   260

                 MATURITY OF TIME DEPOSITS OF $100,000 OR MORE
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                           Sept 30, 1999                      Dec 31, 1998
                                           -------------                      ------------
<S>                                        <C>                                <C>
Three Months or Less                         $  946                             $1,408
Three Through Six Months                      1,091                                990
Six Through Twelve Months                       676                                780
Over Twelve Months                              544                                428
                                             ------                             ------
           Total                             $3,257                             $3,606
                                             ======                             ======
</TABLE>

Repurchase Agreements

        First National / Polk enters into agreements to repurchase ("repurchase
agreements") under which the Bank pledges investment securities owned and under
its control as collateral against the one-day agreements. The daily average
balance of these agreements for the periods ended September 30, 1999 and 1998
was approximately $384,000 and $811,000, respectively. Interest expense for the
same periods was approximately $12,000 and $31,000, respectively, resulting in
an average rate paid of 4.26% and 5.03% for the nine-month periods ended
September 30, 1999 and 1998, respectively. The daily average balance for the
period ended December 31, 1998, and 1997 was approximately $683,000 and
$411,000, respectively. Interest expense for these periods was approximately
$34,000 and $20,000, respectively, resulting in an average rate paid of 4.97%
and 4.91% for the years ended 1998 and 1997, respectively.

                     SCHEDULE OF SHORT-TERM BORROWINGS (1)
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                         Maximum                   Average                    Weighted
                                       Outstanding              Interest Rate                 Average
                                         at any      Average     during the      Ending    Interest Rate
                                        Month End    Balance        Year        Balance     at Year End
                                       -----------   -------    -------------   -------    -------------
<S>                                    <C>           <C>        <C>             <C>        <C>
NINE MONTHS ENDED
September 30, 1999                         $734        $384         4.26%         $365          4.28%
September 30, 1998                       $1,161        $811         5.03%         $261          4.86%
YEAR ENDED DECEMBER 31,
1998                                     $1,161        $683         4.97%         $255          4.85%
1997                                       $567        $411         4.91%         $389          4.85%
- -------------------------
</TABLE>
(1) Consists of Securities sold under agreements to repurchase

Securities

        First National / Polk accounts for investments at fair value except for
those securities which the Bank has the positive intent and ability to hold to
maturity. Investments to be held for indefinite periods of time and not
intended to be held to maturity are classified as available for sale and are
carried at fair value. Unrealized holding gains and losses are included as a
separate component of stockholders' equity net of the effect of income taxes.
Realized gains and losses on investment securities available for sale are
computed using the specific identification method.




                                      19
<PAGE>   261

        Securities that management has the intent and the Bank has the ability
at the time of purchase or origination to hold until maturity are classified as
investment securities held to maturity. Securities in this category are carried
at amortized cost adjusted for accretion of discounts and amortization of
premiums using the level yield method over the estimated life of the
securities. If a security has a decline in fair value below its amortized cost
that is other than temporary, then the security will be written down to its new
cost basis by recording a loss in the statement of operations.

        First National / Polk does not engage in trading activities as defined
in Statement of Financial Accounting Standard No. 115.

        First National / Polk 's available for sale portfolio was $23,182,000
at September 30, 1999, $23,810,000 at December 31, 1998, and $18,647,000 at
December 31, 1997, 32%, 32% and 29% respectively of total assets. See the
tables below for a summary of security type, maturity and average yield
distributions.

        First National / Polk does not have any securities in it's held to
maturity portfolio at September 30, 1999, December 31, 1998 and December 31,
1997.

        First National / Polk uses its securities portfolio primarily as a
source of liquidity and a base from which to pledge assets for repurchase
agreements and public deposits. When the company's liquidity position exceeds
expected loan demand, other investments are considered by management as a
secondary earnings alternative. Typically, management remains short-term (under
5 years) in its decision to invest in certain securities. As these investments
mature, they will be used to meet cash needs or will be reinvested to maintain
a desired liquidity position.. First National / Polk has designated it's
securities as available for sale to provide flexibility, in case an immediate
need for liquidity arises. The composition of the portfolio offers management
full flexibility in managing its liquidity position and interest rate
sensitivity, with the intent to minimize the adverse impact on its regulatory
capital levels. The available for sale portfolio is carried at fair market
value and had a net unrealized loss of approximately $74,000 on September 30,
1999, a net unrealized gain of approximately $110,000 on December 31, 1998 and
a net unrealized gain of approximately $38,000 on December 31, 1997.

        First National / Polk invests primarily in direct obligations of the
United States, obligations guaranteed as to the principal and interest by the
United States and obligations of agencies of the United States. In addition,
First National/Polk enters into federal funds transactions with its principal
correspondent banks, and acts as a net seller of such funds. The Federal Reserve
Bank also requires equity investments to be maintained by First National/Polk.
The tables below summarize the maturity distribution of securities, weighted
average yield by range of maturities, and distribution of securities for the
periods provided.





















                                      20
<PAGE>   262

                 MATURITY DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                    September 30, 1999       December 31, 1998      December 31, 1997
                                  ----------------------   --------------------   ---------------------
                                              Estimated               Estimated              Estimated
AVAILABLE-FOR-SALE                Amortized     Market     Amortized    Market     Amortized    Market
                                    Cost        Value         Cost      Value         Cost      Value
                                  ---------   ---------    ---------  ---------   ----------  ---------
<S>                               <C>         <C>          <C>        <C>         <C>         <C>
U.S. Treasury and U.S.
Government Agency
     and Corporations and
     Obligations of
     State and Political
     Subdivisions:
          One Year or Less          $18,122     $18,064     $ 8,649     $ 8,690     $12,974     $12,997
          Over One Through Five
             Years                    4,990       4,974      14,918      14,987       5,515       5,530
          Over Five Through Ten
             Years                        0           0           0           0           0           0
          Over Ten Years                  0           0           0           0           0           0
Federal Reserve Bank Stock              144         144         133         133         120         120
                                    -------     -------     -------     -------     -------     -------
Total                               $23,256     $23,182     $23,700     $23,810     $18,609     $18,647
                                    =======     =======     =======     =======     =======     =======

HELD-TO-MATURITY

                                    -------     -------     -------     -------     -------     -------
     Total                          $     0     $     0     $     0     $     0     $     0     $     0
                                    =======     =======     =======     =======     =======     =======
</TABLE>

                 WEIGHTED AVERAGE YIELD BY RANGE OF MATURITIES
                (Average Yields on Securities Available for Sale
                    Were Calculated Based on Amortized Cost)
<TABLE>
<CAPTION>

                               Sept 30, 1999            Dec 31, 1998           Dec 31, 1997
                               ------------------------------------------------------------
<S>                            <C>                      <C>                    <C>
One Year or Less                   5.33%                   5.75%                  6.15%
Over One Through Five Years        4.76%                   5.37%                  6.01%
Over Five Through Ten Years        0.00%                   0.00%                  0.00%
Over Ten Years                     0.00%                   0.00%                  0.00%
</TABLE>

                     DISTRIBUTION OF INVESTMENT SECURITIES
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                               September 30, 1999       December 31, 1998      December 31, 1997
                              --------------------    --------------------    --------------------
                              Amortized     Fair      Amortized     Fair      Amortized     Fair
                                Cost        Value        Cost       Value       Cost        Value
                              ---------    -------    ---------    -------    ---------    -------
<S>                           <C>          <C>        <C>          <C>        <C>          <C>
US Treasury Securities         $12,536     $12,514     $ 8,535     $ 8,597     $14,487     $14,530
US Government Agencies           8,997       8,962      12,995      13,040       4,002       3,997
State, County, & Municipal       1,000       1,000       1,000       1,000           0           0
Mortgage-Backed Securities         579         562       1,037       1,040           0           0
Federal Reserve Bank Stock         144         144         133         133         120         120
                               -------     -------     -------     -------     -------     -------
Total                          $23,256     $23,182     $23,700     $23,810     $18,609     $18,647
                               =======     =======     =======     =======     =======     =======
</TABLE>

Liquidity and Interest Rate Sensitivity

        Market and public confidence is the financial strength of First
National / Polk and financial institutions in general, and will largely
determine the institutions access to appropriate levels of liquidity. This
confidence is significantly dependent on First National / Polk 's ability to
maintain sound asset quality and appropriate levels of capital reserves.

        Liquidity is defined as the ability of First National / Polk to meet
anticipated customer demands for funds under credit commitments and deposit
withdrawals at a reasonable cost and on a timely basis. Management measures the
Bank's liquidity position by giving consideration to both on- and off-balance
sheet sources of and demands for funds on a daily and weekly basis.





                                      21
<PAGE>   263

        Sources of liquidity include cash and cash equivalents, net of federal
requirements to maintain reserves against deposit liabilities; investment
securities eligible for pledging to secure borrowings from dealers and
customers pursuant to securities sold under repurchase agreements; loan
repayments; loan sales; deposits and certain interest rate-sensitive deposits;
and borrowings under overnight federal fund lines available from correspondent
banks. In addition to interest rate-sensitive deposits, First National / Polk's
primary demand for liquidity is anticipated fundings under credit commitments
to customers.

        Interest rate sensitivity refers to the responsiveness of
interest-earning assets and interest-bearing liabilities to changes in market
interest rates. The rate sensitive position, or gap, is the difference in the
volume of rate-sensitive assets and liabilities, at a given time interval,
including both floating rate instruments and instruments which are approaching
maturity. The measurement of First National / Polk's interest rate sensitivity,
or gap, is one of the principal techniques used in asset and liability
management. Management generally attempts to maintain a balance between
rate-sensitive assets and liabilities as the exposure period is lengthened to
minimize the overall interest rate risks to the company

        The asset mix of the balance sheet is evaluated continually in terms of
several variables: yield, credit quality, appropriate funding sources and
liquidity. Management of the liability mix of the balance sheet focuses on
expanding the various funding sources.

        First National / Polk's gap and liquidity positions are reviewed
periodically by management to determine whether or not changes in policies and
procedures are necessary to achieve financial goals. At September 30, 1999,
approximately 77% of total gross loans were adjustable rate, 83% of total
securities either reprice or mature in less than one year, and the remaining
securities either reprice or mature in two years or less. Total deposit
liabilities consisted of approximately $29,489,000 (45%) in NOW, Money Market
Accounts and Savings, $24,793,000 (38%) in time deposits, and $10,816,000 (17%)
in non interest bearing demand accounts. At December 31, 1998, approximately
66% of total gross loans were adjustable rate, 36% of total securities either
reprice or mature in less than one year, and the remaining securities either
reprice or mature in two years or less. Total deposit liabilities consisted of
approximately $29,370,000 (44%) in NOW, Money Market Accounts and Savings,
$27,989,000 (41%) in time deposits, and $10,066,000 (15%) in non interest
bearing demand accounts. A rate sensitivity analysis is presented below as of
September 30, 1999 and December 31, 1998.

        First National / Polk has prepared a table which presents the market
risk associated with financial instruments held by the company. In the "Rate
Sensitivity Analysis" table, rate sensitive assets and liabilities are shown by
maturity or repricing periods, separating fixed and variable interest rates.
The estimated fair value of each instrument category is also shown in the
table. While these estimates of fair value are based on management's judgment
of the most appropriate factors, there is no assurance that, were First
National / Polk have to dispose of such instruments at December 31, 1998, and
September 30, 1999, the estimated fair values would necessarily have been
achieved at that date, since market values may differ depending on various
circumstances. The estimated fair values at December 31, 1998, and September
30, 1999, should not necessarily be considered to apply at subsequent dates.








                                      22
<PAGE>   264

                           RATE SENSITIVITY ANALYSIS
                               September 30, 1999
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                                                Est.
                                                                                                Fair
                             1 Year   2 Years   3 Years   4 Years  5 Years  5 Ys +   TOTAL     Value
                             ------   -------   -------   -------  -------  -------  ------   --------
<S>                          <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>
INTEREST EARNING ASSETS
Loans
   Fixed Rate Loans              $70      $68      $202   $1,714   $2,307  $5,221    $9,582   $  9,615
   Average Interest Rates      9.05%    9.40%     8.70%    9.15%    8.90%   8.45%     8.70%
   Variable Rate Loans        22,687    1,473     1,107    5,361      169     437    31,234     31,234
   Average Interest Rates      8.43%    8.66%     8.63%    8.33%    9.35%   8.10%     8.43%
Investment Securities (1)
   Fixed Rate Securities      18,096    4,016         0        0        0       0    22,112     22,038
   Average Interest Rates      5.19%    4.76%                                         5.11%
   Variable Rate Securities    1,000        0         0        0        0       0     1,000      1,000
   Average Interest Rates      5.51%                                                  5.51%
Federal Funds Sold             2,673        0         0        0        0       0     2,673       2673
Average Interest Rates         5.13%                                                  5.36%
Other Earning Assets (2)         144        0         0        0        0       0       144        144
Average Interest Rates         6.00%                                                  6.00%
                             -------   ------    ------   ------   ------  ------   -------   --------
Total Interest-Earning
   Assets                    $44,670   $5,557    $1,309   $7,075   $2,476  $5,658   $66,745   $ 66,704

                               6.88%    5.85%     8.64%    8.53%    8.92%   7.98%     7.19%
                             =======   ======    ======   ======   ======  ======     =====

INTEREST BEARING
   LIABILITIES
NOW Accounts                 $10,750       $0        $0       $0       $0      $0   $10,750    $10,750
Average Interest Rates         0.95%                                                  0.95%
Money Market Accounts         13,794        0         0        0        0       0    13,794     13,794
Average Interest Rates         4.33%                                                  4.33%
Savings Accounts               4,945        0         0        0        0       0     4,945      4,945
Average Interest Rates         1.19%                                                  1.19%
CDs $100,000 & Over            2,715      210       200      132        0       0     3,257      3,255
Average Interest Rates         4.34%    4.53%     6.25%    5.55%                      4.52%
CDs Under $100,000            16,126    3,593     1,405      264      138       0    21,526     21,535
Average Interest Rates         4.69%    4.74%     5.59%    5.19%    4.70%             4.63%
Securities Sold Under
   Repurchase Agreements         365        0         0        0        0       0       365        365
Average Interest Rates         4.63%                                                  4.63%
                             -------   ------    ------   ------   ------  ------   -------   --------
Total Interest-Bearing
   Liabilities               $48,695   $3,803    $1,605     $396     $138      $0   $54,637   $ 54,644

                               3.39%    4.73%     5.67%    5.31%    4.70%             3.58%
                             =======   ======    ======   ======   ======  ======   ======
</TABLE>

- --------------------------------
(1) Securities available for sale are shown at their amortized cost.
(2) Represents interest earning Federal Reserve Bank Stock.




                                      23
<PAGE>   265

                                 RATE SENSITIVITY ANALYSIS
                                      December 31, 1998
                                  (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                                                Est.
                                                                                                Fair
                             1 Year   2 Years   3 Years   4 Years  5 Years  5 Ys +   TOTAL     Value
                             ------   -------   -------   -------  -------  -------  ------   --------
<S>                          <C>      <C>       <C>       <C>     <C>      <C>       <C>      <C>
INTEREST EARNING ASSETS
Loans
   Fixed Rate Loans          $1,946     $921      $711    $2,211   $2,946   $4,733   $13,468   $13,874
   Average Interest Rates     8.56%    9.56%     8.45%     8.93%    9.10%    9.26%     9.05%
   Variable Rate Loans       21,557      720       870     3,116       25      347    26,635    26,635
   Average Interest Rates     8.30%    9.13%     9.30%     8.55%    8.80%    7.40%     8.37%
Investment Securities (1)
   Fixed Rate Securities      7,516   15,051         0         0        0        0    22,567    22,677
   Average Interest Rates     5.76%    5.36%                                           5.46%
   Variable Rate Securities   1,000        0         0         0        0        0     1,000     1,000
   Average Interest Rates     5.77%                                                    5.77%
Federal Funds Sold            3,752        0         0         0        0        0     3,752      3752
Average Interest Rates        4.67%                                                    4.67%
Other Earning Assets (2)        133        0         0         0        0        0       133       133
Average Interest Rates        6.00%                                                    6.00%
                            -------  -------    ------    ------   ------   ------   -------   -------
Total Interest-Earning
   Assets                   $35,904  $16,692    $1,581    $5,327   $2,971   $5,080   $67,555   $68,071
                              7.30%    5.75%     8.92%     8.71%    9.10%    9.13%     7.28%
                            =======  -======    ======    ======   ======   ======   =======   =======

INTEREST BEARING LIABILITIES
NOW Accounts                $13,006       $0        $0        $0       $0       $0   $13,006   $13,006
Average Interest Rates        1.42%                                                    1.42%
Money Market Accounts        12,072        0         0         0        0        0    12,072    12,072
Average Interest Rates        3.98%                                                    3.98%
Savings Accounts              4,293        0         0         0        0        0     4,293     4,293
Average Interest Rates        1.75%                                                    1.75%
CDs $100,000 & Over           3,179      100         0       200      127        0     3,606     3,661
Average Interest Rates        5.14%    5.25%               6.25%    5.55%              5.22%
CDs Under $100,000           16,921    4,950     1,189     1,110      206        7    24,383    24,743
Average Interest Rates        4.94%    5.60%     5.45%     5.70%    5.22%    4.00%     5.13%
Securities Sold Under
Repurchase Agreement            255        0         0         0        0        0       255       255
Average Interest Rates        4.17%                                                    4.17%
                            -------  -------    ------    ------   ------   ------   -------   -------
Total Interest-Bearing
   Liabilities              $49,726   $5,050    $1,189    $1,310     $333       $7   $57,615   $58,030

                              3.52%    5.59%     5.45%     5.78%    5.35%    4.00%     3.80%
                            =======  =======    ======    ======   ======   ======   =======   =======
</TABLE>
- --------------------------------
(1) Securities available for sale are shown at their amortized cost.
(2) Represents interest earning Federal Reserve Bank Stock.






                                      24
<PAGE>   266

Primary Use of Funds

Nine Month period ending September 30, 1999

        The primary source of funds during the period included maturity/sale of
investments ($628,000), decrease in federal funds sold and other cash items
($1,717,000), exercise of stock options net of tax benefit ($421,000) and net
income ($449,000). The primary uses of funds during the period included a
decrease in deposits ($2,328,000), an increase in net loans outstanding
($765,000), dividends paid ($86,000) and other miscellaneous net uses
($36,000).

Twelve Month period ending December 31, 1998

        The primary source of funds during the period included net growth in
deposits ($8,972,000), exercise of stock options net of tax benefit ($320,000),
net income ($691,000), and other miscellaneous net sources ($164,000). The
primary uses of funds during the period included an increase in investments
outstanding ($5,163,000), an increase in net loans outstanding ($4,918,000),
and dividends paid ($66,000).

CAPITAL RESOURCES

        Shareholders' equity at September 30, 1999, was $6,559,000, as compared
to $5,697,000 at September 30, 1998. Shareholders' equity was $5,890,000 at
December 31, 1998, as compared to $4,901,000 at December 31, 1997.

        The Comptroller has established risk-based capital requirements for
national banks. These guidelines are intended to provide an additional measure
of a bank's capital adequacy by assigning weighted levels of risk to asset
categories. Banks are also required to systematically maintain capital against
such "off- balance sheet" activities as loans sold with recourse, loan
commitments, guarantees and standby letters of credit. These guidelines are
intended to strengthen the quality of capital by increasing the emphasis on
common equity and restricting the amount of loan loss reserves and other forms
of equity such as preferred stock that may be included in capital. First
National / Polk's goal is to maintain its current status as a "well-capitalized
institution" as that term is defined by its regulators.

        Under the terms of the guidelines, banks must meet minimum capital
adequacy based upon both total assets and risk adjusted assets. All banks are
required to maintain a minimum ratio of total capital to risk-weighted assets
of 8% and a minimum ratio of Tier 1 capital to risk-weighted assets of 4%.
Adherence to these guidelines has not had an adverse impact on First National /
Polk. Selected capital ratios at December 31, 1998, and 1997 compared to
September 30, 1999, were as follows:













                                      25
<PAGE>   267

                                 CAPITAL RATIOS
                           (Dollars are in Thousands)

<TABLE>
<CAPTION>

                                                                        Well
                                                   Actual           Capitalized
                                             -----------------     --------------       Excess
                                             Amount      Ratio      Amount    Ratio     Amount
                                             ------     ------      -----     -----     ------
<S>                                          <C>        <C>         <C>       <C>       <C>
AS OF SEPTEMBER 30, 1999:
Total Capital: (to Risk Weighted Assets):    $7,012      18.1%      $3,874    10.0%     $3,138
Tier 1 Capital: (to Risk Weighted Assets):   $6,526      16.8%      $2,325     6.0%     $4,201
Tier 1 Capital: (to Average Assets):         $6,526       8.9%      $3,668     5.0%     $2,858

AS OF DECEMBER 31, 1998:
Total Capital: (to Risk Weighted Assets):    $6,315      16.1%      $3,934    10.0%     $2,381
Tier 1 Capital: (to Risk Weighted Assets):   $5,821      14.8%      $2,360     6.0%     $3,461
Tier 1 Capital: (to Average Assets):         $5,821       8.2%      $3,555     5.0%     $2,266

AS OF DECEMBER 31, 1997:
Total Capital: (to Risk Weighted Assets):    $5,301      15.7%      $3,377    10.0%     $1,924
Tier 1 Capital: (to Risk Weighted Assets):   $4,876      14.4%      $2,026     6.0%     $2,850
Tier 1 Capital: (to Average Assets):         $4,876       7.6%      $3,195     5.0%     $1,681
</TABLE>

EFFECTS OF INFLATION AND CHANGING PRICES

        The accompanying consolidated financial statements have been prepared
in accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historical
dollars without considering the change in the relative purchasing power of
money over time due to inflation. Unlike most industrial companies, virtually
all of the assets and liabilities of a financial institution are monetary in
nature. As a result, interest rates generally have a more significant impact on
the performance of a financial institution than the effects of general levels
of inflation. Although interest rates do not necessarily move in the same
direction or to the same extent as the prices of goods and services, increases
in inflation generally have resulted in increased interest rates. In addition,
inflation affects financial institutions' increased cost of goods and services
purchased, the cost of salaries and benefits, occupancy expense, and similar
items. Inflation and related increases in interest rates generally decrease the
market value of investments and loans held and may adversely affect liquidity,
earnings, and shareholders' equity. Commercial and other loan originations and
refinancings tend to slow as interest rates increase, and can reduce First
National / Polk's earnings from such activities.

ACCOUNTING PRONOUNCEMENTS

        On January 1, 1998, the Bank adopted SFAS No. 130, "Reporting
Comprehensive Income."




                                      26
<PAGE>   268

SFAS No. 130 provides new accounting and reporting standards for reporting and
displaying comprehensive income and its components in a full set of
general-purpose financial statements. The adoption of this standard did not
have a material impact on reported results of operations of the Bank.

        In June, 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." The statement establishes accounting and
reporting standards for derivative instruments (including certain derivative
instruments imbedded in other contracts). The statement is effective for fiscal
years beginning after June 15, 1999. The financial impact of the adoption of
this statement has not been determined. However, the effect of the adoption of
the statement is not expected to be material. In June 1999, the FASB issued
SFAS No. 137, which delays implementation of SFAS No. 133 for one year.

Quarterly Financial Information

        The following table sets forth, for the periods indicated, certain
consolidated quarterly financial information for the Bank. This information is
derived from First National / Polk's unaudited financial statements which
include, in the opinion of management, all normal recurring adjustments which
management considers necessary for a fair presentation of the results for such
periods. This information should be read in conjunction with First National /
Polk's Financial Statements included elsewhere in this Prospectus. The results
for any quarter are not necessarily indicative of results for future periods.

                            SELECTED QUARTERLY DATA

<TABLE>
<CAPTION>

(Dollars in Thousands
except for per share data)           1999                      1998                       1997
- --------------------------   --------------------   -------------------------  -------------------------
                                3Q    2Q     1Q       4Q     3Q    2Q    1Q      4Q     3Q    2Q    1Q
                             --------------------   -------------------------  -------------------------
<S>                          <C>     <C>    <C>     <C>     <C>   <C>   <C>     <C>    <C>   <C>   <C>
Net Interest Income            $739  $757   $718     $684   $703  $690  $689    $639   $616  $643  $582
Provision for Loan Losses         6    28     29        0      0    19    20       3     10    30    30
                             --------------------   -------------------------  -------------------------
Net Interest Income after
     after provision for
     loan losses               $733  $729   $689     $684   $703  $671  $669    $636   $606  $613  $552
Other Income (excluding
     Security transactions)     $86   $90    $91      $76    $72   $65   $61     $55    $56   $48   $50
Securities gains (losses),
     net                         $0    $0     $0       $0     $0    $0    $0      $0     $0    $0    $0
Other expenses                 $567  $574   $572     $478   $527  $516  $493    $411   $446  $452  $457
                             --------------------   -------------------------  -------------------------
Income before income
     Tax expense               $252  $245   $208     $282   $248  $220  $237    $280   $216  $209  $145
Income tax expense              $92   $90    $76      $38    $91   $80   $87    $100    $77   $74   $51
                             --------------------   -------------------------  -------------------------
Net Income                     $160  $155   $132     $244   $157  $140  $150    $180   $139  $135   $94
                             ====================   =========================  =========================

Basic earnings per common
     share                    $0.34 $0.33  $0.28    $0.55  $0.36 $0.32 $0.34   $0.44  $0.34 $0.33 $0.23
Diluted earnings per
     common share             $0.33 $0.31  $0.27    $0.52  $0.34 $0.30 $0.32   $0.41  $0.32 $0.31 $0.22
</TABLE>





                                      27
<PAGE>   269
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Section 607.0850, Florida Statutes, grants a corporation the power to
indemnify its directors, officers, employees, and agents for various expenses
incurred resulting from various actions taken by its directors, officers,
employees, or agents on behalf of the corporation. In general, if an individual
acted in good faith and in a manner he reasonably believed to be in, or not
opposed to, the best interests of the corporation and, with respect to any
criminal action or proceeding, had no reasonable cause to believe the action
was unlawful, then the corporation has the power to indemnify said individual
who was or is a party to any proceeding (including, in the absence of an
adjudication of liability (unless the court otherwise determines), any
proceeding by or in the right of the corporation) against liability expenses,
including counsel fees, incurred in connection with such proceeding, including
any appeal thereof (and, as to actions by or in the right of the corporation,
against expenses and amounts paid in settlement not exceeding, in the judgment
of the board of directors, the estimated expense of litigating the proceeding
to conclusion, actually and reasonably incurred in connection with the defense
or settlement of such proceeding, including any appeal thereof). To the extent
that a director, officer, employee, or agent has been successful on the merits
or otherwise in defense of any proceeding, he shall be indemnified against
expenses actually and reasonably incurred by him in connection therewith. The
term "proceeding" includes any threatened, pending, or completed action, suit,
or other type of proceeding, whether civil, criminal, administrative, or
investigative and whether formal or informal.

         Any indemnification in connection with the foregoing, unless pursuant
to a determination by a court, shall be made by the corporation upon a
determination that indemnification is proper in the circumstances because the
individual has met the applicable standard of conduct. The determination shall
be made (i) by the board of directors by a majority vote of a quorum consisting
of directors who are not parties to such proceeding; (ii) by majority vote of a
committee duly designated by the board of directors consisting solely of two or
more directors not at the time parties to the proceeding; (iii) by independent
legal counsel selected by the board of directors or such committee; or (iv) by
the shareholders by a majority vote of a quorum consisting of shareholders who
are not parties to such proceeding. Evaluation of the reasonableness of
expenses and authorization of indemnification shall be made in the same manner
as the determination that indemnification is permissible. However, if the
determination of permissibility is made by independent legal counsel, then the
directors or the committee shall evaluate the reasonableness of expenses and
may authorize indemnification. Expenses incurred by an officer or director in
defending a civil or criminal proceeding may be paid by the corporation in
advance of the final disposition of the proceeding upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
he is ultimately found not to be entitled to indemnification by the
corporation. Expenses incurred by other employees and agents may be paid in
advance upon such terms or conditions that the board of directors deems
appropriate.

         Section 607.0850 also provides that the indemnification and
advancement of expenses provided pursuant to that Section are not exclusive,
and a corporation may make any other or further indemnification or advancement
of expenses of any of its directors, officers, employees, or agents, under any
bylaw, agreement, vote of shareholders or disinterested directors, or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office. However, indemnification or




                                     II-1

<PAGE>   270

advancement of expenses may not be made if a judgment or other final
adjudication established that the individual's actions, or omissions to act,
were material to the cause of action so adjudicated and constitute (i) a
violation of the criminal law (unless the individual had reasonable cause to
believe his conduct was lawful or had no reasonable cause to believe his
conduct was unlawful); (ii) a transaction from which the individual derived an
improper personal benefit; (iii) in the case of a director, a circumstance
under which the liability provisions of Section 607.0834 are applicable; or
(iv) willful misconduct or a conscious disregard for the best interests of the
corporation in a proceeding by or in the right of the corporation to procure a
judgment in its favor in a proceeding by or in the right of a shareholder.
Indemnification and advancement of expenses shall continue as, unless otherwise
provided when authorized or ratified, to a person who has ceased to be a
director, officer, employee, or agent and shall inure to the benefit of the
heirs, executors, and administrators of such person, unless otherwise provided
when authorized or ratified.

         Section 607.0850 further provides that unless the corporation's
articles of incorporation provide otherwise, then notwithstanding the failure
of a corporation to provide indemnification, and despite any contrary
determination of the board or of the shareholders in the specific case, a
director, officer, employee, or agent of the corporation who is or was a party
to a proceeding may apply for indemnification or advancement of expenses, or
both, to the court conducting the proceeding, to the circuit court, or to
another court of competent jurisdiction. On receipt of an application, the
court, after giving any notice that it considers necessary, may order
indemnification and advancement of expenses, including expenses incurred in
seeking court-ordered indemnification or advancement of expenses, if it
determines that (i) the individual is entitled to mandatory indemnification
under Section 607.0850 (in which case the court shall also order the
corporation to pay the director reasonable expenses incurred in obtaining
court-ordered indemnification or advancement of expenses); (ii) the individual
is entitled to indemnification or advancement of expenses, or both, by virtue
of the exercise by the corporation of its power under Section 607.0850; or
(iii) the individual is fairly and reasonably entitled to indemnification or
advancement of expenses, or both, in view of all the relevant circumstances,
regardless of whether the person met the standard of conduct set forth in
Section 607.0850. Further, a corporation is granted the power to purchase and
maintain indemnification insurance.

         Article VI of the Bylaws of the Company provides for indemnification
of the Company's officers and directors and advancement of expenses. The text
of the indemnification provision contained in the such Bylaws is set forth in
Exhibit 3.2 to this Registration Statement. Among other things, indemnification
is granted to each person who is or was a director, officer or employee of the
Company and each person who is or was serving at the request of the Company as
a director, officer, employee or agent of another corporation to the full
extent authorized by law. Article VI of the Company's Bylaws also sets forth
certain conditions in connection with any advancement of expenses and provision
by the Company of any other indemnification rights and remedies. The Company
also is authorized to purchase insurance on behalf of any person against
liability asserted whether or not the Company would have the power to indemnify
such person under the Bylaws.











                                     II-2

<PAGE>   271

ITEM 21. EXHIBITS AND FINANCIAL SCHEDULES

     (a) EXHIBITS

<TABLE>
<CAPTION>

       <S>    <C>
       2.1    - Agreement to Merge between Centerstate Banks of Florida,
                First National Bank of Osceola County and First Interim
                National Bank of Osceola County (attached as Appendix A to the
                proxy statement/prospectus)

       2.2    - Agreement to Merge between Centerstate Banks of Florida,
                First National Bank of Polk County and First Interim National
                Bank of Polk County

       2.3    - Agreement to Merge between Centerstate Banks of Florida,
                Community National Bank of Pasco County and Community Interim
                National Bank of Pasco County

       3.1    - Articles of Incorporation of Centerstate Banks of Florida,
                Inc.

       3.2    - Bylaws of Centerstate Banks of Florida

       4.1    - Specimen Stock Certificate of Centerstate Banks of Florida

       5      - Legal Opinion of Smith, Mackinnon, Greeley, Bowdoin, Edwards,
                Brownlee & Marks, P.A. with respect to the validity of the
                Common Stock being offered hereby

       8      - Tax Opinion of KPMG LLP

       10.1   - Centerstate Banks of Florida Stock Option Plan

       21     - Subsidiaries of Centerstate Banks of Florida

       23.1   - Consent of KPMG LLP

       23.2   - Consent of Allen C. Ewing & Co.

       23.3   - Consent of Smith, Mackinnon, Greeley, Bowdoin, Edwards,
                Brownlee & Marks, P.A. (included in Exhibit 5)

       23.4   - Consent of Dwight Darby & Company

       23.5   - Consent of Graham & Cottrill, P.A.

       23.6   - G. T. Nunez & Associates

       23.7   - Consent of KPMG LLP

       24     - Power of Attorney (included with signature pages to this
                Registration Statement)

       27.1   - Financial Data Schedule

       27.2   - Financial Data Schedule

       99.1   - Notice of Special Meeting of First National Bank of Osceola
                County Shareholders

       99.2   - Proxy of First National Bank of Osceola County
</TABLE>




                                     II-3

<PAGE>   272

     (b) FINANCIAL STATEMENTS

         (1) Financial Statements are included in the proxy
             statement/prospectus; see "Index to Financial Statements" in the
             Prospectus.

         Schedules are omitted for the reason that they are not required or are
not applicable, or the required information is shown in the financial
statements or notes thereto.

ITEM 22. UNDERTAKINGS

         The undersigned Registrant hereby undertakes as follows: 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 the Rule 145(c),
the issuer 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.

         The Registrant undertakes that every prospectus (i) that is filed
pursuant to the immediately preceding paragraph, or (ii) that purports to meet
the requirements of Section 10(a)(3) of the Securities Act of 1933 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 of 1933, 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.

         The undersigned Registrant will (1) file, during any period in which
it offers or sells securities, a post- effective amendment to this Registration
Statement to (i) include any prospectus required by Section 10(a)(3) of the
Securities Act; (ii) reflect in the prospectus any facts or events which,
individually or together, represent a fundamental change in the information in
the Registration Statement; and (iii) include any additional or changed
information on the plan of distribution; (2) for determining liability under
the Securities Act, treat each post-effective amendment as a new Registration
Statement of the securities offered, and the offering of securities at that
time to be the initial bona fide offering; and (3) file a post-effective
amendment to remove from registration any of the securities that remain unsold
at the end of the offering.

         Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers, and controlling
persons of the Registrant pursuant to the provisions described in Item 20, or
otherwise, 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 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 Act and will be governed by the final adjudication of such
issue.




                                     II-4

<PAGE>   273

         The undersigned Registrant hereby undertakes to respond to requests
for information that is incorporated by reference into the prospectus pursuant
to Items 4, 10(b), 11, or 13 of this Registration Statement, 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.

         The undersigned Registrant hereby undertakes 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.




















                                     II-5
<PAGE>   274

                                   SIGNATURES

         In accordance with the requirements of the Securities Act of 1933, the
Registrant has duly caused this Registration Statement to be signed in its
behalf by the undersigned, thereunto duly authorized, in Winter Haven, Florida,
on January 20, 2000.


                               CENTERSTATE BANKS OF FLORIDA, INC.
                               /s/ James H. White
                               ---------------------------------
                                   James H. White
                                   Chairman, President and Chief
                                   Executive Officer


                               /s/ James J. Antal
                               ---------------------------------
                                   James J. Antal
                                   Senior Vice President and Chief
                                   Financial Officer (principal
                                   financial officer and proposed
                                   accounting officer)

                               POWER OF ATTORNEY

         Each person whose signature appears below constitutes and appoints
James H. White and G. Robert Blanchard, Sr., for himself and not for one
another, and each and either of them and his substitutes, a true and lawful
attorney in his name, place and stead, in any and all capacities, to sign his
name to any and all amendments to this Registration Statement, including
post-effective amendments, and to cause the same to be filed with the
Securities and Exchange Commission, granting unto said attorneys and each of
them full power of substitution and full power and authority to do and perform
any act and thing necessary and proper to be done in the premises, as fully to
all intents and purposes as the undersigned could do if personally present, and
each of the undersigned for himself hereby ratifies and confirms all that said
attorneys or any one of them shall lawfully do or cause to be done by virtue
hereof.

         In accordance with the requirements of the Securities Act of 1933,
this Registration Statement has been signed by the following persons in the
capacities and on the dates stated.

<TABLE>
<CAPTION>

     Signature                            Title            Date
     ---------                            -----            ----
<S>                                     <C>           <C>

/s/ James H. White                      Director      January 20, 2000
- ----------------------------
    James H. White
</TABLE>




                                     II-6

<PAGE>   275

<TABLE>
<CAPTION>

<S>                                    <C>           <C>
/s/ G. Robert Blanchard, Sr.           Director      January 20, 2000
- ----------------------------
    G. Robert Blanchard, Sr.


/s/ James H. Bingham                   Director      January 20, 2000
- ----------------------------
    James H. Bingham


/s/ Terry W. Donley                    Director      January 20, 2000
- ----------------------------
    Terry W. Donley


/s/ W. Bryan Judge, Jr.                Director      January 20, 2000
- ----------------------------
    W. Bryan Judge, Jr.


/s/ Samuel L. Lupfer, IV               Director      January 20, 2000
- ----------------------------
    Samuel L. Lupfer, IV


/s/ J. Thomas Rocker                   Director      January 20, 2000
- ----------------------------
    J. Thomas Rocker
</TABLE>





















                                     II-7
<PAGE>   276

<TABLE>
<CAPTION>



                               INDEX TO EXHIBITS

Exhibit
Number                                     Exhibit
- -------        ----------------------------------------------------------------

<S>            <C>
2.1      -     Agreement to Merge between Centerstate Banks of Florida, First
               National Bank of Osceola County and First Interim National Bank
               of Osceola County (attached as Appendix A to the proxy
               statement/prospectus)

2.2      -     Agreement to Merge between Centerstate Banks of Florida, First
               National Bank of Polk County and First Interim National Bank of
               Polk County

2.3      -     Agreement to Merge between Centerstate Banks of Florida,
               Community National Bank of Pasco County and Community Interim
               National Bank of Pasco County

3.1      -     Articles of Incorporation of Centerstate Banks of Florida, Inc.

3.2      -     Bylaws of Centerstate Banks of Florida

4.1      -     Specimen Stock Certificate of Centerstate Banks of Florida

5        -     Legal Opinion of Smith, Mackinnon, Greeley, Bowdoin, Edwards,
               Brownlee & Marks, P.A. with respect to the validity of the
               Common Stock being offered hereby

8        -     Tax Opinion of KPMG LLP

10.1     -     Centerstate Banks of Florida Stock Option Plan

21       -     Subsidiaries of Centerstate Banks of Florida

23.1     -     Consent of KPMG LLP

23.2     -     Consent of Allen C. Ewing & Co.

23.3     -     Consent of Smith, Mackinnon, Greeley, Bowdoin, Edwards, Brownlee
               & Marks, P.A. (included in Exhibit 5)

23.4     -     Consent of Dwight Darby & Company

23.5     -     Consent of Graham & Cottrill, P.A.

23.6     -     G. T. Nunez & Associates

23.7     -     Consent of KPMG LLP

24       -     Power of Attorney (included with signature pages to this Registration Statement)

27.1     -     Financial Data Schedule

27.2     -     Financial Data Schedule
</TABLE>

<PAGE>   277


<TABLE>
<S>            <C>

99.1     -     Notice of Special Meeting of First National Bank of Osceola
               County Shareholders

99.2     -     Proxy of First National Bank of Osceola County

</TABLE>



<PAGE>   1


                                                                   Exhibit 2.2














                               AGREEMENT TO MERGE

                                     AMONG

                       FIRST NATIONAL BANK OF POLK COUNTY

                       CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                   FIRST INTERIM NATIONAL BANK OF POLK COUNTY


<PAGE>   2

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE I - THE MERGER.......................................................2
      Section 1.1 Consummation of Merger; Closing Date.......................2
      Section 1.2 Effect of Merger...........................................2
      Section 1.3 Further Assurances.........................................3
      Section 1.4 Directors and Officers.....................................3
      Section 1.5 Name of Surviving Bank.....................................3
      Section 1.6 Capitalization of Surviving Bank...........................3
      Section 1.7 Articles of Association and Bylaws.........................3
      Section 1.8 Absence of Trust Powers....................................3

ARTICLE II - CONVERSION OF SHARES............................................4
      Section 2.1 Manner of Conversion of First National/Polk Shares.........4
      Section 2.2 First National/Polk Stock Options and Related Matters......4
      Section 2.3 Fractional Shares..........................................5
      Section 2.4 Effectuating Conversion....................................5
      Section 2.5 Laws of Escheat............................................6
      Section 2.6 CBF Shares.................................................6
      Section 2.7 FINB Shares................................................6

ARTICLE III - REPRESENTATIONS AND WARRANTIES
                  OF FIRST NATIONAL/POLK.....................................7
      Section 3.1 Representations and Warranties of First National/Polk......7
            (a)   Organization, Qualification, and Corporate Power...........7
            (b)   Capitalization.............................................7
            (c)   First National/Polk Subsidiaries...........................8
            (d)   Authorization of Transaction...............................8
            (e)   Noncontravention...........................................8
            (f)   Financial Statements.......................................9
            (g)   Undisclosed Liabilities....................................9
            (h)   Brokers' Fees..............................................9
            (i)   Taxes.....................................................10
            (j)   Allowance for Loan or Credit Losses.......................10
            (k)   Properties; Insurance.....................................10
            (1)   Material Contracts........................................11
            (m)   Material Contract Defaults................................11
            (n)   Compliance with Laws......................................11
            (o)   Employee Benefit Plans....................................12
            (p)   Legal Proceedings.........................................13
            (q)   Absence of Certain Changes or Events......................13
            (r)   Reports...................................................14
            (s)   Statements True and Correct...............................14
            (t)   Environmental Matters.....................................14
            (u)   Labor Matters.............................................15
</TABLE>



<PAGE>   3

<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>

ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF CBF..........................16
      Section 4.1 Representations and Warranties of CBF.....................16
            (a)   Organization, Qualification, and Corporate Power..........16
            (b)   Capitalization............................................16
            (c)   CBF Subsidiaries..........................................17
            (d)   Authorization of Transaction..............................17
            (e)   Noncontravention..........................................17
            (f)   Statements True and Correct...............................17

ARTICLE V - COVENANTS AND AGREEMENTS........................................18
      Section 5.1 Covenants.................................................18
            (a)   Current Information.......................................18
            (b)   Regulatory Matters and Approvals..........................18
            (c)   Tax Opinion...............................................19
            (d)   Conduct of Business Prior to the Effective
                      Time of the Merger....................................19
            (e)   Forbearance...............................................20
            (f)   Issuance of Securities....................................21
            (g)   No Acquisitions...........................................21
            (h)   Other Actions.............................................21
            (i)   Government Filings........................................22
            (j)   Tax-Free Reorganization Treatment.........................22
            (k)   Full Access...............................................22
            (1)   Notice of Material Adverse Developments...................22
            (m)   Exclusivity...............................................22
            (n)   Filings with the Offices..................................23
            (o)   Press Releases............................................23
            (p)   Agreements of Affiliates..................................23
            (q)   Miscellaneous Agreements and Consents.....................23
            (r)   Indemnification...........................................24
            (s)   Fairness Opinions.........................................24
            (t)   Employee Benefit Plans....................................24

ARTICLE VI - CONDITIONS TO THE OBLIGATIONS OF
                  FIRST NATIONAL/POLK  AND CBF..............................25
      Section 6.1 Conditions to Obligation to Close.........................25
            (a)   Conditions to Obligation of CBF...........................25
            (b)   Conditions to Obligation of First National/Polk...........26

ARTICLE VII - TERMINATION...................................................27
      Section 7.1 Termination...............................................27
            (a)   Termination of Agreement..................................27
            (b)   Effect of Termination.....................................28

</TABLE>


<PAGE>   4
<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>

ARTICLE VIII - MISCELLANEOUS................................................28
      Section 8.1 Miscellaneous.............................................28
            (a)   Survival..................................................28
            (b)   No Third Party Beneficiaries..............................28
            (c)   Entire Agreement..........................................28
            (d)   Successors and Assigns....................................28
            (e)   Counterparts..............................................29
            (f)   Headings..................................................29
            (g)   Notices...................................................29
            (h)   Governing Law.............................................29
            (i)   Amendments and Waivers....................................29
            (j)   Severability..............................................30
            (k)   Expenses..................................................30
            (l)   Construction..............................................30
            (m)   Incorporation of Exhibits and Schedules...................30
            (n)   Jurisdiction and Venue....................................30
            (o)   Remedies Cumulative.......................................31

</TABLE>



<PAGE>   5
                               AGREEMENT TO MERGE

                                     AMONG

                      FIRST NATIONAL BANK OF POLK COUNTY,

                       CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                   FIRST INTERIM NATIONAL BANK OF POLK COUNTY



      This Agreement to Merge (the "Agreement") is dated as of the 10th day of
December, 1999 by and among FIRST NATIONAL BANK OF POLK COUNTY, a national
banking association ("First National/Polk") and CENTERSTATE BANKS OF FLORIDA,
INC., a Florida corporation ("CBF"); to be joined in by FIRST INTERIM NATIONAL
BANK OF POLK COUNTY, an interim national banking association to be organized as
a wholly-owned subsidiary of CBF under the laws of the United States and to
become a party to this Agreement upon its organization ("FINB"). First
National/Polk, CBF and FINB are individually referred to in this Agreement as a
"Party" and collectively as the "Parties."


                                  BACKGROUND


      The respective Boards of Directors of First National/Polk and CBF deem it
in the best interests of First National/Polk and CBF, respectively, and of
their respective shareholders, that First National/Polk and FINB merge pursuant
to this Agreement in a transaction that qualifies as a reorganization pursuant
to Section 368(a) of the Internal Revenue Code of 1986 (the "Internal Revenue
Code") (the "Merger"), and the Boards of Directors of the Parties have approved
this Agreement and the Merger, which provides for CBF to issue shares of its
common stock to the shareholders of First National/Polk, as herein provided.

      This Agreement is between (A) First National/Polk, being located at 7722
SR 544 East, City of Haines City, County of Polk, in the State of Florida, with
a capital of $6,479,543, consisting of (i) 2,378,125 shares of common stock
divided into 475,625 shares of common stock, each of $5.00 par value, (ii)
surplus of $2,422,422, and (iii) undivided profits of $1,678,996 as of
September 30, 1999, acting pursuant to a resolution of its board of directors,
adopted by the vote of a majority of its directors, pursuant to the authority
given by and in accordance with the provisions of the Act of November 7, 1918,
as amended (12 U.S.C. 215(a)); (B) CBF, which has been organized for purposes
of serving as a bank holding company for First National/Polk and other banks;
and (C) FINB, to be located at 7722 SR 544 East, Winter Haven, Florida 33881,
with a capital of $100,000, divided into 1,000 shares of common stock, each of
$100 par value, surplus of $20,000, and no undivided profits, acting pursuant
to a resolution to be adopted by its Board of Directors, and by the vote of a
majority of its directors, pursuant to the authority given by and in accordance
with the provisions of the Act of November 7, 1918, as amended (12 U.S.C.
215(a)).

      NOW, THEREFORE, in consideration of the premises and the mutual
covenants, representations, warranties and agreements herein contained, the
Parties agree as follows:



                                      1

<PAGE>   6



                                   ARTICLE I

                                  THE MERGER

      Section 1.1 Consummation of Merger; Closing Date. (a) Subject to the
provisions hereof, First National/Polk shall be merged with and into FINB
(which has heretofore and shall hereinafter be referred to as the "Merger"),
under the charter of First National/Polk, pursuant to 12 U.S.C. ss.215a of the
National Bank Act, and FINB shall be the surviving corporation (sometimes
hereinafter referred to as "Surviving Bank" when reference is made to it after
the Effective Time of the Merger (as defined below)). The name of the Surviving
Bank shall be First National Bank of Polk County, and the business of the
Surviving Bank shall be that of a national banking association. The Merger
shall become effective on the date and at the time set forth in the Certificate
of Merger relating to the Merger issued by the Office of the Comptroller of the
Currency (the "OCC") (such time is hereinafter referred to as the "Effective
Time of the Merger"). Subject to the terms and conditions hereof, unless
otherwise agreed upon by First National/Polk and CBF, the Effective Time of the
Merger shall occur on the 10th business day following the later to occur of (i)
the effective date (including the expiration of any applicable waiting period)
of the last required Consent (as defined below) of any Regulatory Authority (as
defined below) having authority over the transactions contemplated pursuant to
this Agreement, (ii) the date on which the shareholders of First National/Polk
approve the transactions contemplated by this Agreement, and (iii) the date of
the satisfaction or waiver of all other conditions precedent to the
transactions contemplated by this Agreement. As used in this Agreement,
"Consent" shall mean a consent, approval, authorization, waiver, clearance,
exemption or similar affirmation by any person pursuant to any contract,
permit, law, regulation or order, and "Regulatory Authorities" shall mean,
collectively, the OCC, the Florida Department of Banking and Finance (the
"Florida Department"), the Office of Thrift Supervision ("OTS"), the Federal
Trade Commission (the "FTC"), the United States Department of Justice (the
"Justice Department"), the Board of Governors of the Federal Reserve System
(the "FRB"), the Federal Deposit Insurance Corporation (the "FDIC"), the
National Association of Securities Dealers, Inc., all national securities
exchanges and the Securities and Exchange Commission (the "SEC").

            (b) The closing of the Merger (the "Closing") shall take place at
such location as the Parties hereto shall determine at 10:00 a.m. local time on
the day that the Effective Time of the Merger occurs, or such other date, time
and place as the Parties may agree (the "Closing Date"). Subject to the
provisions of this Agreement, at the Closing there shall be delivered to each
of the Parties hereto the opinions, certificates and other documents and
instruments required to be so delivered pursuant to this Agreement.

            (c) After the Effective Time of the Merger, the business of the
Surviving Bank shall be conducted at its main office which shall be located at
7722 SR 544 East, Winter Haven, FL 33881, and at its legally established
branches.

      Section 1.2 Effect of Merger. At the Effective Time of the Merger, First
National/Polk shall be merged with and into FINB, under the charter of First
National/Polk, and the separate existence of First National/Polk shall cease.
The Surviving Bank shall be that of a national banking association. Except as
otherwise provided in this Agreement, the Surviving Bank shall have all the
rights, privileges, immunities and powers and shall be subject to all the
duties and liabilities of a banking association organized under the laws of the
United States and shall thereupon and thereafter possess all other privileges,
immunities and franchises of a private, as well as of a public nature, of each
of the constituent corporations. All property (real, personal and mixed) and
all debts on whatever account, including subscriptions to shares, and all
choses in action, all and every other interest, of or belonging to or due to
each of the constituent corporations so merged shall be taken and deemed to be
transferred to and vested in the Surviving Bank without further act or deed.
The



                                      2

<PAGE>   7

title to any real estate, or any interest therein, vested in any of the
constituent corporations shall not revert or be in any way impaired by reason
of the Merger. Except as otherwise provided in this Agreement, the Surviving
Bank shall thenceforth be responsible and liable for all the liabilities and
obligations of each of the constituent corporations so merged and any claim
existing or action or proceeding pending by or against either of the
constituent corporations may be prosecuted as if the Merger had not taken place
or the Surviving Bank may be substituted in its place. Neither the rights of
creditors nor any liens upon the property of any constituent corporation shall
be impaired by the Merger.

      Section 1.3 Further Assurances. From and after the Effective Time of the
Merger, as and when requested by the Surviving Bank, the officers and directors
of First National/Polk last in office shall execute and deliver or cause to be
executed and delivered in the name of First National/Polk such deeds and other
instruments and take or cause to be taken such further or other actions as
shall be necessary in order to vest or perfect in or confirm of record or
otherwise to the Surviving Bank title to and possession of all of the property,
interests, assets, rights, privileges, immunities, powers, franchises and
authority of First National/Polk.

      Section 1.4 Directors and Officers. From and after the Effective Time of
the Merger and until their successors shall be duly elected and qualified,
James H. Bingham, G. Robert Blanchard, Sr., Terry W. Donley, W. Bryan Judge,
Jr., Samuel L. Lupfer, IV, J. Thomas Rocker and James H. White shall serve as
the CBF Board of Directors (or, if any one or more of such Directors is
unwilling or unable to serve as a Director of CBF, such substitute Director as
the then remaining directors of CBF shall determine). From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified, the directors and executive officers of the Surviving Bank shall
consist of those individuals who were serving as directors and executive
officers, respectively, of First National/Polk as of the Effective Time of the
Merger. The names and addresses of the Directors and executive officers of the
Surviving Bank are attached hereto as Schedule 1.4. From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified: James H. White shall serve as Chairman of the Board, President
and Chief Executive Officer, G. Robert Blanchard, Sr. shall serve as Vice
Chairman of the Board, and George H. Carefoot shall serve as Secretary.

      Section 1.5 Name of Surviving Bank. The name of the Surviving Bank shall
be First National Bank of Polk County.

      Section 1.6 Capitalization of Surviving Bank. As of the Effective Time of
the Merger, the Surviving Bank shall have 5,000,000 shares of common stock, par
value $5.00 per share, authorized of which 475,625 shares shall be issued and
outstanding (plus shares of First National/Polk common stock issued after
September 30, 1999), all of which shall be owned by CBF. The Surviving Bank
shall have no other classes of capital stock authorized or outstanding. As of
the Effective Time of the Merger, the capital, surplus and retained earnings of
the Surviving Bank shall be as set forth on Schedule 1.6. Preferred stock shall
not be issued by the Surviving Bank.

      Section 1.7 Articles of Association and Bylaws. The Articles of
Association and Bylaws under which the Surviving Bank will operate are attached
hereto as Schedule 1.7.

      Section 1.8 Absence of Trust Powers. The Surviving Bank shall not have
trust powers.



                                      3

<PAGE>   8

                                  ARTICLE II

                             CONVERSION OF SHARES

      Section 2.1 Manner of Conversion of First National/Polk Shares. Subject
to the provisions hereof, as of the Effective Time of the Merger and by virtue
of the Merger and without any further action on the part of the holder of any
shares of common stock of First National/Polk, par value $5.00 per share (the
"First National/Polk Shares"):

            (a) All First National/Polk Shares which are held by First
National/Polk as treasury stock, if any, shall be canceled and retired and no
consideration shall be paid or delivered in exchange therefor.

            (b) Subject to the terms and conditions of this Agreement,
including, without limitation, Section 2.3 hereof and except with regard to
Dissenting First National/Polk Shares (as hereinafter defined), each First
National/Polk Share outstanding immediately prior to the Effective Time of the
Merger shall be converted into the right to receive 1.62 shares of common stock
of CBF, par value $.01 per share (the "CBF Shares"). The applicable amount of
CBF Shares issuable in the Merger for each First National/Polk Share pursuant
to this Section, as may be adjusted as provided herein, shall be hereinafter
referred to as the "Conversion Ratio." The Conversion Ratio, including the
number of CBF Shares issuable in the Merger, shall be subject to an appropriate
adjustment in the event of any stock split, reverse stock split, dividend
payable in CBF Shares, reclassification or similar distribution whereby CBF
issues CBF Shares or any securities convertible into or exchangeable for CBF
Shares without receiving any consideration in exchange therefor, provided that
the record date of such transaction is a date after the date of this Agreement
and prior to the Effective Time of the Merger.

            (c) Each outstanding First National/Polk Share, the holder of which
has perfected dissenters' rights in accordance with the provisions of the
National Bank Act (the "Dissent Provisions") and has not effectively withdrawn
or lost such holder's right to such appraisal (the "Dissenting First
National/Polk Shares"), shall not be converted into or represent a right to
receive the CBF Shares issuable in the Merger but the holder thereof shall be
entitled only to such rights as are granted by the Dissent Provisions. First
National/Polk shall give CBF prompt notice upon receipt by First National/Polk
of any written objection to the Merger and any written demands for payment of
the fair or appraised value of First National/Polk Shares, and of withdrawals
of such demands, and any other instruments provided to First National/Polk
pursuant to the Dissent Provisions (any shareholder duly making such demand
being hereinafter called a "Dissenting Shareholder"). Each Dissenting
Shareholder who becomes entitled, pursuant to the Dissent Provisions, to
payment of fair value of any First National/Polk Shares held by such Dissenting
Shareholder shall receive payment therefor from the Surviving Bank (but only
after the amount thereof shall have been agreed upon or at the times and in the
amounts required by the Dissent Provisions) and all of such Dissenting
Shareholder's First National/Polk Shares shall be canceled. If any Dissenting
Shareholder shall have failed to perfect or shall have effectively withdrawn or
lost such right to demand payment of fair or appraised value, the First
National/Polk Shares held by such Dissenting Shareholder shall thereupon be
deemed to have been converted into the right to receive the consideration to be
issued in the Merger as provided by this Agreement.

      Section 2.2 First National/Polk Stock Options and Related Matters. As of
the Effective Time of the Merger, all rights with respect to the First
National/Polk Shares issuable pursuant to the exercise of stock purchase
options ("First National/Polk Options") granted by First National/Polk and
which are outstanding at the Effective Time of Merger shall be converted into
options for CBF Shares (the "Merger Options") in compliance with any
restrictions contained in the plan or



                                      4

<PAGE>   9

agreement, if any, under which such First National/Polk Options were issued.
Each holder of a First National/Polk Option shall have the right to acquire as
of the Effective Time of the Merger a number of CBF Shares equal to the product
(rounded up to the next whole share) of (i) the number of First National/Polk
Shares covered by such First National/Polk Option immediately prior to the
Effective Time of the Merger and (ii) the Conversion Ratio; and the exercise
price per share of the CBF Shares at which such First National/Polk Option is
exercisable shall be an amount (rounded up to the next whole cent) computed by
dividing (i) the exercise price per share of the First National/Polk Shares at
which such First National/Polk Option is exercisable immediately prior to the
Effective Time of the Merger by (ii) the Conversion Ratio.

      Section 2.3 Fractional Shares. Notwithstanding any other provision of
this Agreement, each holder of First National/Polk Shares converted pursuant to
the Merger who would otherwise have been entitled to receive a fraction of a
CBF Share (after taking into account all certificates delivered by such
holder), shall receive, in lieu thereof, cash (without interest) in an amount
equal to such fractional part of such CBF Share, multiplied by the book value
per First National/Polk Share as of the end of the calendar month immediately
preceding or occurring on the Effective Time of the Merger. No such holder
shall be entitled to dividends, voting rights or any other rights as a
shareholder in respect of any fractional share.

      Section 2.4 Effectuating Conversion. (a) CBF, or such other institution
as CBF may designate, shall serve as the exchange agent (the "Exchange Agent").
The Exchange Agent may employ sub-agents in connection with performing its
duties. After the Effective Time of the Merger, CBF shall cause the Exchange
Agent to deliver the consideration to be paid by CBF for the First
National/Polk Shares, along with the appropriate cash payment in lieu of
fractional interests in CBF Shares. As promptly as practicable after the
Effective Time of the Merger, the Exchange Agent shall send or cause to be sent
to each former holder of record of First National/Polk Shares transmittal
materials (the "Letter of Transmittal") for use in exchanging their
certificates formerly representing First National/Polk Shares for the
consideration provided for in this Agreement. The Letter of Transmittal shall
contain instructions with respect to the surrender of certificates representing
First National/Polk Shares and the receipt of the consideration contemplated by
this Agreement and shall require each holder of First National/Polk Shares to
transfer good and marketable title to such First National/Polk Shares to CBF,
free and clear of all liens, claims and encumbrances.

            (b) At the Effective Time of the Merger, the stock transfer books
of First National/Polk shall be closed as to holders of First National/Polk
Shares immediately prior to the Effective Time of the Merger and no transfer of
First National/Polk Shares by any such holder shall thereafter be made or
recognized and each outstanding certificate formerly representing First
National/Polk Shares shall, without any action on the part of any holder
thereof, no longer represent First National/Polk Shares. If, after the
Effective Time of the Merger, certificates are properly presented to CBF, such
certificates shall be exchanged for the consideration contemplated by this
Agreement into which the First National/Polk Shares represented thereby were
converted in the Merger.

            (c) In the event that any holder of First National/Polk Shares is
unable to deliver the certificate which represents such holder's First
National/Polk Shares, CBF, in the absence of actual notice that any First
National/Polk Shares theretofore represented by any such certificate have been
acquired by a bona fide purchaser, may, in its discretion, deliver to such
holder the consideration contemplated by this Agreement and the amount of cash
representing fractional CBF Shares to which such holder is entitled in
accordance with the provisions of this Agreement upon the presentation of all
of the following:



                                      5

<PAGE>   10

                  (i)   An affidavit or other evidence to the reasonable
satisfaction of CBF that any such certificate has been lost, wrongfully taken
or destroyed;

                  (ii)  Such security or indemnity as may be reasonably
requested by CBF to indemnify and hold CBF harmless; and

                  (iii) Evidence to the satisfaction of CBF that such holder is
the owner of the First National/Polk Shares theretofore represented by each
certificate claimed by such holder to be lost, wrongfully taken or destroyed
and that such holder is the person who would be entitled to present each such
certificate for exchange pursuant to this Agreement.

            (d) In the event that the delivery of the consideration
contemplated by this Agreement and the amount of cash representing fractional
CBF Shares are to be made to a person other than the person in whose name any
certificate representing First National/Polk Shares surrendered is registered,
such certificate so surrendered shall be properly endorsed (or accompanied by
an appropriate instrument of transfer), with the signature(s) appropriately
guaranteed, and otherwise in proper form for transfer, and the person
requesting such delivery shall pay any transfer or other taxes required by
reason of the delivery to a person other than the registered holder of such
certificate surrendered or establish to the satisfaction of CBF that such tax
has been paid or is not applicable.

            (e) No holder of First National/Polk Shares shall be entitled to
receive any dividends or distributions declared or made with respect to the CBF
Shares with a record date before the Effective Time of the Merger. Neither the
consideration contemplated by this Agreement, any amount of cash representing
fractional CBF Shares nor any dividend or other distribution with respect to
CBF Shares where the record date thereof is on or after the Effective Time of
the Merger shall be paid to the holder of any unsurrendered certificate or
certificates representing First National/Polk Shares as provided for by this
Agreement. Subject to applicable laws, following surrender of any such
certificate or certificates, there shall be paid to the holder of the
certificate or certificates then representing CBF Shares issued in the Merger,
without interest at the time of such surrender, the consideration contemplated
by this Agreement, the amount of any cash representing fractional CBF Shares
and the amount of any dividends or other distributions with respect to CBF
Shares to which such holder is entitled as a holder of CBF Shares.

      Section 2.5 Laws of Escheat. If any of the consideration due or other
payments to be paid or delivered to the holders of First National/Polk Shares
is not paid or delivered within the time period specified by any applicable
laws concerning abandoned property, escheat or similar laws, and if such
failure to pay or deliver such consideration occurs or arises out of the fact
that such property is not claimed by the proper owner thereof, CBF shall be
entitled to dispose of any such consideration or other payments in accordance
with applicable laws concerning abandoned property, escheat or similar laws.
Any other provision of this Agreement notwithstanding, none of First
National/Polk, CBF, FINB, the Surviving Bank, nor any other person acting on
their behalf shall be liable to a holder of First National/Polk Shares for any
amount paid or property delivered in good faith to a public official pursuant
to and in accordance with any applicable abandoned property, escheat or similar
law.

      Section 2.6 CBF Shares. The one CBF Share issued and outstanding at the
Effective Time of the Merger shall be cancelled and thus shall not be
outstanding after the Merger.

      Section 2.7 FINB Shares. The shares of FINB common stock, par value $100
per share, issued and outstanding at the Effective Time of the Merger shall be
converted as a result of, and upon the Effective Time of the Merger, into
475,625 shares of common stock, each of $5.00 par



                                      6

<PAGE>   11

value (plus shares of First National/Polk Shares issued by First National/Polk
after September 30, 1999).


                                  ARTICLE III

             REPRESENTATIONS AND WARRANTIES OF FIRST NATIONAL/POLK

      Section 3.1 Representations and Warranties of First National/Polk. First
National/Polk represents and warrants to CBF that the statements contained in
this Article III are correct and complete as of the date of this Agreement and
shall be correct and complete as of the Closing Date (as though made then and
as though the Closing Date were substituted for the date of this Agreement
throughout this Article III), except (i) representations and warranties which
are confined to a specified date shall speak only as of such date, (ii) as
expressly contemplated by this Agreement, or (iii) as set forth in the
disclosure schedule prepared by First National/Polk and delivered to CBF prior
to the date of this Agreement (the "First National/Polk Disclosure Schedule").
The First National/Polk Disclosure Schedule has been arranged in paragraphs
corresponding to the numbered and lettered paragraphs contained in this Article
III.

            (a) Organization, Qualification, and Corporate Power. First
National/Polk is a national banking association duly organized, validly
existing, and in good standing under the laws of the United States. First
National/Polk is duly authorized to engage in the business of banking in
Florida as an insured bank under the Federal Deposit Insurance Act, as amended
(the "FDIA"). First National/Polk is duly authorized to conduct business and is
in good standing under the laws of each jurisdiction in which the nature of its
business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its (i) business, financial condition or results of
operations, or (ii) ability to consummate the transactions contemplated by this
Agreement (together, its "Condition"); it being understood and agreed that, for
purposes of this Agreement, a material adverse effect on the Condition of a
Party shall not include a decline in results of operations resulting from any
change in law, rule, regulation or GAAP which impacts banks or bank holding
companies generally in a substantially similar manner. First National/Polk has
full corporate power and authority to carry on the businesses in which it is
engaged and to own and use the properties owned and used by it. True and
complete copies of the Articles of Association and the Bylaws of First
National/Polk are attached hereto as Schedule 3(a). First National/Polk has in
effect all federal, state, local and foreign governmental, regulatory and other
authorizations, permits and licenses necessary for it to own or lease its
properties and assets and to carry on its business as now conducted, the
absence of which, individually or in the aggregate, would have a material
adverse effect on the Condition of First National/Polk.

            (b) Capitalization. The authorized capital stock of First
National/Polk consists of 5,000,000 First National/Polk Shares, of which
475,625 First National/Polk Shares are issued and outstanding on the date of
this Agreement. There are no other classes of capital stock of First
National/Polk authorized. First National/Polk holds no First National/Polk
Shares as treasury stock. All of the issued and outstanding First National/Polk
Shares have been duly authorized and are validly issued, fully paid and
nonassessable. None of the outstanding First National/Polk Shares has been
issued in violation of any preemptive rights of the current or past
stockholders of First National/Polk. Except with respect to the 37,450 First
National/Polk Shares issuable pursuant to the First National/Polk Options,
there are no outstanding or authorized options, warrants, rights, contracts,
calls, puts, rights to subscribe, conversion rights, or other agreements or
commitments to which First National/Polk is a party or which are binding upon
First National/Polk or, to the Knowledge of First National/Polk, any other
party providing for the issuance, voting, transfer,



                                      7

<PAGE>   12

disposition, or acquisition of any of the capital stock of First National/Polk.
There are no outstanding or authorized stock appreciation, phantom stock or
similar rights with respect to First National/Polk. For purposes of this
Agreement, the term "Knowledge" means actual knowledge after reasonable
investigation of the Chairman, President, Chief Financial Officer, Chief
Accounting Officer or any Executive or Senior Vice President of such Party.

            (c) First National/Polk Subsidiaries. First National/Polk has no
Subsidiary or Subsidiaries. For purposes of this Agreement, the term
"Subsidiary" means all those corporations, associations or other entities of
which the entity in question owns or controls 5% or more of the outstanding
equity securities either directly or through an unbroken chain of entities as
to each of which 5% or more of the outstanding equity securities is owned
directly or indirectly by its parent; provided, however, there shall not be
included any such entity acquired through foreclosure, any such entity which
owns or operates an automatic teller machine interchange network, any such
entity the equity securities of which are owned or controlled in a fiduciary
capacity or any such entity which is a general industry association or group.

            (d) Authorization of Transaction. First National/Polk has full
power and authority (including full corporate power and authority) to execute
and deliver this Agreement and to perform its obligations hereunder; provided,
however, that First National/Polk cannot consummate the Merger unless and until
all requisite approvals are received from the Regulatory Authorities and the
approval of the shareholders of First National/Polk has been obtained. Subject
to the foregoing sentence, (i) this Agreement has been duly executed and
delivered by First National/Polk and this Agreement constitutes a valid and
binding agreement of First National/Polk, enforceable against it in accordance
with its terms, subject to applicable bankruptcy, insolvency and other similar
laws affecting creditors' rights generally, general equitable principles and
the discretion of courts in granting equitable remedies, (ii) the performance
by First National/Polk of its obligations under this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement have been or will be duly and validly authorized by all necessary
corporate action on the part of First National/Polk, and (iii) the Board of
Directors of First National/Polk has approved the execution, delivery and
performance of this Agreement and the consummation of the Merger and the other
transactions provided for under this Agreement. Other than to or from the
Regulatory Authorities or to or from the Internal Revenue Service ("IRS") or
the Pension Benefit Guaranty Corporation ("PBGC") with respect to any employee
benefit plans, First National/Polk does not need to give any notice to, make
any filing with, or obtain any authorization, consent or approval of any
government or governmental agency in order for the Parties to consummate the
transactions contemplated by this Agreement, except where the failure to give
notice, to file, or to obtain any authorization, consent, or approval would not
have a material adverse effect on the Condition of First National/Polk.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 3(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which First National/Polk is subject or any
provision of the Articles of Association or Bylaws of First National/Polk or
(ii) with the passing of time or the giving of notice or both, conflict with,
result in a breach of, constitute a default under, result in the acceleration
of, create in any party the right to accelerate, terminate, modify, or cancel,
or require any notice under any contract, lease, sublease, license, franchise,
permit, indenture, agreement or mortgage for borrowed money, instrument of
indebtedness, Security Interest, or other obligation to which First
National/Polk is a party or by which it is bound or to which any of its assets
is subject (or result in the imposition of any Security Interest upon any of
its assets) except where the violation, conflict, breach, default,
acceleration, termination, modification, cancellation, failure to give notice,
or Security Interest would



                                      8

<PAGE>   13

not have a material adverse effect on the Condition of First National/Polk. For
purposes of this Agreement, the term "Security Interest" means any mortgage,
pledge, security interest, encumbrance, charge, or other lien, other than (a)
mechanics, materialmen, and similar liens, (b) liens for taxes not yet due and
payable or for taxes that the taxpayer is contesting in good faith through
appropriate proceedings, (c) liens arising under workers compensation,
unemployment insurance, social security, retirement, and similar legislation,
(d) liens on goods in transit incurred pursuant to documentary letters of
credit, (e) purchase money liens and liens securing rental payments under
capital lease arrangements, and (f) other liens arising in the Ordinary Course
of Business and not incurred in connection with the borrowing of money. For
purposes of this Agreement, the term "Ordinary Course of Business" means the
ordinary course of business consistent with past custom and practice (including
with respect to quantity and frequency).

            (f) Financial Statements. First National/Polk has delivered to CBF
prior to the execution of this Agreement copies of the following financial
statements of First National/Polk (collectively referred to herein as the
"First National/Polk Financial Statements"): (i) audited balance sheets of
First National/Polk at December 31, 1998 and 1997, and the related statements
of (A) income, (B) shareholders' equity and (C) cash flows for the years then
ended and the notes thereto as reported upon by its independent certified
public accountants, and (ii) unaudited balance sheet of First National/Polk at
September 30, 1999, and the related unaudited statements of (A) income and (B)
shareholders' equity for the period then ended.

                The First National/Polk Financial Statements (as of the dates
thereof and for the periods covered thereby): (i) have been prepared from the
books and records of First National/Polk, which in all material respects
account for those transactions which in accordance with good business practices
and applicable banking and other legal requirements are required to be
accounted for, and (ii) present fairly in all material respects the financial
position and the results of operations and cash flows of First National/Polk as
of the dates and for the periods indicated, in accordance with GAAP, applied on
a basis consistent with prior periods except as disclosed in the notes thereto
or, in the case of unaudited quarterly statements, subject to normal recurring
year-end adjustments that are not material and the absence of certain footnote
and cash flow information.

            (g) Undisclosed Liabilities. First National/Polk has no liability
(whether known or unknown, whether absolute or contingent, whether liquidated
or unliquidated, and whether due or to become due), including any liability for
taxes, except for (i) liabilities for future disbursements on letters of
credit, lines of credit and similar instruments or unfunded loan commitments,
(ii) liabilities accrued or reserved against in the balance sheet dated as of
September 30, 1999 included in the First National/Polk Financial Statements or
reflected in the notes thereto, and (iii) liabilities which have arisen after
September 30, 1999 in the Ordinary Course of Business or in connection with the
transactions provided for in this Agreement (none of which relates to any
breach of contract, breach of warranty, tort, infringement, or violation of law
or arose out of any charge, complaint, action, suit, proceeding, hearing,
investigation, claim, or demand and none of which, individually or in the
aggregate, materially and adversely affect the Condition of First
National/Polk). Since September 30, 1999, First National/Polk has not incurred
or paid any obligation or liability which would be material to the Condition of
First National/Polk, except in the Ordinary Course of Business.

            (h) Brokers' Fees. Neither First National/Polk nor any of its
officers, directors or employees, has any liability or obligation to pay any
fees or commissions to, or has employed, any broker, finder, or agent with
respect to the transactions contemplated by this Agreement.



                                      9

<PAGE>   14

            (i)   Taxes.

                  (i)   All federal, state, local and foreign tax returns
required to be filed by or on behalf of First National/Polk have been timely
filed or requests for extensions have been timely filed, granted and have not
expired, for periods ending on or before September 30, 1999, and all such
returns filed are true, complete and accurate in all material respects. First
National/Polk has timely paid or caused to be paid all taxes shown to be due on
such tax returns. There is no audit, examination, deficiency or refund
litigation or matter in controversy with respect to any taxes currently pending
involving First National/Polk. All material tax, interest, additions, and
penalties due with respect to completed and settled examinations or concluded
litigation have been paid, accrued or provided for.

                  (ii)  First National/Polk has not executed an extension or
waiver of any statute of limitations on the assessment or collection of any
material tax due that is currently in effect.

                  (iii) Adequate provision for any federal, state, local or
foreign taxes due or to become due for First National/Polk for any period or
periods through and including September 30, 1999, has been made and is
reflected on the September 30, 1999 financial statements included in the First
National/Polk Financial Statements.

                  (iv)  Deferred taxes of First National/Polk have been provided
for in the First National/Polk Financial Statements in accordance with GAAP,
subject in the case of interim financial statements to normal recurring
year-end adjustments.

                  (v)   All taxes which First National/Polk is required by law
to withhold or to collect for payment have been duly withheld and collected,
and have been paid to the proper governmental entity or are being withheld by
First National/Polk, except where the failure of any of which, individually or
in the aggregate, would not have a material adverse effect on the Condition of
First National/Polk.

            (j) Allowance for Loan or Credit Losses. The allowance for loan or
credit losses ("Allowance") shown on the balance sheet of First National/Polk
as of September 30, 1999 included in the First National/Polk Financial
Statements was, and the Allowance shown on the balance sheets of First
National/Polk as of dates subsequent to the execution of this Agreement will to
the Knowledge of First National/Polk be, in each case as of the dates thereof,
adequate to provide for losses relating to or inherent in the loan and lease
portfolios (including accrued interest receivable) of First National/Polk and
other extensions of credit (including letters of credit and commitments to make
loans or extend credit) by First National/Polk, except where the failure of the
Allowance to be so adequate would not have a material adverse effect on the
Condition of First National/Polk.

            (k) Properties; Insurance. First National/Polk has good and
marketable title free and clear of all material liens, encumbrances, charges,
defaults or equities of whatever character to all of the properties and assets,
tangible or intangible, reflected in the First National/Polk Financial
Statements, except for liens disclosed in such Financial Statements, those
arising in the Ordinary Course of Business after September 30, 1999 or liens
which are not reasonably likely to have, individually or in the aggregate, a
material adverse effect on the Condition of First National/Polk. All buildings,
and all fixtures, equipment and other property and assets which are material to
its business and which are held under leases or subleases by First
National/Polk are held under valid instruments enforceable in accordance with
their respective terms (except as may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or other laws affecting creditors'
rights generally and except that the availability of the equitable remedy of
specific performance or



                                      10

<PAGE>   15

injunctive relief is subject to the discretion of the court before which any
proceedings may be brought). The real property owned and used as facilities by
First National/Polk has never been used for the handling, treatment, storage or
disposal of any hazardous or toxic substance as defined under any applicable
state or federal law. All policies of fire, theft, liability and other
insurance maintained with respect to the assets or businesses of First
National/Polk, and the fidelity bonds in effect as to which First National/Polk
is a named insured, are described in Schedule 3(k) hereto. Substantially all of
First National/Polk's equipment in regular use has been well maintained and is
in good and serviceable condition, reasonable wear and tear excepted.

            (1) Material Contracts. Neither First National/Polk nor any of its
assets, businesses or operations as of the date of this Agreement is a party
to, or is bound or affected by, or receives benefits under, any of the
following (whether written or oral and excluding agreements for the extension
of credit by First National/Polk made in the Ordinary Course of Business): (i)
any employment agreement or understanding (including any understandings or
obligations with respect to severance or termination pay liabilities or fringe
benefits) with any present or former officer, director, or employee, including
in any such person's capacity as a consultant (other than those which are
terminable at will without any further amount being payable thereunder), (ii)
any other agreement with any officer, director, employee, or affiliate, (iii)
any agreement with any labor union, (iv) any agreement which limits the ability
of First National/Polk to compete in any line of business or which involves any
restriction of the geographical area in which First National/Polk may carry on
its business (other than as may be required by law or applicable regulatory
authorities), or (v) any agreement, contract, arrangement or commitment with
annual payments aggregating $20,000 or more.

            (m) Material Contract Defaults. First National/Polk is not in
default, and has not received any written notice or has any Knowledge that any
other party is in default, in any material respect under any contract, lease,
sublease, license, franchise, permit, indenture, agreement, or mortgage for
borrowed money, or instrument of indebtedness (except, as to the foregoing,
extensions of credit by First National/Polk in the Ordinary Course of
Business), and there has not occurred any event that with the lapse of time or
the giving of notice or both would constitute such a default.

            (n) Compliance with Laws.

                  (i) First National/Polk is in compliance in all respects with
all laws, regulations, reporting and licensing requirements and orders
applicable to its business or to its employees conducting its business, with
any Regulatory Agreements (as hereinafter defined) applicable to First
National/Polk, and with its internal policies and procedures, except where the
breach or violation of any of which, individually or in the aggregate, would
not have a material adverse effect on the Condition of First National/Polk.

                  (ii) First National/Polk has not received any written
notification or communication from any Regulatory Authorities (A) asserting
that First National/Polk is not in substantial compliance with any of the
statutes, regulations, or ordinances which such Regulatory Authority enforces
which as a result of such noncompliance would have a material adverse effect on
the Condition of First National/Polk, (B) threatening to revoke any license,
franchise, permit or governmental authorization which is material to the
Condition of First National/Polk, (C) requiring or threatening to require First
National/Polk, or indicating that First National/Polk may be required, to enter
into or be subject to a cease and desist order, agreement, memorandum of
understanding or any other agreement or undertaking (or to cause its Board of
Directors to adopt any resolutions) restricting or limiting or purporting to
restrict or limit in any manner the operations of First National/Polk,
including, without limitation, any restriction on the payment of dividends, or
(D) directing, restricting or limiting, or purporting to direct, restrict or
limit in any manner the operations



                                      11

<PAGE>   16

of First National/Polk, including, without limitation, any restriction on the
payment of dividends (any such notice, communication, order, agreement,
memorandum, resolutions or undertaking described in this sentence herein
referred to as a "Regulatory Agreement"). First National/Polk has not consented
to, entered into, agreed to enter into, or been made subject to, any Regulatory
Agreement. First National/Polk has no Knowledge that any Regulatory Authority
is considering imposing on First National/Polk any Regulatory Agreement.

            (o)   Employee Benefit Plans.

                  (i) The First National/Polk Disclosure Schedule lists every
pension, retirement, profit-sharing, deferred compensation, stock option,
employee stock ownership, severance pay, vacation, bonus or other incentive
plan, any other written or unwritten employee program, arrangement, agreement
or understanding, whether arrived at through collective bargaining or
otherwise, any medical, vision, dental or other health plan, any life insurance
plan, any golden parachute or other executive compensation plan, or any other
employee benefit plan or fringe benefit plan, including, without limitation,
any "employee benefit plan" as that term is defined in Section 3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA") (a
"Benefit Plan" or, collectively, "Benefit Plans"), currently or expected to be
adopted, maintained by, sponsored in whole or in part by, or contributed to by
First National/Polk or any ERISA Affiliate (as herein defined) for the benefit
of its employees, retirees, dependents, spouses, directors, independent
contractors or other beneficiaries and under which any of its employees,
retirees, dependents, spouses, directors, independent contractors or other
beneficiaries are eligible to participate (collectively, the "First
National/Polk Benefit Plans"). No First National/Polk Benefit Plan is or has
been a multi-employer plan within the meaning of Section 3(37) and Section
4001(a)(3) of ERISA. For purposes of this Section 4(o), the term "ERISA
Affiliate" means each trade or business (whether or not incorporated) which
together with First National/Polk is treated as a single employer under Section
414(b), (c), (m) or (o) of the Internal Revenue Code.

                  (ii) True, correct and complete copies of all written First
National/Polk Benefit Plans and descriptions of all unwritten First
National/Polk Benefit Plans listed in the First National/Polk Disclosure
Schedule and all trust agreements or other funding arrangements, including
insurance contracts, all amendments thereto and, where applicable, with respect
to any such plans or plan amendments, all determination letters, rulings,
opinion letters, information letters, or advisory opinions issued by the IRS or
the United States Department of Labor after December 31, 1974, annual reports
or returns, audited or unaudited financial statements, actuarial valuations,
and summary annual reports for the most recent three plan years, the most
recent summary plan descriptions and any material modifications thereto, have
previously been delivered to CBF or will be attached to the First National/Polk
Disclosure Schedule.

                  (iii) All the First National/Polk Benefit Plans and the
related trusts are in material compliance with, and have been administered in
material compliance with, the provisions of ERISA, the provisions of the
Internal Revenue Code and all other applicable laws, rules and regulations and
collective bargaining agreements. Any required governmental approvals for the
First National/Polk Benefit Plans have been obtained, including, but not
limited to, favorable determination letters on the qualification of the ERISA
Plans and tax exemption of related trusts, as applicable, under the Internal
Revenue Code, and all such governmental approvals continue in full force and
effect. To the Knowledge of First National/Polk, neither First National/Polk
nor any administrator or fiduciary of any First National/Polk Benefit Plan or
agent or delegate of any of the foregoing has engaged in any transaction or
acted or failed to act in any manner which could subject First National/Polk,
CBF or any affiliate thereof to any direct or indirect liability for a breach
of any fiduciary, co-fiduciary or other duty under ERISA. To the Knowledge of
First National/Polk, no oral or written representation or communication with
respect to any aspect of the First National/Polk



                                      12

<PAGE>   17

Benefit Plans has been made to employees of First National/Polk prior to the
Effective Time of the Merger which is not in accordance with the written or
otherwise pre-existing terms and provisions of such First National/Polk Benefit
Plans in effect at the time of such communication. There are no unresolved
claims or disputes under the terms of, or in connection with, the First
National/Polk Benefit Plans and no action, legal or otherwise, has been
commenced with respect to any claim under the terms of, or in connection with,
the First National/Polk Benefit Plans.

                  (iv) To the Knowledge of First National/Polk, no "party in
interest" (as defined in Section 3(14) of ERISA) or "disqualified person" (as
defined in Section 4975(e)(2) of the Internal Revenue Code) of any First
National/Polk Benefit Plan has engaged in any "prohibited transaction" (within
the meaning of Section 4975(c) of the Internal Revenue Code or Section 406 of
ERISA). There has been no (A) "reportable event" (as defined in Section 4043 of
ERISA), or event described in Section 4062(e) or Section 4063(a) of ERISA, or
(B) termination or partial termination, withdrawal or partial withdrawal with
respect to any of the ERISA Plans which: (1) First National/Polk maintains or
contributes to or has maintained or contributed to or was required to maintain
or contribute to for the benefit of employees of First National/Polk; or (2)
which has been maintained or contributed to or was required to be maintained or
contributed to by any member of a controlled group of trades or business as
defined in ERISA Section 4001(a)(14) which has, since January 1, 1975, included
First National/Polk.

                  (v) For any given ERISA Plan relating to First National/Polk,
all assets of such plan are carried at their fair market value, to the extent
required by the plan document and applicable law, and the fair market value of
such plan's assets equals or exceeds the present value of all benefits (whether
vested or not) accrued to date by all present or former participants in such
plan. No First National/Polk Benefit Plan is subject to the rules of the PBGC.

                  (vi) As of the Effective Time, First National/Polk will not
have any material current or future liability under any First National/Polk
Benefit Plan that was not reflected in the First National/Polk Financial
Statements.

                  (vii) No First National/Polk Benefit Plan provides for
welfare benefits (as defined in ERISA Section 3(1)) to employees after
retirement other than as may be required by Section 601 et seq. of ERISA.

                  (viii)Each First National/Polk Benefit Plan may be terminated
by the Surviving Bank in its sole discretion on or after the Closing Date
without liability of any kind or description arising from either such
termination or any action attributable to the Surviving Bank.

                  (ix) The execution of, or performance of the transactions
contemplated by, this Agreement will not create, accelerate or increase any
obligations under the First National/Polk Benefit Plans, and will not require
or cause to be payable any payment which is or would be an "excess parachute
payment" under Section 28OG of the Internal Revenue Code.

            (p) Legal Proceedings. There are no actions, suits or proceedings
instituted or pending or, to the Knowledge of First National/Polk, threatened
(or unasserted but considered probable of assertion and which if asserted would
have at least a reasonable probability of an unfavorable outcome) against First
National/Polk, or against any property, asset, interest or right of First
National/Polk, that have a reasonable probability either individually or in the
aggregate of having a material adverse effect on the Condition of First
National/Polk.

            (q) Absence of Certain Changes or Events. Since September 30, 1999,
the businesses of First National/Polk has been operated only in the ordinary
course consistent with past



                                      13

<PAGE>   18

practices and since such date there has not been, occurred or arisen: (i) any
damage, destruction, loss or casualty whether or not covered by insurance which
has had or is reasonably likely to have a material adverse effect on the
Condition of First National/Polk; (ii) any declaration, setting aside or
payment of any dividend or distribution (whether in cash, stock or property) in
respect of the First National/Polk Shares or any redemption or other
acquisition of the First National/Polk Shares by First National/Polk or any
split, combination or reclassification of First National/Polk Shares declared
or made; (iii) any extraordinary losses required by GAAP to be disclosed as
such that have been suffered and not adequately reserved against, whether or
not in the Ordinary Course of Business; (iv) any material assets mortgaged,
pledged or subjected to any lien, charge or other encumbrance; (v) any
agreement to do any of the foregoing; or (vi) any other event, development or
condition of any character including any change in results of operations,
financial condition, method of accounting or accounting practices, nature of
business, or manner of conducting the business of First National/Polk that has
had, or is reasonably likely to have, a material adverse effect on the
Condition of First National/Polk.

            (r) Reports. Since September 30, 1999, First National/Polk has
filed all reports and statements, together with any amendments required to be
made with respect thereto, that it was required to file with any Regulatory
Authority. Each such report and statement, including the financial statements,
exhibits and schedules thereto, at the time of filing thereof complied in all
material respects with the laws and rules and regulations applicable to it and
did not contain any untrue statement of material fact or omit to state any
material fact necessary to make the statements made, in the light of the
circumstances under which they were made, not misleading.

            (s) Statements True and Correct. No representation or warranty made
by First National/Polk in this Agreement, no written statement or certificate
included in an Exhibit or Schedule by First National/Polk in connection with
this Agreement, and no written statement or certificate to be furnished by
First National/Polk to CBF pursuant to this Agreement contains any untrue
statement of material fact or omits to state a material fact necessary to make
the statements made, in the light of the circumstances under which they were
made, not misleading. None of the information supplied or to be supplied by
First National/Polk for inclusion in the definitive proxy materials to be
mailed to First National/Polk shareholders in connection with the Special First
National/Polk Meeting (as defined in Section 5(b)(iii)), or in any other
documents to be filed with any Regulatory Authority in connection with the
transactions contemplated hereby, will at the respective time such documents
are filed fail to comply in all material respects with the laws and rules and
regulations applicable to First National/Polk, contain any untrue statement of
a material fact, or omit to state a material fact necessary in order to make
the statements therein, in the light of the circumstances under which they were
made, not misleading. All documents that First National/Polk is responsible for
filing with any Regulatory Authority in connection with the Merger will comply
as to form in all material respects with the provisions of applicable law.

            (t)   Environmental Matters.

                  (i) To the Knowledge of First National/Polk, the
Participation Facilities, and the Loan Properties (each as hereinafter defined)
are, and have been, in compliance with all applicable laws, rules, regulations,
standards and requirements of the United States Environmental Protection Agency
("EPA") and of state and local agencies with jurisdiction over pollution or
protection of the environment, except for violations which, either individually
or in the aggregate, do not or would not result in a material adverse effect on
the Condition of First National/Polk.

                  (ii) To the Knowledge of First National/Polk, there is no
suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which First National/Polk or any
Participation Facility has been or, with respect to threatened



                                      14

<PAGE>   19

proceedings, may be, named as a defendant (A) for alleged noncompliance
(including by any predecessor), with any environmental law, rule or regulation
or (B) relating to the release into the environment of any Hazardous Material
(as hereinafter defined) or oil whether or not occurring at or on a site owned,
leased or operated by First National/Polk or any Participation Facility except
as would not, either individually or in the aggregate, result in a material
adverse effect on the Condition of First National/Polk.

                  (iii) To the Knowledge of First National/Polk, there is no
suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which any Loan Property has been
or, with respect to threatened proceedings, may be, named as a defendant (A)
for alleged noncompliance (including by any predecessor) with any environmental
law, rule or regulation or (B) relating to the release into the environment of
any Hazardous Material or oil whether or not occurring at or on a site owned,
leased or operated by a Loan Property, except where such noncompliance or
release does not or would not result, either individually or in the aggregate,
in a material adverse effect on the Condition of First National/Polk.

                  (iv) To the Knowledge of First National/Polk, there is no
reasonable basis for any suit, claim, action or proceeding as described in
subsection (ii) or (iii) of this Section 3(t) except as would not, individually
or in the aggregate, have a material adverse effect on the Condition of First
National/Polk.

                  (v) During the period of (A) First National/Polk's ownership
or operation of any of its current properties, (B) First National/Polk's
participation in the management of any Participation Facilities, or (C) First
National/Polk's holding of a Security Interest in a Loan Property, to the
Knowledge of First National/Polk, there has been no release of Hazardous
Material or oil in, on, under or affecting such properties, except where such
release does not or would not result, either individually or in the aggregate,
in a material adverse effect on the Condition of First National/Polk. Prior to
the period of (A) First National/Polk's ownership or operation of any of its
current properties, (B) First National/Polk's participation in the management
of any Participation Facility, or (C) First National/Polk holding of a Security
Interest in a Loan Property, to the Knowledge of First National/Polk, there was
no release of Hazardous Material or oil in, on, under or affecting any such
property, Participation Facility or Loan Property, except where such release
does not or would not result, either individually or in the aggregate, in a
material adverse effect on the condition of First National/Polk.

                  (vi) The following definitions apply for purposes of this
Section 3(t): (A) "Loan Property" means any real property in which First
National/Polk holds a Security Interest and, where required by the context,
said term means the owner or operator of such property; (B) "Participation
Facility" means any facility in which First National/Polk participates in the
management and where required by the context, said term means the owner or
operator of such property; and (C) "Hazardous Material" means any pollutant,
contaminant, or hazardous substance under the Comprehensive Environmental
Response, Compensation, and Liability Act, 42 U.S.C. ss.9601 et seq. or any
similar state law.

            (u) Labor Matters. First National/Polk is not a party to, or bound
by, any collective bargaining agreement, contract or other agreement or
understanding with a labor union or labor organization, nor is it the subject
of any material proceeding asserting that it has committed an unfair labor
practice or seeking to compel it to bargain with any labor organization as to
wages or conditions of employment nor is there any strike or other labor
dispute involving it pending or, to its Knowledge, threatened, any of which
would have, individually or in the aggregate, a material adverse effect on the
Condition of First National/Polk.



                                      15

<PAGE>   20

                                  ARTICLE IV

                     REPRESENTATIONS AND WARRANTIES OF CBF

      Section 4.1 Representations and Warranties of CBF. CBF represents and
warrants to First National/Polk that the statements contained in this Article
IV are correct and complete as of the date of this Agreement and shall be
correct and complete as of the Closing Date (as though made then and as though
the Closing Date were substituted for the date of this Agreement throughout
this Article IV), except (i) representations and warranties which are confined
to a specified date shall speak only as of such date, (ii) as expressly
contemplated by this Agreement, or (iii) as set forth in the disclosure
schedule prepared by CBF and delivered to First National/Polk prior to the date
of this Agreement (the "CBF Disclosure Schedule"). The CBF Disclosure Schedule
has been arranged in paragraphs corresponding to the numbered and lettered
paragraphs contained in this Article IV.

            (a) Organization, Qualification, and Corporate Power. CBF is a
corporation duly organized, validly existing, and in good standing under the
laws of Florida. CBF is duly authorized to conduct business and is in good
standing under the laws of each jurisdiction in which the nature of its
business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its Condition. CBF has full corporate power and
authority to carry on the business in which it is engaged and to own and use
the properties owned and used by it. True and complete copies of the Articles
of Incorporation and the Bylaws of CBF are attached hereto as Schedule 4(a).
CBF has in effect all federal, state, local and foreign governmental,
regulatory and other authorizations, permits and licenses necessary for it to
own or lease its properties and assets and to carry on its business as now
conducted, the absence of which, individually or in the aggregate, would have a
material adverse effect on the Condition of CBF on a consolidated basis.

                As of the Effective Time of the Merger, FINB (i) will be an
interim national banking association duly organized, validly existing and in
good standing under the laws of the United States (ii) will have the corporate
power and authority to own or lease all of its properties and assets and to
carry on its business as proposed to be conducted pursuant to this Agreement,
and (iii) will be licensed or qualified to do business in each jurisdiction
which the nature of the business conducted or to be conducted by FINB, or the
character or location or the properties and assets owned or leased by FINB,
make such licensing or qualification necessary, except where the failure to be
so licensed or qualified (or steps necessary to cure such failure) would not
have a material adverse effect on the Condition of CBF on a consolidated basis.
FINB, as of the Effective Time of the Merger, will have in effect all federal,
state, local and foreign governmental, regulatory or other authorizations,
permits and licenses necessary for it to own or lease its properties and assets
and to carry on its business as proposed to be conducted, the absence of which,
either individually or in the aggregate, would have a material adverse effect
on the Condition of CBF on a consolidated basis.

            (b) Capitalization. The authorized capital stock of CBF consists of
(i) 20,000,000 CBF Shares, of which one CBF Share is issued and outstanding on
the date of this Agreement, and (ii) 5,000,000 shares of preferred stock, $.01
par value, none of which are issued and outstanding on the date of this
Agreement. There are no other classes of capital stock of CBF authorized. CBF
holds no CBF Shares as treasury stock. All of the issued and outstanding CBF
Shares have been duly authorized and are validly issued, fully paid and
nonassessable. None of the outstanding CBF Shares has been issued in violation
of any preemptive rights of the current or past stockholders of CBF. There are
no outstanding or authorized options, warrants, rights, contracts, calls, puts,
rights to subscribe, conversion rights, or other agreements or commitments to
which CBF is a party or which are binding upon CBF or, to the Knowledge of CBF,
any other party providing for the issuance, voting, transfer, disposition, or
acquisition of any of the capital stock of CBF.



                                      16

<PAGE>   21

There are no outstanding or authorized stock appreciation, phantom stock or
similar rights with respect to CBF.

            (c) CBF Subsidiaries. Except for FINB (and other interim national
banking associations organized to facilitate consummation of the mergers
referred to in Sections 6(a)(xiii) and 6(b)(xi)), which at the Effective Time
of the Merger will be organized as a wholly-owned subsidiary of CBF, CBF has no
Subsidiary or Subsidiaries.

            (d) Authorization of Transaction. CBF has full power and authority
(including full corporate power and authority) to execute and deliver this
Agreement and to perform its obligations hereunder; provided, however, that CBF
cannot consummate the Merger unless and until all requisite approvals are
received from the Regulatory Authorities. Subject to the foregoing sentence,
(i) this Agreement has been duly executed and delivered by CBF and this
Agreement constitutes a valid and binding agreement of CBF, enforceable against
it in accordance with its terms, subject to applicable bankruptcy, insolvency
and other similar laws affecting creditors' rights generally, general equitable
principles and the discretion of courts in granting equitable remedies, (ii)
the performance by CBF of its obligations under this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement have been or will be duly and validly authorized by all necessary
corporate action on the part of CBF, and (iii) the Board of Directors of CBF
has approved the execution, delivery and performance of this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement. Other than to or from the Regulatory Authorities or to or from the
IRS or the PBGC with respect to any employee benefit plans, CBF does not need
to give any notice to, make any filing with, or obtain any authorization,
consent or approval of any government or governmental agency in order for the
Parties to consummate the transactions contemplated by this Agreement, except
where the failure to give notice, to file, or to obtain any authorization,
consent, or approval would not have a material adverse effect on the Condition
of CBF on a consolidated basis.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 4(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which CBF is subject or any provision of the
Articles of Incorporation or Bylaws of CBF or (ii) with the passing of time or
the giving of notice or both, conflict with, result in a breach of, constitute
a default under, result in the acceleration of, create in any party the right
to accelerate, terminate, modify, or cancel, or require any notice under any
contract, lease, sublease, license, franchise, permit, indenture, agreement or
mortgage for borrowed money, instrument of indebtedness, Security Interest, or
other obligation to which CBF is a party or by which it is bound or to which
any of its assets is subject (or result in the imposition of any Security
Interest upon any of its assets) except where the violation, conflict, breach,
default, acceleration, termination, modification, cancellation, failure to give
notice, or Security Interest would not have a material adverse effect on the
Condition of CBF on a consolidated basis.

            (f) Statements True and Correct. No representation or warranty made
by CBF in this Agreement, no written statement or certificate included in an
Exhibit or Schedule by CBF in connection with this Agreement, and no written
statement or certificate to be furnished by CBF to First National/Polk pursuant
to this Agreement contains any untrue statement of material fact or omits to
state a material fact necessary to make the statements made, in the light of
the circumstances under which they were made, not misleading. None of the
information supplied or to be supplied by CBF for inclusion in the definitive
proxy materials to be mailed to First National/Polk shareholders in connection
with the Special First National/Polk Meeting (as defined in Section 5(b)(iii)),
or in any other documents to be filed with any Regulatory Authority in
connection with



                                      17

<PAGE>   22

the transactions contemplated hereby, will at the respective time such
documents are filed fail to comply in all material respects with the laws and
rules and regulations applicable to CBF, contain any untrue statement of a
material fact, or omit to state a material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were
made, not misleading. All documents that CBF is responsible for filing with any
Regulatory Authority in connection with the Merger will comply as to form in
all material respects with the provisions of applicable law.


                                   ARTICLE V

                           COVENANTS AND AGREEMENTS

      Section 5.1 Covenants. Except as otherwise set forth in the Disclosure
Schedules, the Parties agree as follows with respect to the period from and
after the execution of this Agreement until the earlier of the consummation of
the transactions contemplated by this Agreement or the termination of this
Agreement:

            (a) Current Information. During the period from the date of this
Agreement to the Effective Time of the Merger, each Party shall, and shall
cause its representatives to, confer on a regular and frequent basis with
representatives of the other. Within twenty (20) days after the end of each
calendar month beginning after the date of this Agreement, each of First
National/Polk and CBF shall deliver to the other copies of their respective
unaudited balance sheets and statements of income, and any other financial or
statistical information submitted by management to the Board of Directors of
First National/Polk or CBF (other than information provided to a Board of
Directors specifically in connection with its consideration of the Merger, this
Agreement, and the transactions contemplated hereby) for or in the preceding
fiscal month. All such financial statements shall be prepared in accordance
with the books and records of such Party, shall be complete and accurate in all
material respects, shall present fairly the financial position and the results
of operations of that Party as of and for the periods indicated, and shall be
prepared in accordance with GAAP, subject to normal recurring year-end
adjustments and the absence of certain footnote information in the unaudited
statements.

            (b)   Regulatory Matters and Approvals.

                  (i) Bank Regulatory Matters. CBF and First National/Polk
shall cause to be promptly prepared and filed with the FRB, the FDIC, and the
OCC, applications for their approval of the Merger and with any other
Regulatory Authority having jurisdiction any other applications for approvals
or Consents which may be necessary for the consummation of the Merger. The
Parties shall provide copies of all such applications and notices to the others
for review prior to submission or filing with the appropriate Regulatory
Authorities. Each Party agrees to promptly review and provide any comments on
such applications and notices to the others. Each Party shall use its best
efforts to take or cause to be taken all actions necessary for such
applications and notices to be approved and shall provide the others with
copies of all correspondence and notices to or from such agencies concerning
such applications and notices. No Consent obtained which is necessary to
consummate the transactions contemplated by this Agreement shall be conditioned
or restricted in a manner which in the reasonable judgment of a Party would (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank, or (B) render
consummation of the Merger unduly burdensome; provided, that such Party has
used its reasonable efforts (it being understood that such reasonable efforts
shall not include the threatening or commencement of any litigation) to cause
such conditions or restrictions to be removed or modified as appropriate.



                                      18

<PAGE>   23

                  (ii) Definitive Proxy Materials. First National/Polk shall
prepare a proxy statement which shall consist of the First National/Polk
definitive proxy materials relating to the Special First National/Polk Meeting
(the "Proxy Statement"). The Proxy Statement shall contain the affirmative
recommendation of the Board of Directors of First National/Polk in favor of the
adoption of this Agreement and the approval of the Merger. CBF shall provide to
First National/Polk such information and assistance in connection with the
preparation of the Proxy Statement as First National/Polk may reasonably
request. First National/Polk shall not be liable for any untrue statement of a
material fact or omission to state a material fact in the Proxy Statement made
in reliance upon, or in conformity with, information furnished to First
National/Polk by CBF for use therein. In connection with the Special First
National/Polk Meeting, the Parties shall file the proxy statement with such
Regulatory Agencies as may be required by law in order for such materials to be
furnished to First National/Polk shareholders in connection with such meeting.

                  (iii) Shareholder Approvals. First National/Polk shall call a
special meeting of its shareholders (the "Special First National/Polk Meeting")
and mail to them the Proxy Statement (as soon as reasonably practicable
following a determination by First National/Polk and CBF that such special
meeting should be called) in order that First National/Polk shareholders may
consider and vote upon the adoption of this Agreement and the approval of the
Merger in accordance with applicable law. CBF, as sole shareholder of FINB,
agrees to vote in favor of adoption of this Agreement and approval of the
Merger.

                  (iv) Securities Act Matters. CBF will prepare and file with
the SEC a Registration Statement under the Securities Act in connection with
the CBF Shares to be issued to First National/Polk shareholders in the Merger.
First National/Polk and CBF shall each promptly furnish all information
concerning it and the holders of its outstanding shares as the other may
reasonably request from time to time in connection with the preparation of the
Registration Statement. The Parties shall use their reasonable efforts to cause
the Registration Statement to become effective under the Securities Act as soon
as reasonably practicable after the filing thereof and to take any action
required to be taken under applicable state, Blue Sky or securities laws in
connection with the issuance of the CBF Shares upon consummation of the Merger.

                  (v) Other Governmental Matters. Subject to the last sentence
of Section 5(b)(i), each of the Parties shall take any additional action that
may be necessary, proper, or advisable in connection with any other notice to,
filings with, and authorizations, consents, and approvals of governments and
governmental agencies that it may be required to give, make or obtain in
connection with the transactions contemplated by this Agreement.

            (c) Tax Opinion. On or before the date the Proxy Statement is
mailed to First National/Polk shareholders, First National/Polk and CBF shall
each use all reasonable efforts to obtain a written opinion from an accounting
or law firm selected by First National/Polk and CBF, to the effect that the
exchange of First National/Polk Shares, to the extent exchanged for CBF Shares
as contemplated herein, shall not give rise to gain or loss to the holders of
such First National/Polk Shares, or gain or loss to CBF with respect to such
exchange (except to the extent of any cash paid in lieu of fractional shares),
and accordingly, the Merger will constitute a tax-free reorganization within
the meaning of Section 368(a) of the Internal Revenue Code (the "Tax Opinion").
The Tax Opinion shall be reasonably satisfactory to each of First National/Polk
and CBF in form and substance.

            (d) Conduct of Business Prior to the Effective Time of the Merger.
During the period from the date of this Agreement to the Effective Time of the
Merger, except as set forth in the First National/Polk or CBF Disclosure
Schedules, or with the prior written consent of the other Parties, or as
expressly contemplated or permitted by this Agreement, each of First
National/Polk



                                      19

<PAGE>   24

and CBF shall (i) conduct its business in, and only in, the usual, regular and
ordinary course consistent with past practices, (ii) use its reasonable best
efforts to maintain and preserve intact its business organization, employees
and advantageous business relationships and retain the services of its officers
and key employees, and (iii) take no action which would materially adversely
affect or delay the ability of any Party to obtain any necessary approvals of
any Regulatory Authority or other governmental authority required for the
transactions contemplated hereby or to perform its covenants and agreements
under this Agreement.

            (e) Forbearance. During the period from the date of this Agreement
to the Effective Time of the Merger, except as set forth in the First
National/Polk or CBF Disclosure Schedules, or except as expressly contemplated
or permitted by this Agreement, no Party shall, or permit its Subsidiaries to,
without the prior written consent of the other Parties:

                  (i) Other than in the Ordinary Course of Business, incur any
indebtedness for borrowed money (other than short-term indebtedness incurred to
refinance short-term indebtedness; it being understood and agreed that
incurrence of indebtedness in the Ordinary Course of Business shall include,
without limitation, the creation of deposit liabilities, purchases of federal
funds, sales of certificates of deposit and entering into repurchase
agreements), assume, guarantee, endorse or otherwise as an accommodation become
responsible for the obligations of any other individual, corporation or other
entity, or make any loan or advance other than in the Ordinary Course of
Business;

                  (ii) Adjust, split, combine or reclassify any capital stock;
make, declare or pay any dividend (except in accordance with past practice) or
make any other distribution on, or directly or indirectly redeem, purchase or
otherwise acquire, any shares of its capital stock or any securities or
obligations convertible into or exchangeable for any shares of its capital
stock, or, grant any stock options or stock appreciation rights or grant any
individual, corporation or other entity any right to acquire any shares of its
capital stock;

                  (iii) Sell, transfer, mortgage, encumber or otherwise dispose
of any of its material properties or assets to any individual, corporation or
other entity, or cancel, release or assign any material indebtedness to any
such person or any claims held by any such person, except (A) in the Ordinary
Course of Business, or (B) as set forth in a Disclosure Schedule pursuant to
contracts or agreements in force at the date of this Agreement;

                  (iv) Except for transactions in the Ordinary Course of
Business, make any material investment in, either by purchase of stock or
securities, contributions to capital, property transfers, or purchase of
property or assets, any other individual, corporation or other entity;

                  (v) Except for transactions in the Ordinary Course of
Business, enter into or terminate any material contract or agreement, or make
any change in any of its material leases or contracts, other than renewals of
contracts and leases without material adverse changes of terms;

                  (vi) Increase in any material manner the compensation or
fringe benefits of any of its employees or pay any bonus or pension or
retirement allowance not required by any existing plan or agreement to any such
employees, or become a party to, amend or commit itself to any pension,
retirement, profit-sharing or welfare benefit plan or agreement or employment
agreement with or for the benefit of any employee, other than in the Ordinary
Course of Business (except that First National/Polk may amend the stock option
plans pursuant to which the First National/Polk Options were issued to provide
that the First National/Polk Options shall not terminate as a result of the
Merger); with the understanding that entering into any new employment
contracts,



                                      20

<PAGE>   25



or renewing or amending any existing employment contracts, shall be deemed
outside the Ordinary Course of Business;

                  (vii) Amend its Articles of Incorporation, Articles of
Association, or its bylaws;

                  (viii) Enter into any new line of business;

                  (ix) Change its lending, investment, asset/liability
management or other material banking policies in any respect which is material,
including without limitation, policies and procedures relating to calculating
and funding the Allowance;

                  (x) Incur or commit to any capital expenditure or any
obligations or liabilities in connection therewith other than capital
expenditures and obligations or liabilities incurred or committed to in the
Ordinary Course of Business;

                  (xi) Change its methods of accounting in effect at December
31, 1998, except as required by generally accepted accounting principles, or
its fiscal year; or

                  (xii) Agree to, or make any commitment to, take any of the
actions prohibited by this Section 5(e).

            (f) Issuance of Securities. Except as set forth in a Disclosure
Schedule or as contemplated by this Agreement, no Party shall or shall permit
any of its Subsidiaries to issue, deliver or sell, or authorize or propose the
issuance, delivery or sale of, any shares of its capital stock of any class,
any voting debt or any securities convertible into or exercisable for or any
rights, warrants or options to acquire, any such shares or voting debt, or
enter into any agreement with respect to any of the foregoing, other than (i)
the issuance of First National/Polk Shares, pursuant to outstanding First
National/Polk Options, in each case as in effect on the date of this Agreement
and in each case in accordance with their present terms; (ii) the issuance of
CBF Shares pursuant to outstanding CBF Options or CBF Warrants, in each case as
in effect on the date of this Agreement and in each case in accordance with
their present terms; (iii) issuances by a Subsidiary of its capital stock to
its parent; and (iv) the issuance by a Party of any shares of its capital stock
in a transaction approved by the Parties pursuant to Section 5(g).

            (g) No Acquisitions. Other than acquisitions which may be mutually
agreed upon in writing by the Parties, no Party shall or shall permit any of
its Subsidiaries to acquire or agree to acquire, by merging or consolidation
with or by purchasing a substantial equity interest in, or by purchasing a
substantial portion of the assets, or assuming a substantial portion of the
liabilities of, or by any other manner, any business or any corporation,
partnership, association or other business organization or division thereof or
otherwise acquire or agree to acquire any assets in each case which are
material, individually or in the aggregate, to such Party and its Subsidiaries
taken as a whole; provided, however, that the foregoing shall not prohibit (i)
internal reorganizations, consolidations or dissolutions involving only
existing Subsidiaries, (ii) foreclosure and other acquisitions related to
previously contracted debt, in each case in the Ordinary Course of Business,
(iii) acquisitions of control by First National/Polk in its fiduciary capacity,
(iv) investments made by small business investment corporations, acquisitions
of financial assets and merchant banking activities, in each case in the
Ordinary Course of Business, or (v) the creation of new Subsidiaries organized
to conduct or continue activities otherwise permitted by this Agreement.

            (h) Other Actions. No Party shall or shall permit any of its
Subsidiaries to take any action that, or fail to take any action the failure of
which, results in any of its representations and



                                      21

<PAGE>   26

warranties set forth in this Agreement being or becoming untrue in any material
respect, or in any of the conditions set forth in this Agreement not being
satisfied or in a violation of any provision of this Agreement which would
adversely affect the ability of any of them to obtain any of the Regulatory
Approvals, except in every case as may be required by applicable law.

            (i) Government Filings. Each Party shall file all reports,
applications and other documents required to be filed with the appropriate bank
regulators between the date hereof and the Effective Time of the Merger and
shall make available to the other Party copies of all such reports promptly
after the same are filed.

            (j) Tax-Free Reorganization Treatment. No Party shall take or cause
to be taken any action, whether before or after the Effective Time of the
Merger, which would disqualify the Merger as a "reorganization" within the
meaning of Section 368(a) of the Internal Revenue Code.

            (k) Full Access. Each Party shall and shall cause each of its
Subsidiaries to permit representatives of the others to have full access at all
reasonable times, and in a manner so as not to interfere with the normal
business operations of such Party and its Subsidiaries, to all premises,
properties, books, records, contracts, tax records, and documents of or
pertaining to each of such Party and its Subsidiaries. Each Party agrees to
furnish any other Party and its advisers with such financial operating data and
other information with respect to its business, properties and employees as
such Party shall, from time to time, reasonably request. No investigation by a
Party shall affect the representations and warranties of any other Party to
this Agreement, and each such representation and warranty shall survive any
such investigation.

            (1) Notice of Material Adverse Developments. Each Party shall give
prompt written notice to the other Parties of any material adverse effect on
its Condition, or any material adverse development affecting the assets,
liabilities, business, financial condition, operations, results of operations,
or future prospects of such Party and its Subsidiaries taken as a whole,
including without limitation (i) any material change in its business or
operations, (ii) any material complaints, investigations or hearings (or
communications indicating that the same may be contemplated) of any Regulatory
Authority, (iii) the institution or the threat of material litigation involving
such Party, or (iv) any event or condition that might be reasonably expected to
cause any of such Party's representations and warranties set forth herein not
to be true and correct in all material respects as of the Closing Date. Each
Party shall also give prompt written notice to the other Parties of any other
material adverse development affecting the ability of such Party to consummate
the transactions contemplated by this Agreement. Any such notices shall be
accompanied by copies of any and all pertinent documents, correspondence and
similar papers relevant to a complete understanding of such material adverse
development, which shall be promptly updated as necessary. CBF shall have 20
business days after First National/Polk gives any written notice pursuant to
this Section 5(l) within which to exercise any right CBF may have to terminate
this Agreement pursuant to Section 7(a)(iv) below by reason of the material
adverse development, and First National/Polk likewise shall have 20 business
days after CBF gives any written notice pursuant to this Section 5(l) within
which to exercise any right First National/Polk may have to terminate this
Agreement pursuant to Section 7(a)(iii) below by reason of the material adverse
development. Unless one of the Parties terminates this Agreement within the
aforementioned period, the written notice of a material development shall be
deemed to have amended the Disclosure Schedule, to have qualified the
representations and warranties contained herein, and to have cured any
misrepresentation or breach of warranty that otherwise might have existed
hereunder by reason of the material adverse development.

            (m) Exclusivity. Except as specifically permitted or contemplated
by this Agreement, the Parties shall not (and shall not cause or permit any of
their Subsidiaries to) solicit,



                                       22

<PAGE>   27

initiate, encourage, entertain, consider, or participate in the negotiation,
discussion or submission of any proposal or offer from any person (other than a
Party) relating to any (i) liquidation, dissolution, or recapitalization, (ii)
merger or consolidation, (iii) acquisition or purchase of 25% or more of
securities or assets, or (iv) similar transaction or business combination
involving any of the Parties and/or its Subsidiaries, or their respective
assets (the foregoing transactions referred to in subclauses (i) through (iv),
inclusive, are referred to in this Agreement as an "Acquisition Proposal");
provided, however, that each Party shall be entitled to entertain, consider,
and participate in negotiations and discussions regarding, and furnish any
information with respect to, any effort or attempt by any person to do or seek
to do any of the foregoing to the extent that the Board of Directors of such
Party determines in good faith, based upon the written advice of its legal
counsel, that the failure to so consider or participate in such negotiations or
discussions would be inconsistent with the fiduciary obligations of the
directors of such Party to the shareholders of such Party. The Party shall give
all of the other Parties prompt notice of any such negotiations and
discussions. Each Party shall notify others immediately if any person (other
than a Party) makes any proposal, offer, inquiry, or contact with respect to
any Acquisition Proposal.

            (n) Filings with the Offices. Upon the terms and subject to the
conditions of this Agreement, the Parties shall execute and file any and all
documents in connection with the Merger for filing with any Federal and state
offices.

            (o) Press Releases. Each Party shall consult with each other as to
the form and substance of any press release or other public disclosure
materially related to this Agreement, the Merger or any other transaction
contemplated hereby; provided, however, that any Party may make any public
disclosure it believes in good faith is required by law or regulation.

            (p) Agreements of Affiliates. First National/Polk shall deliver to
CBF a letter identifying all persons whom First National/Polk believes to be,
at the time the Merger is submitted to a vote of the First National/Polk
shareholders, "affiliates" of First National/Polk for purposes of Rule 145
under the Securities Act. First National/Polk shall use its best efforts to
cause each person who is identified as an "affiliate" in the letter referred to
above to deliver to CBF prior to the Effective Time of the Merger a written
agreement providing that each such person shall agree not to sell, transfer or
otherwise dispose of the CBF Shares to be received by such person in the
Merger, except in compliance with the applicable provisions of the Securities
Act and until such time as the financial results covering at least 30 days of
combined operations of CBF and First National/Polk have been published within
the meaning of Section 201.01 of the SEC's Codification of Financial Reporting
Policies. Prior to the Effective Time of the Merger, First National/Polk shall
amend and supplement such letter and use its reasonable best efforts to cause
each additional person who is identified as an "affiliate" to execute a written
agreement as set forth in this Section 5(p).

            (q) Miscellaneous Agreements and Consents. Subject to the terms and
conditions of this Agreement, each of the Parties hereto agrees to use its
respective best efforts to take, or cause to be taken, all action, and to do,
or cause to be done, all things necessary, proper or advisable under applicable
laws and regulations to consummate and make effective the transactions
contemplated by this Agreement as expeditiously as reasonably practicable,
including, without limitation, using their respective reasonable best efforts
to lift or rescind any injunction or restraining order or other order adversely
affecting the ability of the Parties to consummate the transactions
contemplated hereby. Each Party shall, and shall cause each of their respective
Subsidiaries to, use their reasonable best efforts to obtain all approvals and
Consents of all third parties and Regulatory Authorities necessary or, in the
reasonable opinion of any Party, desirable for the consummation of the
transactions contemplated by this Agreement. No Consent obtained which is
necessary to consummate the transactions contemplated by this Agreement shall
be conditioned or restricted in a manner which in the reasonable judgment of a
Party would (A) unduly impair or restrict the



                                      23

<PAGE>   28

operations, or would have a material adverse effect on the Condition, of CBF or
the Surviving Bank, or (B) render consummation of the Merger unduly burdensome;
provided, that such Party has used its reasonable efforts (it being understood
that such reasonable efforts shall not include the threatening or commencement
of any litigation) to cause such conditions or restrictions to be removed or
modified as appropriate.

            (r)   Indemnification.

                  (i) After the Effective Time of the Merger, CBF shall cause
the Surviving Bank to indemnify, defend and hold harmless the present and
former officers, directors, employees and agents of First National/Polk (each,
an "Indemnified Party") after the Effective Time of the Merger against all
losses, expenses, claims, damages or liabilities arising out of actions or
omissions occurring on or prior to the Effective Time of the Merger (including,
without limitation, the transactions contemplated by this Agreement) to the
full extent then permitted under, and in accordance with the terms and
conditions of, the Florida Business Corporation Act and by the Articles of
Association and Bylaws of First National/Polk as in effect on the date hereof,
including provisions relating to advances of expenses incurred in the defense
of any action or suit. CBF shall cause the Surviving Bank to apply such rights
of indemnification in good faith and to the fullest extent permitted by
applicable law.

                  (ii) If the Surviving Bank or any of its successors or
assigns (A) shall consolidate with or merge into any other corporation or
entity and shall not be the continuing or surviving corporation or entity of
such consolidation or merger, or (B) shall transfer all or substantially all of
its properties and assets to any individual, corporation or other entity, then
and in each such case, CBF shall cause the Surviving Bank to cause proper
provision to be made so that the successors and assigns of the Surviving Bank
shall assume the obligations set forth in this Section 5(r).

            (s) Fairness Opinions. On or before 10 days prior to the date of
the Proxy Statement, (i) First National/Polk shall use all reasonable efforts
to obtain an opinion from a firm selected by it that the terms of the Merger
are fair to First National/Polk shareholders from a financial point of view
(the "First National/Polk Fairness Opinion"), and (ii) CBF shall have the right
to obtain an opinion from a firm selected by it that the terms of the Merger
are fair to CBF shareholders from a financial point of view (the "CBF Fairness
Opinion").

            (t) Employee Benefit Plans. First National/Polk and CBF shall use
their best efforts to coordinate the conversion of each First National/Polk
Benefit Plan into similar plans of the Surviving Bank, to the extent similar
plans are maintained by the Surviving Bank, and to make available for
eligibility for First National/Polk employees all benefit plans and policies
maintained by the Surviving Bank following the Effective Time of the Merger
with such employees receiving credit for past service with a Party prior to the
Effective Time of the Merger for purposes of eligibility for participation,
vesting, and years of service, under such benefit plans and policies.



                                      24

<PAGE>   29

                                   ARTICLE VI

          CONDITIONS TO THE OBLIGATIONS OF FIRST NATIONAL/POLK AND CBF

      Section 6.1 Conditions to Obligation to Close.

            (a) Conditions to Obligation of CBF. The obligation of CBF to
consummate the transactions to be performed by it in connection with the
Closing are subject to satisfaction of the following conditions:

                  (i) This Agreement and the Merger shall have received the
requisite approval of the shareholders of First National/Polk and the number of
Dissenting First National/Polk Shares shall not exceed 5% of the number of
First National/Polk Shares issued and outstanding immediately prior to the
Effective Time of the Merger;

                  (ii) The Parties shall have procured all approvals,
authorizations and Consents specified in Section 5(b) above and the Disclosure
Schedules, including but not limited to all necessary consents, authorizations
and approvals of Regulatory Authorities which, with respect to those from the
Regulatory Authorities, shall not contain provisions which (A) unduly impair or
restrict the operations, or would have a material adverse effect on the
Condition, of CBF or the Surviving Bank, or (B) render consummation of the
Merger unduly burdensome, in each case as determined in the reasonable
discretion of CBF;

                  (iii) The representations and warranties set forth in Article
III above shall be true and correct in all material respects at and as of the
Closing Date;

                  (iv) First National/Polk shall have performed and complied in
all material respects with all its covenants required to be complied with
hereunder through the Closing;

                  (v) No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank to own, operate, or control
substantially all of the assets and operations of First National/Polk and/or
CBF to own, operate, or control substantially all of the assets and operations
of the Surviving Bank (and no such judgment, order, decree, stipulation,
injunction, or charge shall be in effect);

                  (vi) The shareholders' equity of First National/Polk on the
last day of the calendar month immediately preceding the Closing Date, as
determined in accordance with GAAP before any adjustments required pursuant to
Statement of Financial Accounting Standards No. 115 ("FAS 115"), shall not be
less than the amount set forth in the September 30,1999 First National/Polk
Financial Statements;

                  (vii) First National/Polk shall have delivered to CBF a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified above in Section 6(a)(i)
through (vi) is satisfied in all respects;

                  (viii) All actions to be taken by First National/Polk in
connection with consummation of the transactions contemplated hereby and all
certificates, opinions, instruments,



                                      25

<PAGE>   30

and other documents required to effect the transactions contemplated hereby
shall be reasonably satisfactory in form and substance to CBF;

                  (ix) CBF shall have received the Tax Opinion in a form
reasonably satisfactory to CBF;

                  (x) CBF shall have received the CBF Fairness Opinion;

                  (xi) CBF shall have received a letter, dated as of the
Effective Time of the Merger, from an accounting firm selected by CBF and First
National/Polk to the effect that the Merger will qualify for
pooling-of-interests accounting treatment if closed and consummated in
accordance with this Agreement; and

                  (xii) CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Osceola County
and Community National Bank of Pasco County.

      CBF may waive any condition specified in this Section 6(a) if it executes
a writing so stating at or prior to the Closing.

            (b) Conditions to Obligation of First National/Polk. The
obligations of First National/Polk to consummate the transactions to be
performed by it in connection with the Closing is subject to satisfaction of
the following conditions:

                  (i) This Agreement and the Merger shall have received the
requisite approval of the shareholders of First National/Polk and the number of
Dissenting First National/Polk Shares shall not exceed 5% of the number of
First National/Polk Shares issued and outstanding immediately prior to the
Effective Time of the Merger;

                  (ii) The Parties shall have procured all of the third party
approvals, authorizations and consents specified in Section 5(b) above, and the
Disclosure Schedules, including but not limited to all necessary consents,
authorizations and approvals of Regulatory Authorities which, with respect to
those from the Regulatory Authorities, shall not contain provisions which (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank, or (B) render
consummation of the Merger unduly burdensome, in each case as determined in the
reasonable discretion of First National/Polk;

                  (iii) The representations and warranties set forth in Article
IV above shall be true and correct in all material respects at and as of the
Closing Date;

                  (iv) CBF shall have performed and complied in all material
respects with all its covenants required to be complied with hereunder through
the Closing;

                  (v) No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank, to own, operate, or control
substantially all of the assets and operations of First National/Polk (and no
such judgment, order, decree, stipulation, injunction or charge shall be in
effect);



                                      26

<PAGE>   31

                  (vi) CBF shall have delivered to First National/Polk a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified in Section 6(b)(i) through
(vii) is satisfied in all respects;

                  (v) All actions to be taken by CBF in connection with
consummation of the transactions contemplated hereby and all certificates,
opinions, instruments, and other documents required to effect the transactions
contemplated hereby shall be reasonably satisfactory in form and substance to
First National/Polk;

                  (vi) First National/Polk shall have received the Tax Opinion
in a form reasonably satisfactory to First National/Polk; and

                  (vii) CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Osceola County
and Community National Bank of Pasco County.

      First National/Polk may waive any condition specified in this Section
6(b) if it executes a writing so stating at or prior to the Closing.


                                  ARTICLE VII

                                  TERMINATION

      Section 7.1 Termination.

            (a) Termination of Agreement. Any of the Parties may terminate this
Agreement with the prior authorization of its Board of Directors (whether
before or after approval of its or any other Party's shareholders) as provided
below:

                  (i) The Parties may terminate this Agreement by mutual
written consent at any time prior to the Effective Time of the Merger;

                  (ii) CBF may terminate this Agreement by giving written
notice to First National/Polk at any time prior to the Effective Time of the
Merger in the event First National/Polk is in breach, and First National/Polk
may terminate this Agreement by giving written notice to CBF at any time prior
to the Effective Time of the Merger in the event CBF or FINB is in breach, of
any representation, warranty, or covenant contained in this Agreement in any
material respect. Each Party shall have the right to cure any such breach, if
such breach is capable of being cured, within 15 days after receipt of written
notice of such breach or within any such longer period mutually agreed to in
writing by the Parties hereto ("Cure Period"); provided, however, that in no
event shall the Cure Period extend beyond December 31, 2000;

                  (iii) If a material adverse development shall have occurred
affecting the Condition of CBF on a consolidated basis, First National/Polk may
terminate this Agreement by giving written notice to CBF;

                  (iv) If a material adverse development shall have occurred
affecting the Condition of First National/Polk, CBF may terminate this
Agreement by giving written notice to First National/Polk;



                                      27

<PAGE>   32

                  (v) First National/Polk and CBF each may terminate this
Agreement by giving written notice to the other Party at any time after (i) the
First National/Polk Special Meeting in the event this Agreement or the Merger
fails to receive the requisite First National/Polk shareholder approval, or
(ii) the denial, and any final appeal or rehearing thereof (or if any denial by
such authority is not appealed within the time limit for appeal), of any
approval from a Regulatory Authority necessary to permit the Parties to
consummate the Merger and the transactions contemplated by this Agreement or if
any Consent shall be conditioned or restricted in the manner provided in the
last sentence of Section 5(b)(i); and

                  (vi) Any Party may terminate this Agreement by giving written
notice to the other Parties at any time after December 31, 2000 if the
Effective Time of the Merger has not yet then occurred and such termination was
approved by a two-thirds vote of such Party's full Board of Directors.

            (b) Effect of Termination. If any Party terminates this Agreement
pursuant to Section 7(a) above, all obligations of the Parties hereunder shall
terminate without any liability of any Party to any other Party (except for any
liability of any Party then in breach); provided, however, that the
confidentiality provisions contained in Section 5(k) above, and the expense
provisions in 8(k) below, shall survive any such termination.


                                  ARTICLE VIII

                                 MISCELLANEOUS

      Section 8.1 Miscellaneous.

            (a) Survival. None of the representations, warranties, and
covenants of the Parties (other than the provisions in Article II above
concerning issuance of CBF Shares and the provisions in Section 5(r) above
concerning insurance and indemnification) shall survive the Effective Time of
the Merger.

            (b) No Third Party Beneficiaries. This Agreement shall not confer
any rights or remedies upon any person other than the Parties and their
respective successors and permitted assigns; provided, however, that (i) the
provisions in Article II above concerning issuance of CBF Shares are intended
for the benefit of First National/Polk shareholders and (ii) the provisions in
Section 5(r) above concerning insurance and indemnification are intended for
the benefit of the individuals specified and their respective legal
representatives.

            (c) Entire Agreement. This Agreement (including the documents
referred to herein) constitutes the entire agreement among the Parties and
supersedes any prior understandings, agreements, or representations by or among
the Parties, written or oral, that may have related in any way to the subject
matter hereof.

            (d) Successors and Assigns. This Agreement shall be binding upon
and inure to the benefit of the Parties named herein and their respective
successors and permitted assigns. No Party may assign either this Agreement or
any of its rights, interests, or obligations hereunder without the prior
written approval of the other Parties.



                                      28

<PAGE>   33

            (e) Counterparts. This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together shall constitute one and the same instrument.

            (f) Headings. The section headings contained in this Agreement are
inserted for convenience only and shall not affect in any way the meaning or
interpretation of this Agreement.

            (g) Notices. All notices, requests, consents and other
communications required or permitted under this Agreement shall be in writing
(including telex and telegraphic communication) and shall be (as elected by the
person giving such notice) hand delivered by messenger or courier service,
delivered by facsimile transmission, or mailed (airmail if international) by
registered or certified mail (postage prepaid), return receipt requested,
addressed to:

If to CBF or FINB:                  James H. White
                                    Chairman of the Board, President and Chief
                                    Executive Officer
                                    Centerstate Banks of Florida, Inc.
                                    7722 State Road 544 East
                                    Winter Haven, Florida  33881
                                    Facsimile:  (941) 421-6663

If to First National/Polk:          George H. Carefoot
                                    President and Chief Executive Officer
                                    First National Bank of Polk County
                                    7722 SR 544 East
                                    Winter Haven, Florida  33881
                                    Facsimile:  (407) 421-6663

and, in all cases, with copies to:  John P. Greeley, Esquire
                                    Smith, Mackinnon, Greeley, Bowdoin,
                                      Edwards, Brownlee & Marks, P.A.
                                    255 S. Orange Avenue, Suite 800
                                    Orlando, FL 32801
                                    Facsimile: (407) 843-2448

or to such other address as any Party may designate by notice complying with
the terms of this Section. Each such notice shall be deemed delivered (a) on
the date delivered if by hand delivery; (b) on the date of transmission with
confirmed answer back if by telex, facsimile or other telegraphic method; and
(c) on the date upon which the return receipt is signed or delivery is refused
or the notice is designated by the postal authorities as not deliverable, as
the case may be, if mailed.

            (h) Governing Law. This Agreement shall be governed by and
construed in accordance with the internal laws of the State of Florida without
regard to principles of conflict of laws.

            (i) Amendments and Waivers. To the extent permitted by law, the
Parties may amend any provision of this Agreement at any time prior to the
Effective Time of the Merger by a subsequent writing signed by each of the
Parties upon the approval of their respective Boards of Directors; provided,
however, that after approval of this Agreement by a Party's shareholders, there
shall be made no amendment in the Conversion Ratio in a manner that adversely
affects the



                                      29

<PAGE>   34

economic value of the Merger to such shareholders without their further
approval. No amendment of any provision of this Agreement shall be valid unless
the same shall be in writing and signed by all of the Parties. No waiver by any
Party of any default, misrepresentation, or breach of warranty or covenant
hereunder, whether intentional or not, shall be deemed to extend to any prior
or subsequent default, misrepresentation, or breach of warranty or covenant
hereunder or affect in any way any rights arising by virtue of any prior or
subsequent such occurrence.

            (j) Severability. Any term or provision of this Agreement that is
invalid or unenforceable in any situation in any jurisdiction shall not affect
the validity or enforceability of the remaining terms and provisions hereof or
the validity or enforceability of the remaining terms and provision hereof or
the validity or enforceability of the offending term or provision in any other
situation or in any other jurisdiction. If the final judgment of a court of
competent jurisdiction declares that any term or provision hereof is invalid or
unenforceable, the Parties agree that the court making the termination of
invalidity or unenforceability shall have the power to reduce the scope,
duration, or area of the term or provision, to delete specific words or
phrases, or to replace any invalid or unenforceable term or provisions with a
term or provisions that is valid and enforceable and that comes closest to
expressing the intention of the invalid or unenforceable term or provision, and
this Agreement shall be enforceable as so modified after the expiration of the
time within which the judgment may be appealed.

            (k) Expenses. Each Party shall bear its own expenses in connection
with the negotiation and execution of this Agreement and the implementation and
effectiveness of the Merger. Notwithstanding the foregoing, if any legal action
or other proceeding is brought for the enforcement of this Agreement, or
because of an alleged dispute, breach, default or misrepresentation in
connection with any provision of this Agreement, the successful or prevailing
Party or Parties shall be entitled to recover reasonable attorneys' fees, sales
and use taxes, court costs and all expenses even if not taxable as court costs
(including, without limitation, all such fees, taxes, costs and expenses
incident to arbitration, appellate, bankruptcy and post-judgment proceedings),
incurred in that action or proceeding, in addition to any other relief to which
such Party or Parties may be entitled. Attorneys' fees shall include, without
limitation, paralegal fees, investigative fees, administrative costs, sales and
use taxes and all other charges billed by the attorney to the prevailing Party.

            (l) Construction. The language used in this Agreement shall be
deemed to be the language chosen by the Parties hereto to express their mutual
intent, and no rule of strict construction shall be applied against any Party.
Any reference to any federal, state, local or foreign statute or law shall be
deemed also to refer to all rules and regulations promulgated thereunder,
unless the context otherwise requires.

            (m) Incorporation of Exhibits and Schedules. The Exhibits and
Schedules identified in this Agreement are incorporated herein by reference and
made a part hereof.

            (n) Jurisdiction and Venue. The Parties acknowledge that a
substantial portion of negotiations and anticipated performance and execution
of this Agreement occurred or shall occur in Polk County, Florida, and that,
therefore, without limiting the jurisdiction or venue of any other federal or
state courts, each of the Parties irrevocably and unconditionally (a) agrees
that any suit, action or legal proceeding arising out of or relating to this
Agreement may be brought in a state or federal court of record in Polk County;
(b) consents to the jurisdiction of each such Court in any suit, action or
proceeding; (c) waives any objection which it may have to the laying of venue
of any such suit, action or proceeding in any of such courts; and (d) agrees
that service of any court paper may be effected on such Party by mail, as
provided in this Agreement, or in such other manner as may be provided under
applicable laws or court rules in said state.



                                      30

<PAGE>   35

            (o) Remedies Cumulative. Except as otherwise expressly provided
herein, no remedy herein conferred upon any Party is intended to be exclusive
of any other remedy, and each and every such remedy shall be cumulative and
shall be in addition to every other remedy given hereunder or now or hereafter
existing at law or in equity or by statute or otherwise. No single or partial
exercise by any Party of any right, power or remedy hereunder shall preclude
any other or further exercise thereof.

      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement and
have affixed their respective seals as of the date first above written, each by
its President and Chief Executive Officer and attested to by its Cashier or
Secretary, pursuant to a resolution of its Board of Directors, acting by a
majority.

CENTERSTATE BANKS OF FLORIDA, INC.        FIRST NATIONAL BANK OF POLK
                                          COUNTY


/s/ James H. White                        /s/ George H. Carefoot
- ------------------------------------      -------------------------------------
James H. White, Chairman of the Board     George H. Carefoot
President and Chief Executive Officer     President and Chief Executive Officer


Attest:                                   Attest:

/s/ George H. Carefoot                    /s/ Lynn C. Briske
- ------------------------------------      -------------------------------------
George H. Carefoot, Secretary             Lynn C. Briske, Cashier





STATE OF FLORIDA
COUNTY OF POLK

      The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by James H. White and George H. Carefoot, Chairman of the
Board, President and Chief Executive Officer, and Secretary, respectively, of
Centerstate Banks of Florida, Inc.



                                          /s/ John P. Greeley
                                          -------------------------------------
                                          Printed Name: /s/ John P. Greeley
                                                       ------------------------
                                          Notary Public, State of Florida


Personally Known [X] or Produced Identification [_]
Type of Identification Produced
                               ------------------------------------------------



                                      31

<PAGE>   36

STATE OF FLORIDA
COUNTY OF POLK

      The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by George H. Carefoot and Lynn C. Briske, President and Chief
Executive Officer, and Cashier, respectively, of First National Bank of Polk
County.


                                          /s/ Dorothy Pogue
                                          -------------------------------------
                                          Printed Name: /s/ Dorothy Pogue
                                                       ------------------------
                                          Notary Public, State of Florida


Personally Known |X| or Produced Identification |_|
Type of Identification Produced
                               ------------------------------------------------



                                      32

<PAGE>   37

                                    JOINDER


      First Interim National Bank of Polk County hereby joins in the foregoing
Agreement, undertakes that it be bound thereby and that it will duly perform
all the acts and things therein referred or provided to be done by it.

      IN WITNESS WHEREOF, First Interim National Bank of Polk County has caused
this undertaking to be made by its duly authorized officers as of this ____ day
of _____________, ______.


                                          FIRST INTERIM NATIONAL BANK OF
                                          POLK COUNTY



                                          -------------------------------------
                                          George H. Carefoot
                                          President and Chief Executive Officer


                                          Attest:


                                          -------------------------------------
                                          Lynn C. Briske, Cashier



STATE OF FLORIDA
COUNTY OF POLK

      The foregoing instrument was acknowledged before me this _____ day of
__________, _____, by George H. Carefoot and Lynn C. Briske, President and
Chief Executive Officer, and Cashier, respectively, of First Interim National
Bank of Polk County.


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

                                          Printed Name:
                                                       ------------------------
                                          Notary Public, State of Florida


Personally Known [_] or Produced Identification [_]
Type of Identification Produced
                               ------------------------------------------------



                                      33

<PAGE>   38



                                 SCHEDULE 1.4
                                      TO
                              AGREEMENT TO MERGE

            NAMES AND ADDRESSES OF DIRECTORS AND EXECUTIVE OFFICERS
                               OF SURVIVING BANK

DIRECTORS                                            EXECUTIVE OFFICERS

George H. Carefoot                                   George H. Carefoot
313 Hamilton Shore Drive                             313 Hamilton Shore Drive
Winter Haven, FL 33881                               Winter Haven, FL 33881

Bruce A. Davis                                       Lynn C. Briske
P. O. Box 622                                        702 Pinnacle Drive
Haines City, FL 33845                                Haines City, FL 33844

Terry W. Donley                                      Joyce W. Lovelace
2235 Crump Road                                      13 Pine Forest Circle
Winter Haven, FL 33881                               Haines City, FL 33844

Bruce B. Ingram                                      James H. White
7400 State Rd 544                                    P. O. Box 188
Winter Haven, FL 33881                               Haines City, FL 33845-0188

Jack A. Kuder
11000 Placiado Rd.
Placiado, FL 33946

Charlie N. Long, Jr.
270 Lakeview Blvd.
Lake Alfred, FL 33850

Edward D. Mathews
1000 US Hwy 27 N
Haines City, FL 33844

Louis W. McKnight
P. O. Box 708
Davenport, FL 33837

William K. Pou, Jr.
P. O. Box 904
Mulberry, FL 33860

J. Thomas Rocker
2740 Sequoyah Drive
Haines City, FL 33844

Joy C. Sims
415 Dyson Road
Haines City, FL 33844



<PAGE>   39

Ralph T. Stalnaker, Jr.
15 Canterbury Drive
Haines City, FL 33844

James H. White
P.O. Box 188
Haines City, FL 33845-0188



<PAGE>   40

                                  SCHEDULE 1.6
                                       TO
                               AGREEMENT TO MERGE

                        CAPITALIZATION OF SURVIVING BANK


      The capital stock, capital surplus and retained earnings of the Surviving
Bank shall be the following amounts adjusted, however, for earnings and
expenses and shares issued between September 30, 1999 and the Effective Time of
the Merger:

Common Stock, $5.00 par value; 5,000,000
shares authorized; 475,625 shares issued and
outstanding                                             $2,378,125

Capital surplus                                          2,422,422

Net unrealized gains/losses on securities held
as available-for-sale                                      (46,329)

Retained earnings                                        1,725,325
                                                        ----------
   Total Shareholders' Equity                           $6,479,543
                                                        ==========




<PAGE>   1

                                                                   Exhibit 2.3









                               AGREEMENT TO MERGE

                                     AMONG

                    COMMUNITY NATIONAL BANK OF PASCO COUNTY

                      CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                COMMUNITY INTERIM NATIONAL BANK OF PASCO COUNTY










<PAGE>   2

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE I - THE MERGER.......................................................2
      Section 1.1 Consummation of Merger; Closing Date.......................2
      Section 1.2 Effect of Merger...........................................2
      Section 1.3 Further Assurances.........................................3
      Section 1.4 Directors and Officers.....................................3
      Section 1.5 Name of Surviving Bank.....................................3
      Section 1.6 Capitalization of Surviving Bank...........................3
      Section 1.7 Articles of Association and Bylaws.........................3
      Section 1.8 Absence of Trust Powers....................................3

ARTICLE II - CONVERSION OF SHARES............................................4
      Section 2.1 Manner of  Conversion of Community National Bank Shares....4
      Section 2.2 Community National Bank Stock Options and Related Matters..4
      Section 2.3 Fractional Shares..........................................5
      Section 2.4 Effectuating Conversion....................................5
      Section 2.5 Laws of Escheat............................................6
      Section 2.6 CBF Shares.................................................6
      Section 2.7 CINB Shares................................................6

ARTICLE III - REPRESENTATIONS AND WARRANTIES OF
                  COMMUNITY NATIONAL BANK....................................7
      Section 3.1 Representations and Warranties of Community National Bank..7
            (a)   Organization, Qualification, and Corporate Power...........7
            (b)   Capitalization.............................................7
            (c)   Community National Bank Subsidiaries.......................8
            (d)   Authorization of Transaction...............................8
            (e)   Noncontravention...........................................8
            (f)   Financial Statements.......................................9
            (g)   Undisclosed Liabilities....................................9
            (h)   Brokers' Fees..............................................9
            (i)   Taxes.....................................................10
            (j)   Allowance for Loan or Credit Losses.......................10
            (k)   Properties; Insurance.....................................10
            (1)   Material Contracts........................................11
            (m)   Material Contract Defaults................................11
            (n)   Compliance with Laws......................................11
            (o)   Employee Benefit Plans....................................12
            (p)   Legal Proceedings.........................................14
            (q)   Absence of Certain Changes or Events......................14
            (r)   Reports...................................................14
            (s)   Statements True and Correct...............................14
            (t)   Environmental Matters.....................................15
            (u)   Labor Matters.............................................16
</TABLE>




<PAGE>   3

<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF CBF..........................16
      Section 4.1 Representations and Warranties of CBF.....................16
            (a)   Organization, Qualification, and Corporate Power..........16
            (b)   Capitalization............................................17
            (c)   CBF Subsidiaries..........................................17
            (d)   Authorization of Transaction..............................17
            (e)   Noncontravention..........................................17
            (f)   Statements True and Correct...............................18

ARTICLE V - COVENANTS AND AGREEMENTS........................................18
      Section 5.1 Covenants.................................................18
            (a)   Current Information.......................................18
            (b)   Regulatory Matters and Approvals..........................19
            (c)   Tax Opinion...............................................20
            (d)   Conduct of Business Prior to the Effective Time
                    of the Merger...........................................20
            (e)   Forbearance...............................................20
            (f)   Issuance of Securities....................................21
            (g)   No Acquisitions...........................................22
            (h)   Other Actions.............................................22
            (i)   Government Filings........................................22
            (j)   Tax-Free Reorganization Treatment.........................22
            (k)   Full Access...............................................22
            (1)   Notice of Material Adverse Developments...................22
            (m)   Exclusivity...............................................23
            (n)   Filings with the Offices..................................23
            (o)   Press Releases............................................23
            (p)   Agreements of Affiliates..................................23
            (q)   Miscellaneous Agreements and Consents.....................24
            (r)   Indemnification...........................................24
            (s)   Fairness Opinions.........................................24
            (t)   Employee Benefit Plans....................................25

ARTICLE VI - CONDITIONS TO THE OBLIGATIONS OF
                  COMMUNITY NATIONAL BANK AND CBF...........................25
      Section 6.1 Conditions to Obligation to Close.........................25
            (a)   Conditions to Obligation of CBF...........................25
            (b)   Conditions to Obligation of Community National Bank.......26

ARTICLE VII - TERMINATION...................................................27
      Section 7.1 Termination...............................................27
            (a)   Termination of Agreement..................................27
            (b)   Effect of Termination.....................................28
</TABLE>




<PAGE>   4
<TABLE>
<CAPTION>

                                                                          Page
                                                                          ----
<S>                                                                       <C>
ARTICLE VIII - MISCELLANEOUS................................................28
      Section 8.1 Miscellaneous.............................................28
            (a)   Survival..................................................28
            (b)   No Third Party Beneficiaries..............................28
            (c)   Entire Agreement..........................................29
            (d)   Successors and Assigns....................................29
            (e)   Counterparts..............................................29
            (f)   Headings..................................................29
            (g)   Notices...................................................29
            (h)   Governing Law.............................................30
            (i)   Amendments and Waivers....................................30
            (j)   Severability..............................................30
            (k)   Expenses..................................................30
            (l)   Construction..............................................31
            (m)   Incorporation of Exhibits and Schedules...................31
            (n)   Jurisdiction and Venue....................................31
            (o)   Remedies Cumulative.......................................31
</TABLE>
























<PAGE>   5

                              AGREEMENT TO MERGE

                                     AMONG

                   COMMUNITY NATIONAL BANK OF PASCO COUNTY,

                      CENTERSTATE BANKS OF FLORIDA, INC.

                                      AND

                COMMUNITY INTERIM NATIONAL BANK OF PASCO COUNTY


      This Agreement to Merge (the "Agreement") is dated as of the 10th day of
December, 1999 by and among COMMUNITY NATIONAL BANK OF PASCO COUNTY, a national
banking association ("Community National Bank") and CENTERSTATE BANKS OF
FLORIDA, INC., a Florida corporation ("CBF"); to be joined in by COMMUNITY
INTERIM NATIONAL BANK OF PASCO COUNTY, an interim national banking association
to be organized as a wholly-owned subsidiary of CBF under the laws of the
United States and to become a party to this Agreement upon its organization
("CINB"). Community National Bank, CBF and CINB are individually referred to in
this Agreement as a "Party" and collectively as the "Parties."


                                  BACKGROUND


      The respective Boards of Directors of Community National Bank and CBF
deem it in the best interests of Community National Bank and CBF, respectively,
and of their respective shareholders, that Community National Bank and CINB
merge pursuant to this Agreement in a transaction that qualifies as a
reorganization pursuant to Section 368(a) of the Internal Revenue Code of 1986
(the "Internal Revenue Code") (the "Merger"), and the Boards of Directors of
the Parties have approved this Agreement and the Merger, which provides for CBF
to issue shares of its common stock to the shareholders of Community National
Bank, as herein provided.

      This Agreement is between (A) Community National Bank, being located at
6930 Gall Boulevard, City of Zephyrhills, County of Pasco, in the State of
Florida, with a capital of $7,834,175, consisting of (i) 2,434,175 shares of
common stock divided into 486,835 shares of common stock, each of $5.00 par
value, (ii) surplus of $2,557,000, and (iii) undivided profits of $2,843,000 as
of September 30, 1999, acting pursuant to a resolution of its board of
directors, adopted by the vote of a majority of its directors, pursuant to the
authority given by and in accordance with the provisions of the Act of November
7, 1918, as amended (12 U.S.C. 215(a)); (B) CBF, which has been organized for
purposes of serving as a bank holding company for Community National Bank and
other banks; and (C) CINB, to be located at 6930 Gall Boulevard, Zephyrhills,
FL 33541-2513, with a capital of $100,000, divided into 1,000 shares of common
stock, each of $100 par value, surplus of $20,000, and no undivided profits,
acting pursuant to a resolution to be adopted by its Board of Directors, and by
the vote of a majority of its directors, pursuant to the authority given by and
in accordance with the provisions of the Act of November 7, 1918, as amended
(12 U.S.C. 215(a)).

      NOW, THEREFORE, in consideration of the premises and the mutual
covenants, representations, warranties and agreements herein contained, the
Parties agree as follows:




                                1

<PAGE>   6

                                   ARTICLE I

                                  THE MERGER

      Section 1.1 Consummation of Merger; Closing Date. (a) Subject to the
provisions hereof, Community National Bank shall be merged with and into CINB
(which has heretofore and shall hereinafter be referred to as the "Merger"),
under the charter of Community National Bank, pursuant to 12 U.S.C. ss.215a of
the National Bank Act, and CINB shall be the surviving corporation (sometimes
hereinafter referred to as "Surviving Bank" when reference is made to it after
the Effective Time of the Merger (as defined below)). The name of the Surviving
Bank shall be Community National Bank of Pasco County, and the business of the
Surviving Bank shall be that of a national banking association. The Merger
shall become effective on the date and at the time set forth in the Certificate
of Merger relating to the Merger issued by the Office of the Comptroller of the
Currency (the "OCC") (such time is hereinafter referred to as the "Effective
Time of the Merger"). Subject to the terms and conditions hereof, unless
otherwise agreed upon by Community National Bank and CBF, the Effective Time of
the Merger shall occur on the 10th business day following the later to occur of
(i) the effective date (including the expiration of any applicable waiting
period) of the last required Consent (as defined below) of any Regulatory
Authority (as defined below) having authority over the transactions
contemplated pursuant to this Agreement, (ii) the date on which the
shareholders of Community National Bank approve the transactions contemplated
by this Agreement, and (iii) the date of the satisfaction or waiver of all
other conditions precedent to the transactions contemplated by this Agreement.
As used in this Agreement, "Consent" shall mean a consent, approval,
authorization, waiver, clearance, exemption or similar affirmation by any
person pursuant to any contract, permit, law, regulation or order, and
"Regulatory Authorities" shall mean, collectively, the OCC, the Florida
Department of Banking and Finance (the "Florida Department"), the Office of
Thrift Supervision ("OTS"), the Federal Trade Commission (the "FTC"), the
United States Department of Justice (the "Justice Department"), the Board of
Governors of the Federal Reserve System (the "FRB"), the Federal Deposit
Insurance Corporation (the "FDIC"), the National Association of Securities
Dealers, Inc., all national securities exchanges and the Securities and
Exchange Commission (the "SEC").

            (b) The closing of the Merger (the "Closing") shall take place at
such location as the Parties hereto shall determine at 10:00 a.m. local time on
the day that the Effective Time of the Merger occurs, or such other date, time
and place as the Parties may agree (the "Closing Date"). Subject to the
provisions of this Agreement, at the Closing there shall be delivered to each
of the Parties hereto the opinions, certificates and other documents and
instruments required to be so delivered pursuant to this Agreement.

            (c) After the Effective Time of the Merger, the business of the
Surviving Bank shall be conducted at its main office which shall be located at
6930 Gall Boulevard, Zephyrhills, FL 33541-2513, and at its legally established
branches.

      Section 1.2 Effect of Merger. At the Effective Time of the Merger,
Community National Bank shall be merged with and into CINB, under the charter
of Community National Bank, and the separate existence of Community National
Bank shall cease. The Surviving Bank shall be that of a national banking
association. Except as otherwise provided in this Agreement, the Surviving Bank
shall have all the rights, privileges, immunities and powers and shall be
subject to all the duties and liabilities of a banking association organized
under the laws of the United States and shall thereupon and thereafter possess
all other privileges, immunities and franchises of a private, as well as of a
public nature, of each of the constituent corporations. All property (real,
personal and mixed) and all debts on whatever account, including subscriptions
to shares, and all choses in action, all and every other interest, of or
belonging to or due to each of the constituent corporations so merged shall




                                      2

<PAGE>   7

be taken and deemed to be transferred to and vested in the Surviving Bank
without further act or deed. The title to any real estate, or any interest
therein, vested in any of the constituent corporations shall not revert or be
in any way impaired by reason of the Merger. Except as otherwise provided in
this Agreement, the Surviving Bank shall thenceforth be responsible and liable
for all the liabilities and obligations of each of the constituent corporations
so merged and any claim existing or action or proceeding pending by or against
either of the constituent corporations may be prosecuted as if the Merger had
not taken place or the Surviving Bank may be substituted in its place. Neither
the rights of creditors nor any liens upon the property of any constituent
corporation shall be impaired by the Merger.

      Section 1.3 Further Assurances. From and after the Effective Time of the
Merger, as and when requested by the Surviving Bank, the officers and directors
of Community National Bank last in office shall execute and deliver or cause to
be executed and delivered in the name of Community National Bank such deeds and
other instruments and take or cause to be taken such further or other actions
as shall be necessary in order to vest or perfect in or confirm of record or
otherwise to the Surviving Bank title to and possession of all of the property,
interests, assets, rights, privileges, immunities, powers, franchises and
authority of Community National Bank.

      Section 1.4 Directors and Officers. From and after the Effective Time of
the Merger and until their successors shall be duly elected and qualified,
James H. Bingham, G. Robert Blanchard, Sr., Terry W. Donley, W. Bryan Judge,
Jr., Samuel L. Lupfer, IV, J. Thomas Rocker and James H. White shall serve as
the CBF Board of Directors (or, if any one or more of such Directors is
unwilling or unable to serve as a Director of CBF, such substitute Director as
the then remaining directors of CBF shall determine). From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified, the directors and executive officers of the Surviving Bank shall
consist of those individuals who were serving as directors and executive
officers, respectively, of Community National Bank as of the Effective Time of
the Merger. The names and addresses of the Directors and executive officers of
the Surviving Bank are attached hereto as Schedule 1.4. From and after the
Effective Time of the Merger and until their successors shall be duly elected
and qualified: James H. White shall serve as Chairman of the Board, President
and Chief Executive Officer, G. Robert Blanchard, Sr. shall serve as Vice
Chairman of the Board, and George H. Carefoot shall serve as Secretary.

      Section 1.5 Name of Surviving Bank. The name of the Surviving Bank shall
be Community National Bank of Pasco County.

      Section 1.6 Capitalization of Surviving Bank. As of the Effective Time of
the Merger, the Surviving Bank shall have 509,900 shares of common stock, par
value $5.00 per share, authorized of which 486,835 shares shall be issued and
outstanding (plus shares of Community National Bank common stock issued after
September 30, 1999), all of which shall be owned by CBF. The Surviving Bank
shall have no other classes of capital stock authorized or outstanding. As of
the Effective Time of the Merger, the capital, surplus and retained earnings of
the Surviving Bank shall be as set forth on Schedule 1.6. Preferred stock shall
not be issued by the Surviving Bank.

      Section 1.7 Articles of Association and Bylaws. The Articles of
Association and Bylaws under which the Surviving Bank will operate are attached
hereto as Schedule 1.7.

      Section 1.8 Absence of Trust Powers. The Surviving Bank shall not have
trust powers.




                                      3

<PAGE>   8

                                  ARTICLE II

                             CONVERSION OF SHARES

      Section 2.1 Manner of Conversion of Community National Bank Shares.
Subject to the provisions hereof, as of the Effective Time of the Merger and by
virtue of the Merger and without any further action on the part of the holder
of any shares of common stock of Community National Bank, par value $5.00 per
share (the "Community National Bank Shares"):

            (a) All Community National Bank Shares which are held by Community
National Bank as treasury stock, if any, shall be canceled and retired and no
consideration shall be paid or delivered in exchange therefor.

            (b) Subject to the terms and conditions of this Agreement,
including, without limitation, Section 2.3 hereof and except with regard to
Dissenting Community National Bank Shares (as hereinafter defined), each
Community National Bank Share outstanding immediately prior to the Effective
Time of the Merger shall be converted into the right to receive 2.02 shares of
common stock of CBF, par value $.01 per share (the "CBF Shares"). The
applicable amount of CBF Shares issuable in the Merger for each Community
National Bank Share pursuant to this Section, as may be adjusted as provided
herein, shall be hereinafter referred to as the "Conversion Ratio." The
Conversion Ratio, including the number of CBF Shares issuable in the Merger,
shall be subject to an appropriate adjustment in the event of any stock split,
reverse stock split, dividend payable in CBF Shares, reclassification or
similar distribution whereby CBF issues CBF Shares or any securities
convertible into or exchangeable for CBF Shares without receiving any
consideration in exchange therefor, provided that the record date of such
transaction is a date after the date of this Agreement and prior to the
Effective Time of the Merger.

            (c) Each outstanding Community National Bank Share, the holder of
which has perfected dissenters' rights in accordance with the provisions of the
National Bank Act (the "Dissent Provisions") and has not effectively withdrawn
or lost such holder's right to such appraisal (the "Dissenting Community
National Bank Shares"), shall not be converted into or represent a right to
receive the CBF Shares issuable in the Merger but the holder thereof shall be
entitled only to such rights as are granted by the Dissent Provisions.
Community National Bank shall give CBF prompt notice upon receipt by Community
National Bank of any written objection to the Merger and any written demands
for payment of the fair or appraised value of Community National Bank Shares,
and of withdrawals of such demands, and any other instruments provided to
Community National Bank pursuant to the Dissent Provisions (any shareholder
duly making such demand being hereinafter called a "Dissenting Shareholder").
Each Dissenting Shareholder who becomes entitled, pursuant to the Dissent
Provisions, to payment of fair value of any Community National Bank Shares held
by such Dissenting Shareholder shall receive payment therefor from the
Surviving Bank (but only after the amount thereof shall have been agreed upon
or at the times and in the amounts required by the Dissent Provisions) and all
of such Dissenting Shareholder's Community National Bank Shares shall be
canceled. If any Dissenting Shareholder shall have failed to perfect or shall
have effectively withdrawn or lost such right to demand payment of fair or
appraised value, the Community National Bank Shares held by such Dissenting
Shareholder shall thereupon be deemed to have been converted into the right to
receive the consideration to be issued in the Merger as provided by this
Agreement.

      Section 2.2 Community National Bank Stock Options and Related Matters. As
of the Effective Time of the Merger, all rights with respect to the Community
National Bank Shares issuable pursuant to the exercise of stock purchase
options ("Community National Bank Options") granted by Community National Bank,
and which are outstanding at the Effective Time of Merger shall be converted
into options for CBF Shares (the "Merger Options") in compliance with any




                                      4

<PAGE>   9

restrictions contained in the plan or agreement, if any, under which such
Community National Bank Options were issued. Each holder of a Community
National Bank Option shall have the right to acquire as of the Effective Time
of the Merger a number of CBF Shares equal to the product (rounded up to the
next whole share) of (i) the number of Community National Bank Shares covered
by such Community National Bank Option immediately prior to the Effective Time
of the Merger and (ii) the Conversion Ratio; and the exercise price per share
of the CBF Shares at which such Community National Bank Option is exercisable
shall be an amount (rounded up to the next whole cent) computed by dividing (i)
the exercise price per share of the Community National Bank Shares at which
such Community National Bank Option is exercisable immediately prior to the
Effective Time of the Merger by (ii) the Conversion Ratio.

      Section 2.3 Fractional Shares. Notwithstanding any other provision of
this Agreement, each holder of Community National Bank Shares converted
pursuant to the Merger who would otherwise have been entitled to receive a
fraction of a CBF Share (after taking into account all certificates delivered
by such holder), shall receive, in lieu thereof, cash (without interest) in an
amount equal to such fractional part of such CBF Share, multiplied by the book
value per Community National Bank Share as of the end of the calendar month
immediately preceding or occurring on the Effective Time of the Merger. No such
holder shall be entitled to dividends, voting rights or any other rights as a
shareholder in respect of any fractional share.

      Section 2.4 Effectuating Conversion. (a) CBF, or such other institution
as CBF may designate, shall serve as the exchange agent (the "Exchange Agent").
The Exchange Agent may employ sub-agents in connection with performing its
duties. After the Effective Time of the Merger, CBF shall cause the Exchange
Agent to deliver the consideration to be paid by CBF for the Community National
Bank Shares, along with the appropriate cash payment in lieu of fractional
interests in CBF Shares. As promptly as practicable after the Effective Time of
the Merger, the Exchange Agent shall send or cause to be sent to each former
holder of record of Community National Bank Shares transmittal materials (the
"Letter of Transmittal") for use in exchanging their certificates formerly
representing Community National Bank Shares for the consideration provided for
in this Agreement. The Letter of Transmittal shall contain instructions with
respect to the surrender of certificates representing Community National Bank
Shares and the receipt of the consideration contemplated by this Agreement and
shall require each holder of Community National Bank Shares to transfer good
and marketable title to such Community National Bank Shares to CBF, free and
clear of all liens, claims and encumbrances.

            (b) At the Effective Time of the Merger, the stock transfer books
of Community National Bank shall be closed as to holders of Community National
Bank Shares immediately prior to the Effective Time of the Merger and no
transfer of Community National Bank Shares by any such holder shall thereafter
be made or recognized and each outstanding certificate formerly representing
Community National Bank Shares shall, without any action on the part of any
holder thereof, no longer represent Community National Bank Shares. If, after
the Effective Time of the Merger, certificates are properly presented to CBF,
such certificates shall be exchanged for the consideration contemplated by this
Agreement into which the Community National Bank Shares represented thereby
were converted in the Merger.

            (c) In the event that any holder of Community National Bank Shares
is unable to deliver the certificate which represents such holder's Community
National Bank Shares, CBF, in the absence of actual notice that any Community
National Bank Shares theretofore represented by any such certificate have been
acquired by a bona fide purchaser, may, in its discretion, deliver to such
holder the consideration contemplated by this Agreement and the amount of cash
representing fractional CBF Shares to which such holder is entitled in
accordance with the provisions of this Agreement upon the presentation of all
of the following:




                                      5

<PAGE>   10

                  (i)   An affidavit or other evidence to the reasonable
satisfaction of CBF that any such certificate has been lost, wrongfully taken
or destroyed;

                  (ii)  Such security or indemnity as may be reasonably
requested by CBF to indemnify and hold CBF harmless; and

                  (iii) Evidence to the satisfaction of CBF that such holder is
the owner of the Community National Bank Shares theretofore represented by each
certificate claimed by such holder to be lost, wrongfully taken or destroyed
and that such holder is the person who would be entitled to present each such
certificate for exchange pursuant to this Agreement.

            (d) In the event that the delivery of the consideration
contemplated by this Agreement and the amount of cash representing fractional
CBF Shares are to be made to a person other than the person in whose name any
certificate representing Community National Bank Shares surrendered is
registered, such certificate so surrendered shall be properly endorsed (or
accompanied by an appropriate instrument of transfer), with the signature(s)
appropriately guaranteed, and otherwise in proper form for transfer, and the
person requesting such delivery shall pay any transfer or other taxes required
by reason of the delivery to a person other than the registered holder of such
certificate surrendered or establish to the satisfaction of CBF that such tax
has been paid or is not applicable.

            (e) No holder of Community National Bank Shares shall be entitled
to receive any dividends or distributions declared or made with respect to the
CBF Shares with a record date before the Effective Time of the Merger. Neither
the consideration contemplated by this Agreement, any amount of cash
representing fractional CBF Shares nor any dividend or other distribution with
respect to CBF Shares where the record date thereof is on or after the
Effective Time of the Merger shall be paid to the holder of any unsurrendered
certificate or certificates representing Community National Bank Shares as
provided for by this Agreement. Subject to applicable laws, following surrender
of any such certificate or certificates, there shall be paid to the holder of
the certificate or certificates then representing CBF Shares issued in the
Merger, without interest at the time of such surrender, the consideration
contemplated by this Agreement, the amount of any cash representing fractional
CBF Shares and the amount of any dividends or other distributions with respect
to CBF Shares to which such holder is entitled as a holder of CBF Shares.

      Section 2.5 Laws of Escheat. If any of the consideration due or other
payments to be paid or delivered to the holders of Community National Bank
Shares is not paid or delivered within the time period specified by any
applicable laws concerning abandoned property, escheat or similar laws, and if
such failure to pay or deliver such consideration occurs or arises out of the
fact that such property is not claimed by the proper owner thereof, CBF shall
be entitled to dispose of any such consideration or other payments in
accordance with applicable laws concerning abandoned property, escheat or
similar laws. Any other provision of this Agreement notwithstanding, none of
Community National Bank, CBF, CINB, the Surviving Bank, nor any other person
acting on their behalf shall be liable to a holder of Community National Bank
Shares for any amount paid or property delivered in good faith to a public
official pursuant to and in accordance with any applicable abandoned property,
escheat or similar law.

      Section 2.6 CBF Shares. The one CBF Share issued and outstanding at the
Effective Time of the Merger shall be cancelled and thus shall not be
outstanding after the Merger.

      Section 2.7 CINB Shares. The shares of CINB common stock, par value $100
per share, issued and outstanding at the Effective Time of the Merger shall be
converted as a result of, and upon the Effective Time of the Merger, into
486,835 shares of common stock, each of $5.00 par




                                      6

<PAGE>   11

value (plus shares of Community National Bank Shares issued by Community
National Bank after September 30, 1999).

                                  ARTICLE III

           REPRESENTATIONS AND WARRANTIES OF COMMUNITY NATIONAL BANK

      Section 3.1 Representations and Warranties of Community National Bank.
Community National Bank represents and warrants to CBF that the statements
contained in this Article III are correct and complete as of the date of this
Agreement and shall be correct and complete as of the Closing Date (as though
made then and as though the Closing Date were substituted for the date of this
Agreement throughout this Article III), except (i) representations and
warranties which are confined to a specified date shall speak only as of such
date, (ii) as expressly contemplated by this Agreement, or (iii) as set forth
in the disclosure schedule prepared by Community National Bank and delivered to
CBF prior to the date of this Agreement (the "Community National Bank
Disclosure Schedule"). The Community National Bank Disclosure Schedule has been
arranged in paragraphs corresponding to the numbered and lettered paragraphs
contained in this Article III.

            (a) Organization, Qualification, and Corporate Power. Community
National Bank is a national banking association duly organized, validly
existing, and in good standing under the laws of the United States. Community
National Bank is duly authorized to engage in the business of banking in
Florida as an insured bank under the Federal Deposit Insurance Act, as amended
(the "FDIA"). Community National Bank is duly authorized to conduct business
and is in good standing under the laws of each jurisdiction in which the nature
of its business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its (i) business, financial condition or results of
operations, or (ii) ability to consummate the transactions contemplated by this
Agreement (together, its "Condition"); it being understood and agreed that, for
purposes of this Agreement, a material adverse effect on the Condition of a
Party shall not include a decline in results of operations resulting from any
change in law, rule, regulation or GAAP which impacts banks or bank holding
companies generally in a substantially similar manner. Community National Bank
has full corporate power and authority to carry on the businesses in which it
is engaged and to own and use the properties owned and used by it. True and
complete copies of the Articles of Association and the Bylaws of Community
National Bank are attached hereto as Schedule 3(a). Community National Bank has
in effect all federal, state, local and foreign governmental, regulatory and
other authorizations, permits and licenses necessary for it to own or lease its
properties and assets and to carry on its business as now conducted, the
absence of which, individually or in the aggregate, would have a material
adverse effect on the Condition of Community National Bank.

            (b) Capitalization. The authorized capital stock of Community
National Bank consists of 509,900 Community National Bank Shares, of which
486,835 Community National Bank Shares are issued and outstanding on the date
of this Agreement. There are no other classes of capital stock of Community
National Bank authorized. Community National Bank holds no Community National
Bank Shares as treasury stock. All of the issued and outstanding Community
National Bank Shares have been duly authorized and are validly issued, fully
paid and nonassessable. None of the outstanding Community National Bank Shares
has been issued in violation of any preemptive rights of the current or past
stockholders of Community National Bank. Except with respect to the 5,750
Community National Bank Shares issuable pursuant to the Community National Bank
Options, there are no outstanding or authorized options, warrants, rights,
contracts, calls, puts, rights to subscribe, conversion rights, or other
agreements or commitments to which Community National Bank is a party or which
are binding upon Community National Bank or, to the Knowledge




                                      7

<PAGE>   12

of Community National Bank, any other party providing for the issuance, voting,
transfer, disposition, or acquisition of any of the capital stock of Community
National Bank. There are no outstanding or authorized stock appreciation,
phantom stock or similar rights with respect to Community National Bank. For
purposes of this Agreement, the term "Knowledge" means actual knowledge after
reasonable investigation of the Chairman, President, Chief Financial Officer,
Chief Accounting Officer or any Executive or Senior Vice President of such
Party.

            (c) Community National Bank Subsidiaries. Community National Bank
has no Subsidiary or Subsidiaries. For purposes of this Agreement, the term
"Subsidiary" means all those corporations, associations or other entities of
which the entity in question owns or controls 5% or more of the outstanding
equity securities either directly or through an unbroken chain of entities as
to each of which 5% or more of the outstanding equity securities is owned
directly or indirectly by its parent; provided, however, there shall not be
included any such entity acquired through foreclosure, any such entity which
owns or operates an automatic teller machine interchange network, any such
entity the equity securities of which are owned or controlled in a fiduciary
capacity or any such entity which is a general industry association or group.

            (d) Authorization of Transaction. Community National Bank has full
power and authority (including full corporate power and authority) to execute
and deliver this Agreement and to perform its obligations hereunder; provided,
however, that Community National Bank cannot consummate the Merger unless and
until all requisite approvals are received from the Regulatory Authorities and
the approval of the shareholders of Community National Bank has been obtained.
Subject to the foregoing sentence, (i) this Agreement has been duly executed
and delivered by Community National Bank and this Agreement constitutes a valid
and binding agreement of Community National Bank, enforceable against it in
accordance with its terms, subject to applicable bankruptcy, insolvency and
other similar laws affecting creditors' rights generally, general equitable
principles and the discretion of courts in granting equitable remedies, (ii)
the performance by Community National Bank of its obligations under this
Agreement and the consummation of the Merger and the other transactions
provided for under this Agreement have been or will be duly and validly
authorized by all necessary corporate action on the part of Community National
Bank, and (iii) the Board of Directors of Community National Bank has approved
the execution, delivery and performance of this Agreement and the consummation
of the Merger and the other transactions provided for under this Agreement.
Other than to or from the Regulatory Authorities or to or from the Internal
Revenue Service ("IRS") or the Pension Benefit Guaranty Corporation ("PBGC")
with respect to any employee benefit plans, Community National Bank does not
need to give any notice to, make any filing with, or obtain any authorization,
consent or approval of any government or governmental agency in order for the
Parties to consummate the transactions contemplated by this Agreement, except
where the failure to give notice, to file, or to obtain any authorization,
consent, or approval would not have a material adverse effect on the Condition
of Community National Bank.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 3(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which Community National Bank is subject or
any provision of the Articles of Association or Bylaws of Community National
Bank or (ii) with the passing of time or the giving of notice or both, conflict
with, result in a breach of, constitute a default under, result in the
acceleration of, create in any party the right to accelerate, terminate,
modify, or cancel, or require any notice under any contract, lease, sublease,
license, franchise, permit, indenture, agreement or mortgage for borrowed
money, instrument of indebtedness, Security Interest, or other obligation to
which Community National Bank is a party or by which it is bound or to which
any of its assets is subject (or result in the imposition of any Security
Interest upon any of its assets) except where the




                                      8

<PAGE>   13

violation, conflict, breach, default, acceleration, termination, modification,
cancellation, failure to give notice, or Security Interest would not have a
material adverse effect on the Condition of Community National Bank. For
purposes of this Agreement, the term "Security Interest" means any mortgage,
pledge, security interest, encumbrance, charge, or other lien, other than (a)
mechanics, materialmen, and similar liens, (b) liens for taxes not yet due and
payable or for taxes that the taxpayer is contesting in good faith through
appropriate proceedings, (c) liens arising under workers compensation,
unemployment insurance, social security, retirement, and similar legislation,
(d) liens on goods in transit incurred pursuant to documentary letters of
credit, (e) purchase money liens and liens securing rental payments under
capital lease arrangements, and (f) other liens arising in the Ordinary Course
of Business and not incurred in connection with the borrowing of money. For
purposes of this Agreement, the term "Ordinary Course of Business" means the
ordinary course of business consistent with past custom and practice (including
with respect to quantity and frequency).

            (f) Financial Statements. Community National Bank has delivered to
CBF prior to the execution of this Agreement copies of the following financial
statements of Community National Bank (collectively referred to herein as the
"Community National Bank Financial Statements"): (i) audited balance sheets of
Community National Bank at December 31, 1998 and 1997, and the related
statements of (A) income, (B) shareholders' equity and (C) cash flows for the
years then ended and the notes thereto as reported upon by its independent
certified public accountants, and (ii) unaudited balance sheet of Community
National Bank at September 30, 1999, and the related unaudited statements of
(A) income and (B) shareholders' equity for the period then ended.

            The Community National Bank Financial Statements (as of the dates
thereof and for the periods covered thereby): (i) have been prepared from the
books and records of Community National Bank, which in all material respects
account for those transactions which in accordance with good business practices
and applicable banking and other legal requirements are required to be
accounted for, and (ii) present fairly in all material respects the financial
position and the results of operations and cash flows of Community National
Bank as of the dates and for the periods indicated, in accordance with GAAP,
applied on a basis consistent with prior periods except as disclosed in the
notes thereto or, in the case of unaudited quarterly statements, subject to
normal recurring year-end adjustments that are not material and the absence of
certain footnote and cash flow information.

            (g) Undisclosed Liabilities. Community National Bank has no
liability (whether known or unknown, whether absolute or contingent, whether
liquidated or unliquidated, and whether due or to become due), including any
liability for taxes, except for (i) liabilities for future disbursements on
letters of credit, lines of credit and similar instruments or unfunded loan
commitments, (ii) liabilities accrued or reserved against in the balance sheet
dated as of September 30, 1999 included in the Community National Bank
Financial Statements or reflected in the notes thereto, and (iii) liabilities
which have arisen after September 30, 1999 in the Ordinary Course of Business
or in connection with the transactions provided for in this Agreement (none of
which relates to any breach of contract, breach of warranty, tort,
infringement, or violation of law or arose out of any charge, complaint,
action, suit, proceeding, hearing, investigation, claim, or demand and none of
which, individually or in the aggregate, materially and adversely affect the
Condition of Community National Bank). Since September 30, 1999, Community
National Bank has not incurred or paid any obligation or liability which would
be material to the Condition of Community National Bank, except in the Ordinary
Course of Business.

            (h) Brokers' Fees. Neither Community National Bank nor any of its
officers, directors or employees, has any liability or obligation to pay any
fees or commissions to, or has




                                      9

<PAGE>   14

employed, any broker, finder, or agent with respect to the transactions
contemplated by this Agreement.

            (i) Taxes.

                (i)   All federal, state, local and foreign tax returns
required to be filed by or on behalf of Community National Bank have been
timely filed or requests for extensions have been timely filed, granted and
have not expired, for periods ending on or before September 30, 1999, and all
such returns filed are true, complete and accurate in all material respects.
Community National Bank has timely paid or caused to be paid all taxes shown to
be due on such tax returns. There is no audit, examination, deficiency or
refund litigation or matter in controversy with respect to any taxes currently
pending involving Community National Bank. All material tax, interest,
additions, and penalties due with respect to completed and settled examinations
or concluded litigation have been paid, accrued or provided for.

                (ii)  Community National Bank has not executed an extension or
waiver of any statute of limitations on the assessment or collection of any
material tax due that is currently in effect.

                (iii) Adequate provision for any federal, state, local or
foreign taxes due or to become due for Community National Bank for any period
or periods through and including September 30, 1999, has been made and is
reflected on the September 30, 1999 financial statements included in the
Community National Bank Financial Statements.

                (iv)  Deferred taxes of Community National Bank have been
provided for in the Community National Bank Financial Statements in accordance
with GAAP, subject in the case of interim financial statements to normal
recurring year-end adjustments.

                (v)   All taxes which Community National Bank is required by
law to withhold or to collect for payment have been duly withheld and
collected, and have been paid to the proper governmental entity or are being
withheld by Community National Bank, except where the failure of any of which,
individually or in the aggregate, would not have a material adverse effect on
the Condition of Community National Bank.

            (j) Allowance for Loan or Credit Losses. The allowance for loan or
credit losses ("Allowance") shown on the balance sheet of Community National
Bank as of September 30, 1999 included in the Community National Bank Financial
Statements was, and the Allowance shown on the balance sheets of Community
National Bank as of dates subsequent to the execution of this Agreement will to
the Knowledge of Community National Bank be, in each case as of the dates
thereof, adequate to provide for losses relating to or inherent in the loan and
lease portfolios (including accrued interest receivable) of Community National
Bank and other extensions of credit (including letters of credit and
commitments to make loans or extend credit) by Community National Bank, except
where the failure of the Allowance to be so adequate would not have a material
adverse effect on the Condition of Community National Bank.

            (k) Properties; Insurance. Community National Bank has good and
marketable title free and clear of all material liens, encumbrances, charges,
defaults or equities of whatever character to all of the properties and assets,
tangible or intangible, reflected in the Community National Bank Financial
Statements, except for liens disclosed in such Financial Statements, those
arising in the Ordinary Course of Business after September 30, 1999 or liens
which are not reasonably likely to have, individually or in the aggregate, a
material adverse effect on the Condition of Community National Bank. All
buildings, and all fixtures, equipment and other property and




                                      10

<PAGE>   15

assets which are material to its business and which are held under leases or
subleases by Community National Bank are held under valid instruments
enforceable in accordance with their respective terms (except as may be limited
by applicable bankruptcy, insolvency, reorganization, moratorium or other laws
affecting creditors' rights generally and except that the availability of the
equitable remedy of specific performance or injunctive relief is subject to the
discretion of the court before which any proceedings may be brought). The real
property owned and used as facilities by Community National Bank has never been
used for the handling, treatment, storage or disposal of any hazardous or toxic
substance as defined under any applicable state or federal law. All policies of
fire, theft, liability and other insurance maintained with respect to the
assets or businesses of Community National Bank, and the fidelity bonds in
effect as to which Community National Bank is a named insured, are described in
Schedule 3(k) hereto. Substantially all of Community National Bank's equipment
in regular use has been well maintained and is in good and serviceable
condition, reasonable wear and tear excepted.

            (1) Material Contracts. Neither Community National Bank nor any of
its assets, businesses or operations as of the date of this Agreement is a
party to, or is bound or affected by, or receives benefits under, any of the
following (whether written or oral and excluding agreements for the extension
of credit by Community National Bank made in the Ordinary Course of Business):
(i) any employment agreement or understanding (including any understandings or
obligations with respect to severance or termination pay liabilities or fringe
benefits) with any present or former officer, director, or employee, including
in any such person's capacity as a consultant (other than those which are
terminable at will without any further amount being payable thereunder), (ii)
any other agreement with any officer, director, employee, or affiliate, (iii)
any agreement with any labor union, (iv) any agreement which limits the ability
of Community National Bank to compete in any line of business or which involves
any restriction of the geographical area in which Community National Bank may
carry on its business (other than as may be required by law or applicable
regulatory authorities), or (v) any agreement, contract, arrangement or
commitment with annual payments aggregating $20,000 or more.

            (m) Material Contract Defaults. Community National Bank is not in
default, and has not received any written notice or has any Knowledge that any
other party is in default, in any material respect under any contract, lease,
sublease, license, franchise, permit, indenture, agreement, or mortgage for
borrowed money, or instrument of indebtedness (except, as to the foregoing,
extensions of credit by Community National Bank in the Ordinary Course of
Business), and there has not occurred any event that with the lapse of time or
the giving of notice or both would constitute such a default.

            (n) Compliance with Laws.

                (i)  Community National Bank is in compliance in all respects
with all laws, regulations, reporting and licensing requirements and orders
applicable to its business or to its employees conducting its business, with
any Regulatory Agreements (as hereinafter defined) applicable to Community
National Bank, and with its internal policies and procedures, except where the
breach or violation of any of which, individually or in the aggregate, would
not have a material adverse effect on the Condition of Community National Bank.

                (ii) Community National Bank has not received any written
notification or communication from any Regulatory Authorities (A) asserting
that Community National Bank is not in substantial compliance with any of the
statutes, regulations, or ordinances which such Regulatory Authority enforces
which as a result of such noncompliance would have a material adverse effect on
the Condition of Community National Bank, (B) threatening to revoke any
license, franchise, permit or governmental authorization which is material to
the Condition of Community




                                      11

<PAGE>   16

National Bank, (C) requiring or threatening to require Community National Bank,
or indicating that Community National Bank may be required, to enter into or be
subject to a cease and desist order, agreement, memorandum of understanding or
any other agreement or undertaking (or to cause its Board of Directors to adopt
any resolutions) restricting or limiting or purporting to restrict or limit in
any manner the operations of Community National Bank, including, without
limitation, any restriction on the payment of dividends, or (D) directing,
restricting or limiting, or purporting to direct, restrict or limit in any
manner the operations of Community National Bank, including, without
limitation, any restriction on the payment of dividends (any such notice,
communication, order, agreement, memorandum, resolutions or undertaking
described in this sentence herein referred to as a "Regulatory Agreement").
Community National Bank has not consented to, entered into, agreed to enter
into, or been made subject to, any Regulatory Agreement. Community National
Bank has no Knowledge that any Regulatory Authority is considering imposing on
Community National Bank any Regulatory Agreement.

            (o) Employee Benefit Plans.

                (i)   The Community National Bank Disclosure Schedule lists
every pension, retirement, profit-sharing, deferred compensation, stock option,
employee stock ownership, severance pay, vacation, bonus or other incentive
plan, any other written or unwritten employee program, arrangement, agreement
or understanding, whether arrived at through collective bargaining or
otherwise, any medical, vision, dental or other health plan, any life insurance
plan, any golden parachute or other executive compensation plan, or any other
employee benefit plan or fringe benefit plan, including, without limitation,
any "employee benefit plan" as that term is defined in Section 3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA") (a
"Benefit Plan" or, collectively, "Benefit Plans"), currently or expected to be
adopted, maintained by, sponsored in whole or in part by, or contributed to by
Community National Bank or any ERISA Affiliate (as herein defined) for the
benefit of its employees, retirees, dependents, spouses, directors, independent
contractors or other beneficiaries and under which any of its employees,
retirees, dependents, spouses, directors, independent contractors or other
beneficiaries are eligible to participate (collectively, the "Community
National Bank Benefit Plans"). No Community National Bank Benefit Plan is or
has been a multi-employer plan within the meaning of Section 3(37) and Section
4001(a)(3) of ERISA. For purposes of this Section 4(o), the term "ERISA
Affiliate" means each trade or business (whether or not incorporated) which
together with Community National Bank is treated as a single employer under
Section 414(b), (c), (m) or (o) of the Internal Revenue Code.

                (ii)  True, correct and complete copies of all written
Community National Bank Benefit Plans and descriptions of all unwritten
Community National Bank Benefit Plans listed in the Community National Bank
Disclosure Schedule and all trust agreements or other funding arrangements,
including insurance contracts, all amendments thereto and, where applicable,
with respect to any such plans or plan amendments, all determination letters,
rulings, opinion letters, information letters, or advisory opinions issued by
the IRS or the United States Department of Labor after December 31, 1974,
annual reports or returns, audited or unaudited financial statements, actuarial
valuations, and summary annual reports for the most recent three plan years,
the most recent summary plan descriptions and any material modifications
thereto, have previously been delivered to CBF or will be attached to the
Community National Bank Disclosure Schedule.

                (iii) All the Community National Bank Benefit Plans and the
related trusts are in material compliance with, and have been administered in
material compliance with, the provisions of ERISA, the provisions of the
Internal Revenue Code and all other applicable laws, rules and regulations and
collective bargaining agreements. Any required governmental approvals for the
Community National Bank Benefit Plans have been obtained, including, but not
limited to, favorable determination letters on the qualification of the ERISA
Plans and tax exemption of related




                                      12

<PAGE>   17

trusts, as applicable, under the Internal Revenue Code, and all such
governmental approvals continue in full force and effect. To the Knowledge of
Community National Bank, neither Community National Bank nor any administrator
or fiduciary of any Community National Bank Benefit Plan or agent or delegate
of any of the foregoing has engaged in any transaction or acted or failed to
act in any manner which could subject Community National Bank, CBF or any
affiliate thereof to any direct or indirect liability for a breach of any
fiduciary, co-fiduciary or other duty under ERISA. To the Knowledge of
Community National Bank, no oral or written representation or communication
with respect to any aspect of the Community National Bank Benefit Plans has
been made to employees of Community National Bank prior to the Effective Time
of the Merger which is not in accordance with the written or otherwise
pre-existing terms and provisions of such Community National Bank Benefit Plans
in effect at the time of such communication. There are no unresolved claims or
disputes under the terms of, or in connection with, the Community National Bank
Benefit Plans and no action, legal or otherwise, has been commenced with
respect to any claim under the terms of, or in connection with, the Community
National Bank Benefit Plans.

                (iv)   To the Knowledge of Community National Bank, no "party
in interest" (as defined in Section 3(14) of ERISA) or "disqualified person"
(as defined in Section 4975(e)(2) of the Internal Revenue Code) of any
Community National Bank Benefit Plan has engaged in any "prohibited
transaction" (within the meaning of Section 4975(c) of the Internal Revenue
Code or Section 406 of ERISA). There has been no (A) "reportable event" (as
defined in Section 4043 of ERISA), or event described in Section 4062(e) or
Section 4063(a) of ERISA, or (B) termination or partial termination, withdrawal
or partial withdrawal with respect to any of the ERISA Plans which: (1)
Community National Bank maintains or contributes to or has maintained or
contributed to or was required to maintain or contribute to for the benefit of
employees of Community National Bank; or (2) which has been maintained or
contributed to or was required to be maintained or contributed to by any member
of a controlled group of trades or business as defined in ERISA Section
4001(a)(14) which has, since January 1, 1975, included Community National Bank.

                (v)    For any given ERISA Plan relating to Community National
Bank, all assets of such plan are carried at their fair market value, to the
extent required by the plan document and applicable law, and the fair market
value of such plan's assets equals or exceeds the present value of all benefits
(whether vested or not) accrued to date by all present or former participants
in such plan. No Community National Bank Benefit Plan is subject to the rules
of the PBGC.

                (vi)   As of the Effective Time, Community National Bank will
not have any material current or future liability under any Community National
Bank Benefit Plan that was not reflected in the Community National Bank
Financial Statements.

                (vii)  No Community National Bank Benefit Plan provides for
welfare benefits (as defined in ERISA Section 3(1)) to employees after
retirement other than as may be required by Section 601 et seq. of ERISA.

                (viii) Each Community National Bank Benefit Plan may be
terminated by the Surviving Bank in its sole discretion on or after the Closing
Date without liability of any kind or description arising from either such
termination or any action attributable to the Surviving Bank.

                (ix)   The execution of, or performance of the transactions
contemplated by, this Agreement will not create, accelerate or increase any
obligations under the Community National Bank Benefit Plans, and will not
require or cause to be payable any payment which is or would be an "excess
parachute payment" under Section 28OG of the Internal Revenue Code.




                                      13

<PAGE>   18

            (p) Legal Proceedings. There are no actions, suits or proceedings
instituted or pending or, to the Knowledge of Community National Bank,
threatened (or unasserted but considered probable of assertion and which if
asserted would have at least a reasonable probability of an unfavorable
outcome) against Community National Bank, or against any property, asset,
interest or right of Community National Bank, that have a reasonable
probability either individually or in the aggregate of having a material
adverse effect on the Condition of Community National Bank.

            (q) Absence of Certain Changes or Events. Since September 30, 1999,
the businesses of Community National Bank has been operated only in the
ordinary course consistent with past practices and since such date there has
not been, occurred or arisen: (i) any damage, destruction, loss or casualty
whether or not covered by insurance which has had or is reasonably likely to
have a material adverse effect on the Condition of Community National Bank;
(ii) any declaration, setting aside or payment of any dividend or distribution
(whether in cash, stock or property) in respect of the Community National Bank
Shares or any redemption or other acquisition of the Community National Bank
Shares by Community National Bank or any split, combination or reclassification
of Community National Bank Shares declared or made; (iii) any extraordinary
losses required by GAAP to be disclosed as such that have been suffered and not
adequately reserved against, whether or not in the Ordinary Course of Business;
(iv) any material assets mortgaged, pledged or subjected to any lien, charge or
other encumbrance; (v) any agreement to do any of the foregoing; or (vi) any
other event, development or condition of any character including any change in
results of operations, financial condition, method of accounting or accounting
practices, nature of business, or manner of conducting the business of
Community National Bank that has had, or is reasonably likely to have, a
material adverse effect on the Condition of Community National Bank.

            (r) Reports. Since September 30, 1999, Community National Bank has
filed all reports and statements, together with any amendments required to be
made with respect thereto, that it was required to file with any Regulatory
Authority. Each such report and statement, including the financial statements,
exhibits and schedules thereto, at the time of filing thereof complied in all
material respects with the laws and rules and regulations applicable to it and
did not contain any untrue statement of material fact or omit to state any
material fact necessary to make the statements made, in the light of the
circumstances under which they were made, not misleading.

            (s) Statements True and Correct. No representation or warranty made
by Community National Bank in this Agreement, no written statement or
certificate included in an Exhibit or Schedule by Community National Bank in
connection with this Agreement, and no written statement or certificate to be
furnished by Community National Bank to CBF pursuant to this Agreement contains
any untrue statement of material fact or omits to state a material fact
necessary to make the statements made, in the light of the circumstances under
which they were made, not misleading. None of the information supplied or to be
supplied by Community National Bank for inclusion in the definitive proxy
materials to be mailed to Community National Bank shareholders in connection
with the Special Community National Bank Meeting (as defined in Section
5(b)(iii)), or in any other documents to be filed with any Regulatory Authority
in connection with the transactions contemplated hereby, will at the respective
time such documents are filed fail to comply in all material respects with the
laws and rules and regulations applicable to Community National Bank, contain
any untrue statement of a material fact, or omit to state a material fact
necessary in order to make the statements therein, in the light of the
circumstances under which they were made, not misleading. All documents that
Community National Bank is responsible for filing with any Regulatory Authority
in connection with the Merger will comply as to form in all material respects
with the provisions of applicable law.




                                      14

<PAGE>   19

            (t) Environmental Matters.

                (i)   To the Knowledge of Community National Bank, the
Participation Facilities, and the Loan Properties (each as hereinafter defined)
are, and have been, in compliance with all applicable laws, rules, regulations,
standards and requirements of the United States Environmental Protection Agency
("EPA") and of state and local agencies with jurisdiction over pollution or
protection of the environment, except for violations which, either individually
or in the aggregate, do not or would not result in a material adverse effect on
the Condition of Community National Bank.

                (ii)  To the Knowledge of Community National Bank, there is no
suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which Community National Bank or
any Participation Facility has been or, with respect to threatened proceedings,
may be, named as a defendant (A) for alleged noncompliance (including by any
predecessor), with any environmental law, rule or regulation or (B) relating to
the release into the environment of any Hazardous Material (as hereinafter
defined) or oil whether or not occurring at or on a site owned, leased or
operated by Community National Bank or any Participation Facility except as
would not, either individually or in the aggregate, result in a material
adverse effect on the Condition of Community National Bank.

                (iii) To the Knowledge of Community National Bank, there is
no suit, claim, action or proceeding, pending or threatened, before any court,
governmental agency or board or other forum in which any Loan Property has been
or, with respect to threatened proceedings, may be, named as a defendant (A)
for alleged noncompliance (including by any predecessor) with any environmental
law, rule or regulation or (B) relating to the release into the environment of
any Hazardous Material or oil whether or not occurring at or on a site owned,
leased or operated by a Loan Property, except where such noncompliance or
release does not or would not result, either individually or in the aggregate,
in a material adverse effect on the Condition of Community National Bank.

                (iv)  To the Knowledge of Community National Bank, there is no
reasonable basis for any suit, claim, action or proceeding as described in
subsection (ii) or (iii) of this Section 3(t) except as would not, individually
or in the aggregate, have a material adverse effect on the Condition of
Community National Bank.

                (v)   During the period of (A) Community National Bank's
ownership or operation of any of its current properties, (B) Community National
Bank's participation in the management of any Participation Facilities, or (C)
Community National Bank's holding of a Security Interest in a Loan Property, to
the Knowledge of Community National Bank, there has been no release of
Hazardous Material or oil in, on, under or affecting such properties, except
where such release does not or would not result, either individually or in the
aggregate, in a material adverse effect on the Condition of Community National
Bank. Prior to the period of (A) Community National Bank's ownership or
operation of any of its current properties, (B) Community National Bank's
participation in the management of any Participation Facility, or (C) Community
National Bank holding of a Security Interest in a Loan Property, to the
Knowledge of Community National Bank, there was no release of Hazardous
Material or oil in, on, under or affecting any such property, Participation
Facility or Loan Property, except where such release does not or would not
result, either individually or in the aggregate, in a material adverse effect
on the condition of Community National Bank.

                (vi)  The following definitions apply for purposes of this
Section 3(t): (A) "Loan Property" means any real property in which Community
National Bank holds a Security




                                      15

<PAGE>   20

Interest and, where required by the context, said term means the owner or
operator of such property; (B) "Participation Facility" means any facility in
which Community National Bank participates in the management and where required
by the context, said term means the owner or operator of such property; and (C)
"Hazardous Material" means any pollutant, contaminant, or hazardous substance
under the Comprehensive Environmental Response, Compensation, and Liability
Act, 42 U.S.C. ss.9601 et seq. or any similar state law.

            (u) Labor Matters. Community National Bank is not a party to, or
bound by, any collective bargaining agreement, contract or other agreement or
understanding with a labor union or labor organization, nor is it the subject
of any material proceeding asserting that it has committed an unfair labor
practice or seeking to compel it to bargain with any labor organization as to
wages or conditions of employment nor is there any strike or other labor
dispute involving it pending or, to its Knowledge, threatened, any of which
would have, individually or in the aggregate, a material adverse effect on the
Condition of Community National Bank.

                                  ARTICLE IV

                     REPRESENTATIONS AND WARRANTIES OF CBF

      Section 4.1 Representations and Warranties of CBF. CBF represents and
warrants to Community National Bank that the statements contained in this
Article IV are correct and complete as of the date of this Agreement and shall
be correct and complete as of the Closing Date (as though made then and as
though the Closing Date were substituted for the date of this Agreement
throughout this Article IV), except (i) representations and warranties which
are confined to a specified date shall speak only as of such date, (ii) as
expressly contemplated by this Agreement, or (iii) as set forth in the
disclosure schedule prepared by CBF and delivered to Community National Bank
prior to the date of this Agreement (the "CBF Disclosure Schedule"). The CBF
Disclosure Schedule has been arranged in paragraphs corresponding to the
numbered and lettered paragraphs contained in this Article IV.

            (a) Organization, Qualification, and Corporate Power. CBF is a
corporation duly organized, validly existing, and in good standing under the
laws of Florida. CBF is duly authorized to conduct business and is in good
standing under the laws of each jurisdiction in which the nature of its
business or the ownership or leasing of its properties requires such
qualification except where the lack of such qualification would not have a
material adverse effect on its Condition. CBF has full corporate power and
authority to carry on the business in which it is engaged and to own and use
the properties owned and used by it. True and complete copies of the Articles
of Incorporation and the Bylaws of CBF are attached hereto as Schedule 4(a).
CBF has in effect all federal, state, local and foreign governmental,
regulatory and other authorizations, permits and licenses necessary for it to
own or lease its properties and assets and to carry on its business as now
conducted, the absence of which, individually or in the aggregate, would have a
material adverse effect on the Condition of CBF on a consolidated basis.

                As of the Effective Time of the Merger, CINB (i) will be an
interim national banking association duly organized, validly existing and in
good standing under the laws of the United States (ii) will have the corporate
power and authority to own or lease all of its properties and assets and to
carry on its business as proposed to be conducted pursuant to this Agreement,
and (iii) will be licensed or qualified to do business in each jurisdiction
which the nature of the business conducted or to be conducted by CINB, or the
character or location or the properties and assets owned or leased by CINB,
make such licensing or qualification necessary, except where the failure to be
so licensed or qualified (or steps necessary to cure such failure) would not
have a material




                                      16

<PAGE>   21

adverse effect on the Condition of CBF on a consolidated basis. CINB, as of the
Effective Time of the Merger, will have in effect all federal, state, local and
foreign governmental, regulatory or other authorizations, permits and licenses
necessary for it to own or lease its properties and assets and to carry on its
business as proposed to be conducted, the absence of which, either individually
or in the aggregate, would have a material adverse effect on the Condition of
CBF on a consolidated basis.

            (b) Capitalization. The authorized capital stock of CBF consists of
(i) 20,000,000 CBF Shares, of which one CBF Share is issued and outstanding on
the date of this Agreement, and (ii) 5,000,000 shares of preferred stock, $.01
par value, none of which are issued and outstanding on the date of this
Agreement. There are no other classes of capital stock of CBF authorized. CBF
holds no CBF Shares as treasury stock. All of the issued and outstanding CBF
Shares have been duly authorized and are validly issued, fully paid and
nonassessable. None of the outstanding CBF Shares has been issued in violation
of any preemptive rights of the current or past stockholders of CBF. There are
no outstanding or authorized options, warrants, rights, contracts, calls, puts,
rights to subscribe, conversion rights, or other agreements or commitments to
which CBF is a party or which are binding upon CBF or, to the Knowledge of CBF,
any other party providing for the issuance, voting, transfer, disposition, or
acquisition of any of the capital stock of CBF. There are no outstanding or
authorized stock appreciation, phantom stock or similar rights with respect to
CBF.

            (c) CBF Subsidiaries. Except for CINB (and other interim banking
associations organized to facilitate consummation of the merger referred to in
Sections 6(a)(xiii) and 6(b)(xi)), which at the Effective Time of the Merger
will be organized as a wholly-owned subsidiary of CBF, CBF has no Subsidiary or
Subsidiaries.

            (d) Authorization of Transaction. CBF has full power and authority
(including full corporate power and authority) to execute and deliver this
Agreement and to perform its obligations hereunder; provided, however, that CBF
cannot consummate the Merger unless and until all requisite approvals are
received from the Regulatory Authorities. Subject to the foregoing sentence,
(i) this Agreement has been duly executed and delivered by CBF and this
Agreement constitutes a valid and binding agreement of CBF, enforceable against
it in accordance with its terms, subject to applicable bankruptcy, insolvency
and other similar laws affecting creditors' rights generally, general equitable
principles and the discretion of courts in granting equitable remedies, (ii)
the performance by CBF of its obligations under this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement have been or will be duly and validly authorized by all necessary
corporate action on the part of CBF, and (iii) the Board of Directors of CBF
has approved the execution, delivery and performance of this Agreement and the
consummation of the Merger and the other transactions provided for under this
Agreement. Other than to or from the Regulatory Authorities or to or from the
IRS or the PBGC with respect to any employee benefit plans, CBF does not need
to give any notice to, make any filing with, or obtain any authorization,
consent or approval of any government or governmental agency in order for the
Parties to consummate the transactions contemplated by this Agreement, except
where the failure to give notice, to file, or to obtain any authorization,
consent, or approval would not have a material adverse effect on the Condition
of CBF on a consolidated basis.

            (e) Noncontravention. Neither the execution and the delivery of
this Agreement, nor the consummation of the transactions contemplated hereby,
will (i) subject to the receipt of the approvals contemplated in Section 4(d)
above, violate any statute, regulation, rule, judgment, order, decree,
stipulation, injunction, charge, or other restriction of any government,
governmental agency, or court to which CBF is subject or any provision of the
Articles of Incorporation or Bylaws of CBF or (ii) with the passing of time or
the giving of notice or both, conflict with, result in a breach of, constitute
a default under, result in the acceleration of, create in any party the right
to accelerate,




                                      17

<PAGE>   22

terminate, modify, or cancel, or require any notice under any contract, lease,
sublease, license, franchise, permit, indenture, agreement or mortgage for
borrowed money, instrument of indebtedness, Security Interest, or other
obligation to which CBF is a party or by which it is bound or to which any of
its assets is subject (or result in the imposition of any Security Interest
upon any of its assets) except where the violation, conflict, breach, default,
acceleration, termination, modification, cancellation, failure to give notice,
or Security Interest would not have a material adverse effect on the Condition
of CBF on a consolidated basis.

            (f) Statements True and Correct. No representation or warranty made
by CBF in this Agreement, no written statement or certificate included in an
Exhibit or Schedule by CBF in connection with this Agreement, and no written
statement or certificate to be furnished by CBF to Community National Bank
pursuant to this Agreement contains any untrue statement of material fact or
omits to state a material fact necessary to make the statements made, in the
light of the circumstances under which they were made, not misleading. None of
the information supplied or to be supplied by CBF for inclusion in the
definitive proxy materials to be mailed to Community National Bank shareholders
in connection with the Special Community National Bank Meeting (as defined in
Section 5(b)(iii)), or in any other documents to be filed with any Regulatory
Authority in connection with the transactions contemplated hereby, will at the
respective time such documents are filed fail to comply in all material
respects with the laws and rules and regulations applicable to CBF, contain any
untrue statement of a material fact, or omit to state a material fact necessary
in order to make the statements therein, in the light of the circumstances
under which they were made, not misleading. All documents that CBF is
responsible for filing with any Regulatory Authority in connection with the
Merger will comply as to form in all material respects with the provisions of
applicable law.

                                   ARTICLE V

                           COVENANTS AND AGREEMENTS

      Section 5.1 Covenants. Except as otherwise set forth in the Disclosure
Schedules, the Parties agree as follows with respect to the period from and
after the execution of this Agreement until the earlier of the consummation of
the transactions contemplated by this Agreement or the termination of this
Agreement:

            (a) Current Information. During the period from the date of this
Agreement to the Effective Time of the Merger, each Party shall, and shall
cause its representatives to, confer on a regular and frequent basis with
representatives of the other. Within twenty (20) days after the end of each
calendar month beginning after the date of this Agreement, each of Community
National Bank and CBF shall deliver to the other copies of their respective
unaudited balance sheets and statements of income, and any other financial or
statistical information submitted by management to the Board of Directors of
Community National Bank or CBF (other than information provided to a Board of
Directors specifically in connection with its consideration of the Merger, this
Agreement, and the transactions contemplated hereby) for or in the preceding
fiscal month. All such financial statements shall be prepared in accordance
with the books and records of such Party, shall be complete and accurate in all
material respects, shall present fairly the financial position and the results
of operations of that Party as of and for the periods indicated, and shall be
prepared in accordance with GAAP, subject to normal recurring year-end
adjustments and the absence of certain footnote information in the unaudited
statements.




                                      18

<PAGE>   23

            (b) Regulatory Matters and Approvals.

                (i)   Bank Regulatory Matters. CBF and Community National Bank
shall cause to be promptly prepared and filed with the FRB, the FDIC, and the
OCC, applications for their approval of the Merger and with any other
Regulatory Authority having jurisdiction any other applications for approvals
or Consents which may be necessary for the consummation of the Merger. The
Parties shall provide copies of all such applications and notices to the others
for review prior to submission or filing with the appropriate Regulatory
Authorities. Each Party agrees to promptly review and provide any comments on
such applications and notices to the others. Each Party shall use its best
efforts to take or cause to be taken all actions necessary for such
applications and notices to be approved and shall provide the others with
copies of all correspondence and notices to or from such agencies concerning
such applications and notices. No Consent obtained which is necessary to
consummate the transactions contemplated by this Agreement shall be conditioned
or restricted in a manner which in the reasonable judgment of a Party would (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank, or (B) render
consummation of the Merger unduly burdensome; provided, that such Party has
used its reasonable efforts (it being understood that such reasonable efforts
shall not include the threatening or commencement of any litigation) to cause
such conditions or restrictions to be removed or modified as appropriate.

                (ii)  Definitive Proxy Materials. Community National Bank
shall prepare a proxy statement which shall consist of the Community National
Bank definitive proxy materials relating to the Special Community National Bank
Meeting (the "Proxy Statement"). The Proxy Statement shall contain the
affirmative recommendation of the Board of Directors of Community National Bank
in favor of the adoption of this Agreement and the approval of the Merger. CBF
shall provide to Community National Bank such information and assistance in
connection with the preparation of the Proxy Statement as Community National
Bank may reasonably request. Community National Bank shall not be liable for
any untrue statement of a material fact or omission to state a material fact in
the Proxy Statement made in reliance upon, or in conformity with, information
furnished to Community National Bank by CBF for use therein. In connection with
the Special Community National Bank Meeting, the Parties shall file the proxy
statement with such Regulatory Agencies as may be required by law in order for
such materials to be furnished to Community National Bank shareholders in
connection with such meeting.

                (iii) Shareholder Approvals. Community National Bank shall
call a special meeting of its shareholders (the "Special Community National
Bank Meeting") and mail to them the Proxy Statement (as soon as reasonably
practicable following a determination by Community National Bank and CBF that
such special meeting should be called) in order that Community National Bank
shareholders may consider and vote upon the adoption of this Agreement and the
approval of the Merger in accordance with applicable law. CBF, as sole
shareholder of CINB, agrees to vote in favor of adoption of this Agreement and
approval of the Merger.

                (iv)  Securities Act Matters. CBF will prepare and file with
the SEC a Registration Statement under the Securities Act in connection with
the CBF Shares to be issued to Community National Bank shareholders in the
Merger. Community National Bank and CBF shall each promptly furnish all
information concerning it and the holders of its outstanding shares as the
other may reasonably request from time to time in connection with the
preparation of the Registration Statement. The Parties shall use their
reasonable efforts to cause the Registration Statement to become effective
under the Securities Act as soon as reasonably practicable after the filing
thereof and to take any action required to be taken under applicable state,
Blue Sky or securities laws in connection with the issuance of the CBF Shares
upon consummation of the Merger.




                                      19

<PAGE>   24

                (v)   Other Governmental Matters. Subject to the last sentence
of Section 5(b)(i), each of the Parties shall take any additional action that
may be necessary, proper, or advisable in connection with any other notice to,
filings with, and authorizations, consents, and approvals of governments and
governmental agencies that it may be required to give, make or obtain in
connection with the transactions contemplated by this Agreement.

            (c) Tax Opinion. On or before the date the Proxy Statement is
mailed to Community National Bank shareholders, Community National Bank and CBF
shall each use all reasonable efforts to obtain a written opinion from an
accounting or law firm selected by Community National Bank and CBF, to the
effect that the exchange of Community National Bank Shares, to the extent
exchanged for CBF Shares as contemplated herein, shall not give rise to gain or
loss to the holders of such Community National Bank Shares, or gain or loss to
CBF with respect to such exchange (except to the extent of any cash paid in
lieu of fractional shares), and accordingly, the Merger will constitute a
tax-free reorganization within the meaning of Section 368(a) of the Internal
Revenue Code (the "Tax Opinion"). The Tax Opinion shall be reasonably
satisfactory to each of Community National Bank and CBF in form and substance.

            (d) Conduct of Business Prior to the Effective Time of the Merger.
During the period from the date of this Agreement to the Effective Time of the
Merger, except as set forth in the Community National Bank or CBF Disclosure
Schedules, or with the prior written consent of the other Parties, or as
expressly contemplated or permitted by this Agreement, each of Community
National Bank and CBF shall (i) conduct its business in, and only in, the
usual, regular and ordinary course consistent with past practices, (ii) use its
reasonable best efforts to maintain and preserve intact its business
organization, employees and advantageous business relationships and retain the
services of its officers and key employees, and (iii) take no action which
would materially adversely affect or delay the ability of any Party to obtain
any necessary approvals of any Regulatory Authority or other governmental
authority required for the transactions contemplated hereby or to perform its
covenants and agreements under this Agreement.

            (e) Forbearance. During the period from the date of this Agreement
to the Effective Time of the Merger, except as set forth in the Community
National Bank or CBF Disclosure Schedules, or except as expressly contemplated
or permitted by this Agreement, no Party shall, or permit its Subsidiaries to,
without the prior written consent of the other Parties:

                (i)   Other than in the Ordinary Course of Business, incur any
indebtedness for borrowed money (other than short-term indebtedness incurred to
refinance short-term indebtedness; it being understood and agreed that
incurrence of indebtedness in the Ordinary Course of Business shall include,
without limitation, the creation of deposit liabilities, purchases of federal
funds, sales of certificates of deposit and entering into repurchase
agreements), assume, guarantee, endorse or otherwise as an accommodation become
responsible for the obligations of any other individual, corporation or other
entity, or make any loan or advance other than in the Ordinary Course of
Business;

                (ii)  Adjust, split, combine or reclassify any capital stock;
make, declare or pay any dividend (except in accordance with past practice) or
make any other distribution on, or directly or indirectly redeem, purchase or
otherwise acquire, any shares of its capital stock or any securities or
obligations convertible into or exchangeable for any shares of its capital
stock, or, grant any stock options or stock appreciation rights or grant any
individual, corporation or other entity any right to acquire any shares of its
capital stock;

                (iii) Sell, transfer, mortgage, encumber or otherwise dispose
of any of its material properties or assets to any individual, corporation or
other entity, or cancel, release or assign




                                      20

<PAGE>   25

any material indebtedness to any such person or any claims held by any such
person, except (A) in the Ordinary Course of Business, or (B) as set forth in a
Disclosure Schedule pursuant to contracts or agreements in force at the date of
this Agreement;

                (iv)   Except for transactions in the Ordinary Course of
Business, make any material investment in, either by purchase of stock or
securities, contributions to capital, property transfers, or purchase of
property or assets, any other individual, corporation or other entity;

                (v)    Except for transactions in the Ordinary Course of
Business, enter into or terminate any material contract or agreement, or make
any change in any of its material leases or contracts, other than renewals of
contracts and leases without material adverse changes of terms;

                (vi)   Increase in any material manner the compensation or
fringe benefits of any of its employees or pay any bonus or pension or
retirement allowance not required by any existing plan or agreement to any such
employees, or become a party to, amend or commit itself to any pension,
retirement, profit-sharing or welfare benefit plan or agreement or employment
agreement with or for the benefit of any employee, other than in the Ordinary
Course of Business (except that Community National Bank may amend the stock
option plans pursuant to which the Community National Bank Options were issued
to provide that the Community National Bank Options shall not terminate as a
result of the Merger); with the understanding that entering into any new
employment contracts, or renewing or amending any existing employment
contracts, shall be deemed outside the Ordinary Course of Business;

                (vii)  Amend its Articles of Incorporation, Articles of
Association, or its bylaws;

                (viii) Enter into any new line of business;

                (ix)   Change its lending, investment, asset/liability
management or other material banking policies in any respect which is material,
including without limitation, policies and procedures relating to calculating
and funding the Allowance;

                (x)    Incur or commit to any capital expenditure or any
obligations or liabilities in connection therewith other than capital
expenditures and obligations or liabilities incurred or committed to in the
Ordinary Course of Business;

                (xi)   Change its methods of accounting in effect at December
31, 1998, except as required by generally accepted accounting principles, or
its fiscal year; or

                (xii)  Agree to, or make any commitment to, take any of the
actions prohibited by this Section 5(e).

            (f) Issuance of Securities. Except as set forth in a Disclosure
Schedule or as contemplated by this Agreement, no Party shall or shall permit
any of its Subsidiaries to issue, deliver or sell, or authorize or propose the
issuance, delivery or sale of, any shares of its capital stock of any class,
any voting debt or any securities convertible into or exercisable for or any
rights, warrants or options to acquire, any such shares or voting debt, or
enter into any agreement with respect to any of the foregoing, other than (i)
the issuance of Community National Bank Shares, pursuant to outstanding
Community National Bank Options, in each case as in effect on the date of this
Agreement and in each case in accordance with their present terms; (ii) the
issuance of CBF Shares pursuant to outstanding CBF Options or CBF Warrants, in
each case as in effect on the date of this Agreement and in each case in
accordance with their present terms; (iii) issuances by a




                                      21

<PAGE>   26

Subsidiary of its capital stock to its parent; and (iv) the issuance by a Party
of any shares of its capital stock in a transaction approved by the Parties
pursuant to Section 5(g).

            (g) No Acquisitions. Other than acquisitions which may be mutually
agreed upon in writing by the Parties, no Party shall or shall permit any of
its Subsidiaries to acquire or agree to acquire, by merging or consolidation
with or by purchasing a substantial equity interest in, or by purchasing a
substantial portion of the assets, or assuming a substantial portion of the
liabilities of, or by any other manner, any business or any corporation,
partnership, association or other business organization or division thereof or
otherwise acquire or agree to acquire any assets in each case which are
material, individually or in the aggregate, to such Party and its Subsidiaries
taken as a whole; provided, however, that the foregoing shall not prohibit (i)
internal reorganizations, consolidations or dissolutions involving only
existing Subsidiaries, (ii) foreclosure and other acquisitions related to
previously contracted debt, in each case in the Ordinary Course of Business,
(iii) acquisitions of control by Community National Bank in its fiduciary
capacity, (iv) investments made by small business investment corporations,
acquisitions of financial assets and merchant banking activities, in each case
in the Ordinary Course of Business, or (v) the creation of new Subsidiaries
organized to conduct or continue activities otherwise permitted by this
Agreement.

            (h) Other Actions. No Party shall or shall permit any of its
Subsidiaries to take any action that, or fail to take any action the failure of
which, results in any of its representations and warranties set forth in this
Agreement being or becoming untrue in any material respect, or in any of the
conditions set forth in this Agreement not being satisfied or in a violation of
any provision of this Agreement which would adversely affect the ability of any
of them to obtain any of the Regulatory Approvals, except in every case as may
be required by applicable law.

            (i) Government Filings. Each Party shall file all reports,
applications and other documents required to be filed with the appropriate bank
regulators between the date hereof and the Effective Time of the Merger and
shall make available to the other Party copies of all such reports promptly
after the same are filed.

            (j) Tax-Free Reorganization Treatment. No Party shall take or cause
to be taken any action, whether before or after the Effective Time of the
Merger, which would disqualify the Merger as a "reorganization" within the
meaning of Section 368(a) of the Internal Revenue Code.

            (k) Full Access. Each Party shall and shall cause each of its
Subsidiaries to permit representatives of the others to have full access at all
reasonable times, and in a manner so as not to interfere with the normal
business operations of such Party and its Subsidiaries, to all premises,
properties, books, records, contracts, tax records, and documents of or
pertaining to each of such Party and its Subsidiaries. Each Party agrees to
furnish any other Party and its advisers with such financial operating data and
other information with respect to its business, properties and employees as
such Party shall, from time to time, reasonably request. No investigation by a
Party shall affect the representations and warranties of any other Party to
this Agreement, and each such representation and warranty shall survive any
such investigation.

            (1) Notice of Material Adverse Developments. Each Party shall give
prompt written notice to the other Parties of any material adverse effect on
its Condition, or any material adverse development affecting the assets,
liabilities, business, financial condition, operations, results of operations,
or future prospects of such Party and its Subsidiaries taken as a whole,
including without limitation (i) any material change in its business or
operations, (ii) any material complaints, investigations or hearings (or
communications indicating that the same may be contemplated) of any Regulatory
Authority, (iii) the institution or the threat of material litigation involving
such Party, or (iv) any event or condition that might be reasonably expected to
cause any of such Party's




                                      22

<PAGE>   27

representations and warranties set forth herein not to be true and correct in
all material respects as of the Closing Date. Each Party shall also give prompt
written notice to the other Parties of any other material adverse development
affecting the ability of such Party to consummate the transactions contemplated
by this Agreement. Any such notices shall be accompanied by copies of any and
all pertinent documents, correspondence and similar papers relevant to a
complete understanding of such material adverse development, which shall be
promptly updated as necessary. CBF shall have 20 business days after Community
National Bank gives any written notice pursuant to this Section 5(l) within
which to exercise any right CBF may have to terminate this Agreement pursuant
to Section 7(a)(iv) below by reason of the material adverse development, and
Community National Bank likewise shall have 20 business days after CBF gives
any written notice pursuant to this Section 5(l) within which to exercise any
right Community National Bank may have to terminate this Agreement pursuant to
Section 7(a)(iii) below by reason of the material adverse development. Unless
one of the Parties terminates this Agreement within the aforementioned period,
the written notice of a material development shall be deemed to have amended
the Disclosure Schedule, to have qualified the representations and warranties
contained herein, and to have cured any misrepresentation or breach of warranty
that otherwise might have existed hereunder by reason of the material adverse
development.

            (m) Exclusivity. Except as specifically permitted or contemplated
by this Agreement, the Parties shall not (and shall not cause or permit any of
their Subsidiaries to) solicit, initiate, encourage, entertain, consider, or
participate in the negotiation, discussion or submission of any proposal or
offer from any person (other than a Party) relating to any (i) liquidation,
dissolution, or recapitalization, (ii) merger or consolidation, (iii)
acquisition or purchase of 25% or more of securities or assets, or (iv) similar
transaction or business combination involving any of the Parties and/or its
Subsidiaries, or their respective assets (the foregoing transactions referred
to in subclauses (i) through (iv), inclusive, are referred to in this Agreement
as an "Acquisition Proposal"); provided, however, that each Party shall be
entitled to entertain, consider, and participate in negotiations and
discussions regarding, and furnish any information with respect to, any effort
or attempt by any person to do or seek to do any of the foregoing to the extent
that the Board of Directors of such Party determines in good faith, based upon
the written advice of its legal counsel, that the failure to so consider or
participate in such negotiations or discussions would be inconsistent with the
fiduciary obligations of the directors of such Party to the shareholders of
such Party. The Party shall give all of the other Parties prompt notice of any
such negotiations and discussions. Each Party shall notify others immediately
if any person (other than a Party) makes any proposal, offer, inquiry, or
contact with respect to any Acquisition Proposal.

            (n) Filings with the Offices. Upon the terms and subject to the
conditions of this Agreement, the Parties shall execute and file any and all
documents in connection with the Merger for filing with any Federal and state
offices.

            (o) Press Releases. Each Party shall consult with each other as to
the form and substance of any press release or other public disclosure
materially related to this Agreement, the Merger or any other transaction
contemplated hereby; provided, however, that any Party may make any public
disclosure it believes in good faith is required by law or regulation.

            (p) Agreements of Affiliates. Community National Bank shall deliver
to CBF a letter identifying all persons whom Community National Bank believes
to be, at the time the Merger is submitted to a vote of the Community National
Bank shareholders, "affiliates" of Community National Bank for purposes of Rule
145 under the Securities Act. Community National Bank shall use its best
efforts to cause each person who is identified as an "affiliate" in the letter
referred to above to deliver to CBF prior to the Effective Time of the Merger a
written agreement providing that each such person shall agree not to sell,
transfer or otherwise dispose of the CBF




                                      23

<PAGE>   28

Shares to be received by such person in the Merger, except in compliance with
the applicable provisions of the Securities Act and until such time as the
financial results covering at least 30 days of combined operations of CBF and
Community National Bank have been published within the meaning of Section
201.01 of the SEC's Codification of Financial Reporting Policies. Prior to the
Effective Time of the Merger, Community National Bank shall amend and
supplement such letter and use its reasonable best efforts to cause each
additional person who is identified as an "affiliate" to execute a written
agreement as set forth in this Section 5(p).

            (q) Miscellaneous Agreements and Consents. Subject to the terms and
conditions of this Agreement, each of the Parties hereto agrees to use its
respective best efforts to take, or cause to be taken, all action, and to do,
or cause to be done, all things necessary, proper or advisable under applicable
laws and regulations to consummate and make effective the transactions
contemplated by this Agreement as expeditiously as reasonably practicable,
including, without limitation, using their respective reasonable best efforts
to lift or rescind any injunction or restraining order or other order adversely
affecting the ability of the Parties to consummate the transactions
contemplated hereby. Each Party shall, and shall cause each of their respective
Subsidiaries to, use their reasonable best efforts to obtain all approvals and
Consents of all third parties and Regulatory Authorities necessary or, in the
reasonable opinion of any Party, desirable for the consummation of the
transactions contemplated by this Agreement. No Consent obtained which is
necessary to consummate the transactions contemplated by this Agreement shall
be conditioned or restricted in a manner which in the reasonable judgment of a
Party would (A) unduly impair or restrict the operations, or would have a
material adverse effect on the Condition, of CBF or the Surviving Bank, or (B)
render consummation of the Merger unduly burdensome; provided, that such Party
has used its reasonable efforts (it being understood that such reasonable
efforts shall not include the threatening or commencement of any litigation) to
cause such conditions or restrictions to be removed or modified as appropriate.

            (r) Indemnification.

                (i)   After the Effective Time of the Merger, CBF shall cause
the Surviving Bank to indemnify, defend and hold harmless the present and
former officers, directors, employees and agents of Community National Bank
(each, an "Indemnified Party") after the Effective Time of the Merger against
all losses, expenses, claims, damages or liabilities arising out of actions or
omissions occurring on or prior to the Effective Time of the Merger (including,
without limitation, the transactions contemplated by this Agreement) to the
full extent then permitted under, and in accordance with the terms and
conditions of, the Florida Business Corporation Act and by the Articles of
Association and Bylaws of Community National Bank as in effect on the date
hereof, including provisions relating to advances of expenses incurred in the
defense of any action or suit. CBF shall cause the Surviving Bank to apply such
rights of indemnification in good faith and to the fullest extent permitted by
applicable law.

                (ii)  If the Surviving Bank or any of its successors or
assigns (A) shall consolidate with or merge into any other corporation or
entity and shall not be the continuing or surviving corporation or entity of
such consolidation or merger, or (B) shall transfer all or substantially all of
its properties and assets to any individual, corporation or other entity, then
and in each such case, CBF shall cause the Surviving Bank to cause proper
provision to be made so that the successors and assigns of the Surviving Bank
shall assume the obligations set forth in this Section 5(r).

            (s) Fairness Opinions. On or before 10 days prior to the date of
the Proxy Statement, (i) Community National Bank shall use all reasonable
efforts to obtain an opinion from a firm selected by it that the terms of the
Merger are fair to Community National Bank shareholders




                                      24

<PAGE>   29

from a financial point of view (the "Community National Bank Fairness
Opinion"), and (ii) CBF shall have the right to obtain an opinion from a firm
selected by it that the terms of the Merger are fair to CBF shareholders from a
financial point of view (the "CBF Fairness Opinion").

            (t) Employee Benefit Plans. Community National Bank and CBF shall
use their best efforts to coordinate the conversion of each Community National
Bank Benefit Plan into similar plans of the Surviving Bank, to the extent
similar plans are maintained by the Surviving Bank, and to make available for
eligibility for Community National Bank employees all benefit plans and
policies maintained by the Surviving Bank following the Effective Time of the
Merger with such employees receiving credit for past service with a Party prior
to the Effective Time of the Merger for purposes of eligibility for
participation, vesting, and years of service, under such benefit plans and
policies.

                                  ARTICLE VI

                       CONDITIONS TO THE OBLIGATIONS OF
                        COMMUNITY NATIONAL BANK AND CBF

      Section 6.1 Conditions to Obligation to Close.

            (a) Conditions to Obligation of CBF. The obligation of CBF to
consummate the transactions to be performed by it in connection with the
Closing are subject to satisfaction of the following conditions:

                (i)   This Agreement and the Merger shall have received the
requisite approval of the shareholders of Community National Bank and the
number of Dissenting Community National Bank Shares shall not exceed 5% of the
number of Community National Bank Shares issued and outstanding immediately
prior to the Effective Time of the Merger;

                (ii)  The Parties shall have procured all approvals,
authorizations and Consents specified in Section 5(b) above and the Disclosure
Schedules, including but not limited to all necessary consents, authorizations
and approvals of Regulatory Authorities which, with respect to those from the
Regulatory Authorities, shall not contain provisions which (A) unduly impair or
restrict the operations, or would have a material adverse effect on the
Condition, of CBF or the Surviving Bank, or (B) render consummation of the
Merger unduly burdensome, in each case as determined in the reasonable
discretion of CBF;

                (iii) The representations and warranties set forth in Article
III above shall be true and correct in all material respects at and as of the
Closing Date;

                (iv)  Community National Bank shall have performed and
complied in all material respects with all its covenants required to be
complied with hereunder through the Closing;

                (v)   No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank to own, operate, or control
substantially all of the assets and operations of Community National Bank
and/or CBF to




                                      25

<PAGE>   30

own, operate, or control substantially all of the assets and operations of the
Surviving Bank (and no such judgment, order, decree, stipulation, injunction,
or charge shall be in effect);

                (vi)   The shareholders' equity of Community National Bank on
the last day of the calendar month immediately preceding the Closing Date, as
determined in accordance with GAAP before any adjustments required pursuant to
Statement of Financial Accounting Standards No. 115 ("FAS 115"), shall not be
less than the amount set forth in the September 30, 1999 Community National
Bank Financial Statements;

                (vii)  Community National Bank shall have delivered to CBF a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified above in Section 6(a)(i)
through (vi) is satisfied in all respects;

                (viii) All actions to be taken by Community National Bank in
connection with consummation of the transactions contemplated hereby and all
certificates, opinions, instruments, and other documents required to effect the
transactions contemplated hereby shall be reasonably satisfactory in form and
substance to CBF;

                (ix)   CBF shall have received the Tax Opinion in a form
reasonably satisfactory to CBF;

                (x)    CBF shall have received the CBF Fairness Opinion;

                (xi)   CBF shall have received a letter, dated as of the
Effective Time of the Merger, from an accounting firm selected by CBF and
Community National Bank to the effect that the Merger will qualify for
pooling-of-interests accounting treatment if closed and consummated in
accordance with this Agreement; and

                (xii)  CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Polk County and
First National Bank of Osceola County.

      CBF may waive any condition specified in this Section 6(a) if it executes
a writing so stating at or prior to the Closing.

            (b) Conditions to Obligation of Community National Bank. The
obligations of Community National Bank to consummate the transactions to be
performed by it in connection with the Closing is subject to satisfaction of
the following conditions:

                (i)  This Agreement and the Merger shall have received the
requisite approval of the shareholders of Community National Bank and the
number of Dissenting Community National Bank Shares shall not exceed 5% of the
number of Community National Bank Shares issued and outstanding immediately
prior to the Effective Time of the Merger;

                (ii) The Parties shall have procured all of the third party
approvals, authorizations and consents specified in Section 5(b) above, and the
Disclosure Schedules, including but not limited to all necessary consents,
authorizations and approvals of Regulatory Authorities which, with respect to
those from the Regulatory Authorities, shall not contain provisions which (A)
unduly impair or restrict the operations, or would have a material adverse
effect on the Condition, of CBF or the Surviving Bank, or (B) render
consummation of the Merger unduly burdensome, in each case as determined in the
reasonable discretion of Community National Bank;




                                       26

<PAGE>   31

                (iii)  The representations and warranties set forth in Article
IV above shall be true and correct in all material respects at and as of the
Closing Date;

                (iv)   CBF shall have performed and complied in all material
respects with all its covenants required to be complied with hereunder through
the Closing;

                (v)    No action, suit, or proceeding shall be pending or
threatened before any court or quasi-judicial or administrative agency of any
federal, state, local, or foreign jurisdiction wherein an unfavorable judgment,
order, decree, stipulation, injunction, or charge could (A) prevent
consummation of any of the transactions contemplated by this Agreement, (B)
cause any of the transactions contemplated by this Agreement to be rescinded
following consummation, or (C) affect adversely the right after the Effective
Time of the Merger of the Surviving Bank, to own, operate, or control
substantially all of the assets and operations of Community National Bank (and
no such judgment, order, decree, stipulation, injunction or charge shall be in
effect);

                (vi)   CBF shall have delivered to Community National Bank a
certificate (without qualification as to knowledge or materiality or otherwise)
to the effect that each of the conditions specified in Section 6(b)(i) through
(vii) is satisfied in all respects;

                (vii)  All actions to be taken by CBF in connection with
consummation of the transactions contemplated hereby and all certificates,
opinions, instruments, and other documents required to effect the transactions
contemplated hereby shall be reasonably satisfactory in form and substance to
Community National Bank;

                (viii) Community National Bank shall have received the Tax
Opinion in a form reasonably satisfactory to Community National Bank; and

                (ix)   CBF shall close simultaneously with the Effective Time
of the Merger the acquisitions by CBF of First National Bank of Polk County and
First National Bank of Osceola County.

      Community National Bank may waive any condition specified in this Section
6(b) if it executes a writing so stating at or prior to the Closing.

                                  ARTICLE VII

                                  TERMINATION

      Section 7.1 Termination.

            (a) Termination of Agreement. Any of the Parties may terminate this
Agreement with the prior authorization of its Board of Directors (whether
before or after approval of its or any other Party's shareholders) as provided
below:

                (i)  The Parties may terminate this Agreement by mutual
written consent at any time prior to the Effective Time of the Merger;

                (ii) CBF may terminate this Agreement by giving written
notice to Community National Bank at any time prior to the Effective Time of
the Merger in the event Community National Bank is in breach, and Community
National Bank may terminate this Agreement by giving written notice to CBF at
any time prior to the Effective Time of the Merger in




                                      27

<PAGE>   32

the event CBF or CINB is in breach, of any representation, warranty, or
covenant contained in this Agreement in any material respect. Each Party shall
have the right to cure any such breach, if such breach is capable of being
cured, within 15 days after receipt of written notice of such breach or within
any such longer period mutually agreed to in writing by the Parties hereto
("Cure Period"); provided, however, that in no event shall the Cure Period
extend beyond December 31, 2000;

                (iii) If a material adverse development shall have occurred
affecting the Condition of CBF on a consolidated basis, Community National Bank
may terminate this Agreement by giving written notice to CBF;

                (iv)  If a material adverse development shall have occurred
affecting the Condition of Community National Bank, CBF may terminate this
Agreement by giving written notice to Community National Bank;

                (v)   Community National Bank and CBF each may terminate this
Agreement by giving written notice to the other Party at any time after (i) the
Community National Bank Special Meeting in the event this Agreement or the
Merger fails to receive the requisite Community National Bank shareholder
approval, or (ii) the denial, and any final appeal or rehearing thereof (or if
any denial by such authority is not appealed within the time limit for appeal),
of any approval from a Regulatory Authority necessary to permit the Parties to
consummate the Merger and the transactions contemplated by this Agreement or if
any Consent shall be conditioned or restricted in the manner provided in the
last sentence of Section 5(b)(i); and

                (vi)  Any Party may terminate this Agreement by giving written
notice to the other Parties at any time after December 31, 2000 if the
Effective Time of the Merger has not yet then occurred and such termination was
approved by a two-thirds vote of such Party's full Board of Directors.

            (b) Effect of Termination. If any Party terminates this Agreement
pursuant to Section 7(a) above, all obligations of the Parties hereunder shall
terminate without any liability of any Party to any other Party (except for any
liability of any Party then in breach); provided, however, that the
confidentiality provisions contained in Section 5(k) above, and the expense
provisions in 8(k) below, shall survive any such termination.

                                 ARTICLE VIII

                                 MISCELLANEOUS

      Section 8.1 Miscellaneous.

            (a) Survival. None of the representations, warranties, and
covenants of the Parties (other than the provisions in Article II above
concerning issuance of CBF Shares and the provisions in Section 5(r) above
concerning insurance and indemnification) shall survive the Effective Time of
the Merger.

            (b) No Third Party Beneficiaries. This Agreement shall not confer
any rights or remedies upon any person other than the Parties and their
respective successors and permitted assigns; provided, however, that (i) the
provisions in Article II above concerning issuance of CBF Shares are intended
for the benefit of Community National Bank shareholders and (ii) the provisions




                                      28

<PAGE>   33

in Section 5(r) above concerning insurance and indemnification are intended for
the benefit of the individuals specified and their respective legal
representatives.

            (c) Entire Agreement. This Agreement (including the documents
referred to herein) constitutes the entire agreement among the Parties and
supersedes any prior understandings, agreements, or representations by or among
the Parties, written or oral, that may have related in any way to the subject
matter hereof.

            (d) Successors and Assigns. This Agreement shall be binding upon
and inure to the benefit of the Parties named herein and their respective
successors and permitted assigns. No Party may assign either this Agreement or
any of its rights, interests, or obligations hereunder without the prior
written approval of the other Parties.

            (e) Counterparts. This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together shall constitute one and the same instrument.

            (f) Headings. The section headings contained in this Agreement are
inserted for convenience only and shall not affect in any way the meaning or
interpretation of this Agreement.

            (g) Notices. All notices, requests, consents and other
communications required or permitted under this Agreement shall be in writing
(including telex and telegraphic communication) and shall be (as elected by the
person giving such notice) hand delivered by messenger or courier service,
delivered by facsimile transmission, or mailed (airmail if international) by
registered or certified mail (postage prepaid), return receipt requested,
addressed to:

If to CBF or CINB:                  James H. White
                                    Chairman of the Board, President and Chief
                                    Executive Officer
                                    Centerstate Banks of Florida, Inc.
                                    7722 State Road 544 East
                                    Winter Haven, Florida 33881
                                    Facsimile: (941) 421-6663


If to Community National Bank:      James S. Stalnaker, Jr.
                                    President and Chief Executive Officer
                                    Community National Bank of Pasco County
                                    6930 Gall Boulevard
                                    Zephyrhills, FL 33541-2513
                                    Facsimile: (813) 783-3599

















                                      29

<PAGE>   34

and, in all cases, with copies to:  John P. Greeley, Esquire
                                    Smith, Mackinnon, Greeley, Bowdoin,
                                       Edwards, Brownlee & Marks, P.A.
                                    255 S. Orange Avenue, Suite 800
                                    Orlando, FL 32801
                                    Facsimile: (407) 843-2448

or to such other address as any Party may designate by notice complying with
the terms of this Section. Each such notice shall be deemed delivered (a) on
the date delivered if by hand delivery; (b) on the date of transmission with
confirmed answer back if by telex, facsimile or other telegraphic method; and
(c) on the date upon which the return receipt is signed or delivery is refused
or the notice is designated by the postal authorities as not deliverable, as
the case may be, if mailed.

            (h) Governing Law. This Agreement shall be governed by and
construed in accordance with the internal laws of the State of Florida without
regard to principles of conflict of laws.

            (i) Amendments and Waivers. To the extent permitted by law, the
Parties may amend any provision of this Agreement at any time prior to the
Effective Time of the Merger by a subsequent writing signed by each of the
Parties upon the approval of their respective Boards of Directors; provided,
however, that after approval of this Agreement by a Party's shareholders, there
shall be made no amendment in the Conversion Ratio in a manner that adversely
affects the economic value of the Merger to such shareholders without their
further approval. No amendment of any provision of this Agreement shall be
valid unless the same shall be in writing and signed by all of the Parties. No
waiver by any Party of any default, misrepresentation, or breach of warranty or
covenant hereunder, whether intentional or not, shall be deemed to extend to
any prior or subsequent default, misrepresentation, or breach of warranty or
covenant hereunder or affect in any way any rights arising by virtue of any
prior or subsequent such occurrence.

            (j) Severability. Any term or provision of this Agreement that is
invalid or unenforceable in any situation in any jurisdiction shall not affect
the validity or enforceability of the remaining terms and provisions hereof or
the validity or enforceability of the remaining terms and provision hereof or
the validity or enforceability of the offending term or provision in any other
situation or in any other jurisdiction. If the final judgment of a court of
competent jurisdiction declares that any term or provision hereof is invalid or
unenforceable, the Parties agree that the court making the termination of
invalidity or unenforceability shall have the power to reduce the scope,
duration, or area of the term or provision, to delete specific words or
phrases, or to replace any invalid or unenforceable term or provisions with a
term or provisions that is valid and enforceable and that comes closest to
expressing the intention of the invalid or unenforceable term or provision, and
this Agreement shall be enforceable as so modified after the expiration of the
time within which the judgment may be appealed.

            (k) Expenses. Each Party shall bear its own expenses in connection
with the negotiation and execution of this Agreement and the implementation and
effectiveness of the Merger. Notwithstanding the foregoing, if any legal action
or other proceeding is brought for the enforcement of this Agreement, or
because of an alleged dispute, breach, default or misrepresentation in
connection with any provision of this Agreement, the successful or prevailing
Party or Parties shall be entitled to recover reasonable attorneys' fees, sales
and use taxes, court costs and all expenses even if not taxable as court costs
(including, without limitation, all such fees, taxes, costs and expenses
incident to arbitration, appellate, bankruptcy and post-judgment proceedings),
incurred in that action or proceeding, in addition to any other relief to which
such Party or Parties




                                      30

<PAGE>   35

may be entitled. Attorneys' fees shall include, without limitation, paralegal
fees, investigative fees, administrative costs, sales and use taxes and all
other charges billed by the attorney to the prevailing Party.

            (l) Construction. The language used in this Agreement shall be
deemed to be the language chosen by the Parties hereto to express their mutual
intent, and no rule of strict construction shall be applied against any Party.
Any reference to any federal, state, local or foreign statute or law shall be
deemed also to refer to all rules and regulations promulgated thereunder,
unless the context otherwise requires.

            (m) Incorporation of Exhibits and Schedules. The Exhibits and
Schedules identified in this Agreement are incorporated herein by reference and
made a part hereof.

            (n) Jurisdiction and Venue. The Parties acknowledge that a
substantial portion of negotiations and anticipated performance and execution
of this Agreement occurred or shall occur in Polk County, Florida, and that,
therefore, without limiting the jurisdiction or venue of any other federal or
state courts, each of the Parties irrevocably and unconditionally (a) agrees
that any suit, action or legal proceeding arising out of or relating to this
Agreement may be brought in a state or federal court of record in Polk County;
(b) consents to the jurisdiction of each such Court in any suit, action or
proceeding; (c) waives any objection which it may have to the laying of venue
of any such suit, action or proceeding in any of such courts; and (d) agrees
that service of any court paper may be effected on such Party by mail, as
provided in this Agreement, or in such other manner as may be provided under
applicable laws or court rules in said state.

            (o) Remedies Cumulative. Except as otherwise expressly provided
herein, no remedy herein conferred upon any Party is intended to be exclusive
of any other remedy, and each and every such remedy shall be cumulative and
shall be in addition to every other remedy given hereunder or now or hereafter
existing at law or in equity or by statute or otherwise. No single or partial
exercise by any Party of any right, power or remedy hereunder shall preclude
any other or further exercise thereof.

      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement and
have affixed their respective seals as of the date first above written, each by
its President and Chief Executive Officer and attested to by its Cashier or
Secretary, pursuant to a resolution of its Board of Directors, acting by a
majority.


CENTERSTATE BANKS OF FLORIDA, INC.        COMMUNITY NATIONAL BANK OF
                                          PASCO COUNTY


/s/ James H. White                        /s/ James S. Stalnaker, Jr.
- ------------------------------------      ------------------------------------
James H. White, Chairman of the Board     James S. Stalnaker, Jr.
President and Chief Executive Officer     President and Chief Executive Officer


Attest:                                   Attest:


/s/ George H. Carefoot                    /s/ Elizabeth J. Bowen
- ------------------------------------      ------------------------------------
George H. Carefoot, Secretary             Elizabeth J. Bowen, Cashier









                                      31

<PAGE>   36

STATE OF FLORIDA
COUNTY OF POLK

     The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by James H. White and George H. Carefoot, Chairman of the
Board, President and Chief Executive Officer, and Secretary, respectively, of
Centerstate Banks of Florida, Inc.


                                          /s/ John P. Greeley
                                          ------------------------------------
                                          Printed Name: /s/ John P. Greeley
                                          Notary Public, State of Florida


Personally Known [X] or Produced Identification [ ]
Type of Identification Produced ______________________________________________




STATE OF FLORIDA
COUNTY OF PASCO

      The foregoing instrument was acknowledged before me this 10th day of
December, 1999, by James S. Stalnaker, Jr. and Elizabeth J. Bowen, President
and Chief Executive Officer, and Cashier, respectively, of Community National
Bank of Pasco County.


                                          /s/ John P. Greeley
                                          ------------------------------------
                                          Printed Name: /s/ John P. Greeley
                                          Notary Public, State of Florida


Personally Known [X] or Produced Identification [ ]
Type of Identification Produced ______________________________________________
























                                      32

<PAGE>   37

                                    JOINDER

      Community Interim National Bank of Pasco County hereby joins in the
foregoing Agreement, undertakes that it be bound thereby and that it will duly
perform all the acts and things therein referred to provided to be done by it.

      IN WITNESS WHEREOF, Community Interim National Bank of Pasco County has
caused this undertaking to be made by its duly authorized officers as of this
____ day of _____________, ______.


                                         COMMUNITY INTERIM NATIONAL
                                         BANK OF PASCO COUNTY


                                         -------------------------------------
                                         James S. Stalnaker, Jr.
                                         President and Chief Executive Officer


                                         Attest:


                                         -------------------------------------
                                         Elizabeth J. Bowen, Cashier


STATE OF FLORIDA
COUNTY OF PASCO

      The foregoing instrument was acknowledged before me this _____ day of
__________, _____, by James S. Stalnaker, Jr., and Elizabeth J. Bowen,
President and Chief Executive Officer, and Cashier, respectively, of Community
Interim National Bank of Pasco County.


                                          ____________________________________
                                          Printed Name: ______________________
                                          Notary Public, State of Florida


Personally Known [ ] or Produced Identification [ ]
Type of Identification Produced ______________________________________________























                                      33

<PAGE>   38

                                 SCHEDULE 1.4
                                      TO
                              AGREEMENT TO MERGE

            NAMES AND ADDRESSES OF DIRECTORS AND EXECUTIVE OFFICERS
                               OF SURVIVING BANK

DIRECTORS                                            EXECUTIVE OFFICERS
- ---------                                            ------------------

James H. Bingham                                     James S. Stalnaker, Jr.
P. O. Box 1681                                       35124 Sidesaddle Trail
Dade City, FL 33526                                  Dade City, FL 33523

G. Robert Blanchard, Sr.                             Timothy A. Pierson
1414 Swan Ave., Suite 201                            36549 Laurel Oak Lane
Tampa, FL 33606                                      Dade City, FL 33525

Pavitar S. Cheema                                    Elizabeth J. Bowen
38023 Medical Center Dr.                             40037 Sunburst Drive
Zephyhills, FL 33541                                 Dade City, FL 33525

Emory R. Guess                                       Linda A. Jones
103 CR 532C                                          7133 Peninsula Drive
Bushnell, FL 33513                                   New Port Richey, FL 34652

Larry  S. Hersch                                     Thomas M. Ward
P. O. Box 1046                                       6439 Huntington Drive
Dade City, FL 33526                                  Zephyrhills, FL 33541

Michael R. Langley                                   James H. White
10392 CR 561A                                        P. O. Box 188
Clermont, FL 34711                                   Haines City, FL 33845-0188

Carol Madill Lockey
3909 Northampton Way
Tampa, FL 33624

Jean M. Murphy
6941 Murphy Rd.
Zephyrhills, FL 33540

Ronald E. Oakley
P. O. Box 4170
Lake Wales, FL 33853

James S. Stalnaker, Jr.
35124 Sidesaddle Trail
Dade City, FL 33523

James H. White
P. O. Box 188
Haines City, FL 33845-0188






<PAGE>   39

                                 SCHEDULE 1.6
                                      TO
                              AGREEMENT TO MERGE

                       CAPITALIZATION OF SURVIVING BANK

      The capital stock, capital surplus and retained earnings of the Surviving
Bank shall be the following amounts adjusted, however, for earnings and
expenses and shares issued between September 30, 1999 and the Effective Time of
the Merger:

<TABLE>
<CAPTION>

<S>                                                                  <C>
Common Stock, $5.00 par value; 509,900
shares authorized; 486,835 shares issued and
outstanding                                                          $2,434,175

Capital surplus                                                       2,557,000

Net unrealized gains/losses on securities held
as available-for-sale                                                   (35,000)

Retained earnings                                                     2,878,000
                                                                     ----------
   Total Shareholders' Equity                                        $7,834,175
                                                                     ==========
</TABLE>

























<PAGE>   1

                                                                   EXHIBIT 3.1

                           ARTICLES OF INCORPORATION

                                       OF

                       CENTERSTATE BANKS OF FLORIDA, INC.

         The undersigned, being of legal age and desiring to form a corporation
(hereinafter referred to as the "Corporation") pursuant to the provisions of
the Florida Business Corporation Act, as amended (such Act, as amended from
time to time, is hereinafter referred to as the "Act"), executes the following
Articles of Incorporation.

                                   ARTICLE I

                                      Name

         The name of the Corporation is Centerstate Banks of Florida, Inc.


                                   ARTICLE II

                                    Duration

         This Corporation shall commence its existence immediately upon the
filing of these Articles of Incorporation and shall have perpetual duration
unless sooner dissolved according to law.

                                  ARTICLE III

                           Purpose and General Powers

         The general purpose of the Corporation shall be the transaction of any
and all lawful business for which corporations may be incorporated under the
Act. The Corporation shall have all of the powers enumerated in the Act and all
such other powers as are not specifically prohibited to corporations for profit
under the laws of the State of Florida.




<PAGE>   2

                                   ARTICLE IV

                                 Capital Stock

         A. Number and Class of Shares Authorized; Par Value.

            The Corporation is authorized to issue the following shares of
capital stock:

            (1) Common Stock. The aggregate number of shares of common stock
(referred to in these Articles of Incorporation as "Common Stock") which the
Corporation shall have authority to issue is 20,000,000 with a par value of
$0.01 per share.

            (2) Preferred Stock. The aggregate number of shares of preferred
stock (referred to in these Articles of Incorporation as "Preferred Stock")
which the Corporation shall have authority to issue is 5,000,000 with a par
value of $.01 per share.

         B. Description of Remaining Shares of Preferred Stock.

            The terms, preferences, limitations and relative rights of the
shares of Preferred Stock are as follows:

            (1) Dividends on the outstanding shares of Preferred Stock shall be
declared and paid or set apart for payment before any dividends shall be
declared and paid or set apart for payment on the outstanding shares of Common
Stock with respect to the same quarterly period. Dividends on any shares of
Preferred Stock shall be cumulative only if and to the extent determined by
resolution of the Board of Directors, as provided below. In the event of any
liquidation, dissolution, or winding up of the affairs of the Corporation,
whether voluntary or involuntary, the outstanding shares of Preferred Stock
shall have preference and priority over the outstanding shares of Common Stock
for payment of the amount, if any, to which shares of each outstanding series
of Preferred Stock may be entitled in accordance with the terms and rights
thereof and each holder of Preferred Stock shall be entitled to be paid in full
such amount, or have a sum sufficient for the payment in full set aside, before
any such payments shall be made to the holders of Common stock.

            (2) The Board of Directors is expressly authorized at any time and
from time to time to provide for the issuance of shares of Preferred Stock in
one or more series, with such voting powers, full or limited (including, by way
of illustration and not limitation, in excess of one vote per share), or
without voting powers, and with such designations, preferences and relative
participating, option or other rights, qualifications, limitations or
restrictions, as shall be fixed and determined in the resolution or resolutions
providing for the issuance thereof adopted by the Board of Directors, and as
are not stated and expressed in these Articles of Incorporation or any
amendment hereto, including (but without limiting the generality of the
foregoing) the following:




                                       2
<PAGE>   3

                  (a) The distinctive designation of such series and the number
            of shares which shall constitute such series, which number may be
            increased (except where otherwise provided by the Board of
            Directors in creating such series) or decreased (but not below the
            number of shares thereof then outstanding) from time to time by
            resolution of the Board of Directors; and

                  (b) The rate and manner of payment of dividends payable on
            shares of such series, including the dividend rate, date of
            declaration and payment, whether dividends shall be cumulative, and
            the conditions upon which and the date from which such dividends
            shall be cumulative; and

                  (c) Whether shares of such series shall be redeemed, the time
            or times when, and the price or prices at which, shares of such
            series shall be redeemable, the redemption price, the terms and
            conditions of redemption, and the sinking fund provisions, if any,
            for the purchase or redemption of such shares; and

                  (d) The amount payable on shares of such series and the
            rights of holders of such shares in the event of any voluntary or
            involuntary liquidation, dissolution or winding up of the affairs
            of the Corporation; and

                  (e) The rights, if any, of the holders of shares of such
            series to convert such shares into, or exchange such shares for,
            shares of Common Stock, other securities, or shares of any other
            class or series of Preferred Stock and the terms and conditions of
            such conversion or exchange; and

                  (f) The voting rights, if any, and whether full or limited,
            of the shares of such series, which may include no voting rights,
            one vote per share, or such higher number of votes per share as may
            be designated by the Board of Directors; and

                  (g) The preemptive or preferential rights, if any, of the
            holders of shares of such series to subscribe for, purchase,
            receive, or otherwise acquire any part of any new or additional
            issue of stock of any class, whether now or hereafter authorized,
            or of any bonds, debentures, notes, or other securities of the
            Corporation, whether or not convertible into shares of stock with
            the Corporation.

            (3) Except in respect of the relative rights and preferences that
may be provided by the Board of Directors as hereinbefore provided, all shares
of Preferred Stock shall be identical, and each share of a series shall be
identical in all respects with the other shares of the same series. When
payment of the consideration for which shares of Preferred Stock are to be
issued shall have been received by the Corporation, such shares shall be deemed
to be fully paid and nonassessable.




                                       3
<PAGE>   4

         C. Common Stock Voting Rights.

            Each record holder of Common Stock shall be entitled to one vote
for each share held. Holders of Common Stock shall have no cumulative voting
rights in any election of directors of the Corporation.

         D. Preemptive Rights.

            Holders of Common Stock shall not have as a matter of right any
preemptive or preferential right to subscribe for, purchase, receive, or
otherwise acquire any part of any new or additional issue of stock of any
class, whether now or hereafter authorized, or of any bonds, debentures, notes,
or other securities of the Corporation, whether or not convertible into shares
of stock of the Corporation.

                                   ARTICLE V

         Initial Registered Office and Agent; Principal Place of Business

         The initial registered office of this Corporation shall be located at
the City of Winter Haven, County of Polk and State of Florida, and its address
there shall be, at present, 7722 SR 544 East, Winter Haven, FL 33881, and the
initial registered agent of the Corporation at that address shall be James H.
White. The Corporation may change its registered agent or the location of its
registered office, or both, from time to time without amendment of these
Articles of Incorporation. The principal place of business and the mailing
address of the Corporation shall be: 7722 SR 544 East, Winter Haven, FL 33881.

                                   ARTICLE VI

                           Initial Board of Directors

         The initial Board of Directors of the Corporation shall consist of one
director. The name and street address of the initial director of this
Corporation is:

                             James H. White
                             7722 SR 544 East
                             Winter Haven, FL  33881







                                       4
<PAGE>   5

         The number of Directors of this Corporation shall be the number from
time to time fixed by the Shareholders, or by the Directors, in accordance with
the terms and conditions of the Bylaws, but at no time shall said number of
Directors be less than one.

                                  ARTICLE VII

                                  Incorporator

         The name and street address of the person signing these Articles of
Incorporation as Incorporator are:

                             James H. White
                             7722 SR 544 East
                             Winter Haven, FL  33881

                                  ARTICLE VIII

                                     Bylaws

         The power to adopt, alter, amend or repeal bylaws shall be vested in
the Board of Directors.

                                   ARTICLE IX

                                   Amendment

         This Corporation reserves the right to amend or repeal any provisions
contained in these Articles of Incorporation, or any amendment hereto, and any
right conferred upon the shareholders is subject to this reservation.

                                   ARTICLE X

                             Headings and Captions

         The headings or captions of these various Articles of Incorporation
are inserted for convenience and none of them shall have any force or effect,
and the interpretation of the various articles shall not be influenced by any
of said headings or captions.




                                       5
<PAGE>   6

         IN WITNESS WHEREOF, the undersigned does hereby make and file these
Articles of Incorporation declaring and certifying that the facts stated herein
are true, and hereby subscribes thereto and hereunto sets his hand and seal
this 7th day of September, 1999.


                                            /s/ James H. White
                                            -----------------------------
                                            James H. White


STATE OF FLORIDA
COUNTY OF POLK

         The foregoing instrument was acknowledged before me this 7th day of
September, 1999, by JAMES H. WHITE.

                                            /s/ Barbara McHugh
                                            -----------------------------
                                            Printed Name: Barbara McHugh
                                            Notary Public, State of Florida


Personally Known [X] or Produced Identification [ ]
Type of Identification Produced ___________________________________________















                                       6
<PAGE>   7

               CERTIFICATE DESIGNATING PLACE OF BUSINESS FOR THE
                SERVICE OF PROCESS WITHIN FLORIDA AND REGISTERED
                     AGENT UPON WHOM PROCESS MAY BE SERVED

         In compliance with Sections 48.091 and 607.0501, Florida Statutes, the
following is submitted:

         Centerstate Banks of Florida, Inc. (the "Corporation") desiring to
organize as a domestic corporation or qualify under the laws of the State of
Florida has named and designated James H. White as its Registered Agent to
accept service of process within the State of Florida with its registered
office located at 7722 SR 544 East, Winter Haven, FL 33881.

                                 ACKNOWLEDGMENT

         Having been named as Registered Agent for the Corporation at the place
designated in this Certificate, I hereby agree to act in this capacity; and I
am familiar with and accept the obligations relating to service as a registered
agent, as the same may apply to the Corporation; and I further agree to comply
with the provisions of Florida Statutes, Section 48.091 and all other statutes,
all as the same may apply to the Corporation relating to the proper and
complete performance of my duties as Registered Agent.

         Dated this 7th day of September, 1999


                                            /s/ James H. White
                                            --------------------------------
                                            James H. White, Registered Agent
















                                       7

<PAGE>   1


                                                                   Exhibit 3.2










                                     BYLAWS

                                       OF


                       CENTERSTATE BANKS OF FLORIDA, INC.
















<PAGE>   2

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

Section                      Caption                                                       Page
<S>                   <C>                                                                  <C>
                      ARTICLE I - Meeting of Shareholders..............................      1

Section 1             Annual Meeting...................................................      1
Section 2             Special Meetings.................................................      1
Section 3             Place............................................................      1
Section 4             Notice of Meeting................................................      1
Section 5             Notice of Adjourned Meetings.....................................      2
Section 6             Waiver of Notice.................................................      2
Section 7             Record Date......................................................      2
Section 8             Shareholders' List for Meeting...................................      2
Section 9             Voting Entitlement of Shares.....................................      3
Section 10            Proxies..........................................................      3
Section 11            Shareholder Quorum and Voting....................................      4
Section 12            Voting Trusts....................................................      4
Section 13            Shareholders' Agreements.........................................      4

                      ARTICLE II - Directors...........................................      5

Section 1             General Powers...................................................      5
Section 2             Qualifications of Directors......................................      5
Section 3             Number...........................................................      5
Section 4             Election and Term................................................      5
Section 5             Vacancy on Board.................................................      5
Section 6             Removal of Directors by Shareholders.............................      5
Section 7             Compensation.....................................................      5
Section 8             Presumption of Assent............................................      5
Section 9             Directors' Meetings..............................................      6
Section 10            Notice of Meetings...............................................      6
Section 11            Waiver of Notice.................................................      6
Section 12            Quorum and Voting................................................      6
Section 13            Action by Directors Without a Meeting............................      6
Section 14            Adjournments.....................................................      6
Section 15            Participation by Conference Telephone............................      6
</TABLE>




                                       i
<PAGE>   3

<TABLE>
<CAPTION>

Section                      Caption                                                       Page
<S>                   <C>                                                                  <C>
                      ARTICLE III - Board Committees...................................      7

Section 1             Standing Committees..............................................      7
Section 2             Audit Committee..................................................      7
Section 3             Compensation Committee...........................................      7
Section 4             Loan Committee...................................................      7
Section 5             Other Committees.................................................      7
Section 6             Alternate Member Vacancies.......................................      7
Section 7             Prohibited Committee Actions.....................................      7
Section 8             Tenure..........................................................       8
Section 9             Meetings........................................................       9
Section 10            Quorum..........................................................       9
Section 11            Action Without a Meeting........................................       9
Section 12            Procedures......................................................       9
Section 13            Limitation......................................................       9

                      ARTICLE IV - Officers............................................      9

Section 1             Officers, Election and Terms of Office...........................      9
Section 2             Resignation and Removal of Officers..............................     10
Section 3             Vacancies........................................................     10
Section 4             Chief Executive Officer..........................................     10
Section 5             Chairman of the Board............................................     10
Section 6             Vice Chairman....................................................     11
Section 7             President........................................................     11
Section 8             Vice President...................................................     11
Section 9             Secretary........................................................     11
Section 10            Treasurer........................................................     12
Section 11            Delegation of Duties.............................................     12

                      ARTICLE V - Stock Certificates...................................     12

Section 1             Issuance.........................................................     12
Section 2             Signatures; Form.................................................     12
Section 3             Transfer of Stock................................................     13
Section 4             Lost Certificates................................................     14

                      ARTICLE VI - Indemnification.....................................     14

Section 1             Definitions......................................................     14
Section 2             Indemnification of Officers, Directors, Employees
                          and Agents...................................................     15
</TABLE>




                                      ii

<PAGE>   4

<TABLE>
<CAPTION>

Section                      Caption                                                       Page
<S>                   <C>                                                                  <C>
                      ARTICLE VII - General Provisions.................................     18

Section 1             Fiscal Year......................................................     18
Section 2             Seal.............................................................     18
Section 3             Amendment of Bylaws..............................................     18

                      CERTIFICATE OF ADOPTION..........................................     18
</TABLE>

























                                      ii

<PAGE>   5

                                    BYLAWS
                                      OF
                       CENTERSTATE BANKS OF FLORIDA, INC.

                                   ARTICLE I

                            Meeting of Shareholders

         Section 1. Annual Meeting. The annual meeting of the shareholders of
the Corporation shall be held following the end of the Corporation's fiscal
year at such time as shall be determined by the Board of Directors. The annual
meeting shall be held for the election of directors of the Corporation and the
transaction of any business which may be brought before the meeting. The annual
meeting of the shareholders for any year shall be held no later than thirteen
months after the last preceding annual meeting of shareholders. The failure to
hold the annual meeting at the time stated shall not affect the validity of any
corporate action and shall not work a forfeiture of or dissolution of the
Corporation. Annual meetings shall be held at the Corporation's principal
office unless stated otherwise in the notice of the annual meeting.

         Section 2. Special Meetings. Special meetings of the shareholders
shall be held when directed by the Chairman of the Board, the President, or the
Board of Directors, or when requested in writing by the holders of not less
than one-third of all the votes entitled to be cast on any issue proposed to be
considered at the proposed special meeting. Shareholders should sign, date, and
deliver to the Corporation's Secretary one or more written demands for the
meeting describing the purpose or purposes for which it is to be held. A
meeting requested by shareholders shall be called for a date not less than ten
nor more than sixty days after the request is made. The call for the meeting
shall be issued by the Secretary, unless the Chairman of the Board, the
President, the Board of Directors, or shareholders requesting the calling of
the meeting shall designate another person to do so.

         Section 3. Place. Meetings of shareholders may be held either within
or without the State of Florida. Unless otherwise directed by the Board of
Directors, meetings of the shareholders shall be held at the principal offices
of the Corporation in the State of Florida.

         Section 4. Notice of Meeting. The Corporation shall notify
shareholders in writing of the date, time, and place of each annual and special
shareholders' meeting no fewer than ten or more than sixty days before the
meeting date. Notice of a shareholders' meeting may be communicated or
delivered to any shareholder in person, or by teletype, telegraph or other form
of electronic communication, or by mail, by or at the direction of the Chairman
of the Board, the President, the Secretary, or the officer or persons calling
the meeting. If notice is mailed, it shall be deemed to be delivered when
deposited in the United States mail, addressed to the shareholder at his
address as it appears on the stock transfer books of the Corporation, with
postage thereon prepaid.




<PAGE>   6

         Section 5. Notice of Adjourned Meetings. When an annual or special
shareholders' meeting is adjourned to a different date, time or place, notice
need not be given of the new date, time or place if the new date, time or place
is announced at the meeting before an adjournment is taken, and any business
may be transacted at the adjourned meeting that might have been transacted on
the original date of the meeting. If, however, after the adjournment the Board
of Directors fixes a new record date for the adjourned meeting, a notice of the
adjourned meeting must be given to persons who are shareholders as of the new
record date who are entitled to notice of the meeting.

         Section 6. Waiver of Notice. A shareholder may waive any notice
required by the Articles of Incorporation or Bylaws before or after the date
and time stated in the notice. The waiver must be in writing, be signed by the
shareholder entitled to the notice, and be delivered to the Corporation for
inclusion in the minutes or filing with the corporate records. Attendance by a
shareholder at a meeting waives objection to lack of notice or defective notice
of the meeting, unless the shareholder at the beginning of the meeting objects
to holding the meeting or transacting business at the meeting.

         Section 7. Record Date. For the purpose of determining the
shareholders entitled to notice of a shareholders' meeting, to demand a special
meeting, to vote, or to take any other action, the Board of Directors may fix
the record date for any such determination of shareholders.

         The record date for determining shareholders entitled to demand a
special meeting is the date the first shareholder delivers his demand to the
Corporation. The record date for determining shareholders entitled to take
action without a meeting is the date the first signed written consent is
delivered to the Corporation under Section 4 of this Article. A record date for
purposes of this Section may not be more than seventy days before the meeting
or action requiring a determination of shareholders.

         If the stock transfer books are not closed and no record date is fixed
for the determination of shareholders entitled to notice or to vote at a
meeting of shareholders, or shareholders entitled to receive payment of a
dividend, the date on which notice of the meeting is mailed or the date on
which the resolution of the Board of Directors declaring such dividend is
adopted, as the case may be, shall be the record date for such determination of
shareholders.

         When a determination of shareholders entitled to vote at any meeting
of shareholders has been made as provided in this Section, such determination
shall apply to any adjournment thereof, unless the Board of Directors fixes a
new record date for the adjourned meeting.

         Section 8. Shareholders' List for Meeting. After fixing a record date
for a meeting, the Corporation shall prepare an alphabetical list of the names
of all its shareholders who are entitled to notice of a shareholders' meeting,
arranged by voting group with the address of, and the number and class and
series, if any, of shares held by each. The shareholders' list shall be
available for inspection by any shareholder for a period of ten days prior to
the meeting or such shorter time as exists between the record date and the
meeting and continuing through the meeting at the Corporation's principal
office, at a place identified in the meeting notice in the city where the




                                       2
<PAGE>   7

meeting will be held, or at the office of the Corporation's transfer agent or
registrar. A shareholder or his agent or attorney is entitled on written demand
to inspect the list, during regular business hours and at the shareholder's
expense, during the period it is available for inspection.

         The Corporation shall make the shareholders' list available at the
meeting, and any shareholder or his agent or attorney is entitled to inspect
the list at any time during the meeting or any adjournment.

         Section 9. Voting Entitlement of Shares. Except as provided otherwise
in the Articles of Incorporation or herein, each outstanding share, regardless
of class, is entitled to one vote on each matter submitted to vote at a meeting
of the shareholders. Shares standing in the name of another corporation,
domestic or foreign, may be voted by such officer, agent, or proxy as the
bylaws of the corporate shareholder may prescribe or, in the absence of any
applicable provision, by such person as the board of directors of the corporate
shareholder may designate. In the absence of any such designation or in case of
conflicting designation by the corporate shareholder, the Chairman of the
Board, the President, any Vice President, the Secretary, and the Treasurer of
the corporate shareholder, in that order, shall be presumed to be fully
authorized to vote such shares.

         Shares entitled to vote which are held by an administrator, executor,
guardian, personal representative, or conservator may be voted by him, either
in person or by proxy, without a transfer of such shares into his name. Shares
standing in the name of a trustee may be voted by him, either in person or by
proxy, but no trustee shall be entitled to vote shares held by him without a
transfer of such shares into his name or the name of his nominee.

         Shares held by or under the control of a receiver, a trustee in
bankruptcy proceedings, or an assignee for the benefit of creditors may be
voted by him without the transfer thereof into his name.

         Nothing herein contained shall prevent trustees or other fiduciaries
holding shares registered in the name of a nominee from causing such shares to
be voted by such nominee as the trustee or other fiduciary may direct. Such
nominee may vote shares as directed by a trustee or other fiduciary without the
necessity of transferring the shares to the name of the trustee or other
fiduciary.

         Section 10. Proxies. A shareholder, other person entitled to vote on
behalf of a shareholder pursuant to law, or attorney in fact, may vote the
shareholder's shares in person or by proxy.

         A shareholder may appoint a proxy to vote or otherwise act for him by
signing an appointment form, either personally or by his attorney in fact. An
executed telegram or cablegram appearing to have been transmitted by such
person, or a photographic, photostatic, telecopy or equivalent reproduction of
an appointment form is a sufficient appointment form. An appointment of a proxy
is effective when received by the Secretary or other officer authorized to
tabulate votes and is valid for up to eleven months unless a longer period is
expressly provided in the appointment form.




                                       3
<PAGE>   8

         The death or incapacity of a shareholder appointing a proxy does not
affect the right of the Corporation to accept the proxy's authority unless
notice of the death or incapacity is received by the Secretary or other officer
or agent authorized to tabulate votes before the proxy exercises his authority
under the appointment.

         Section 11. Shareholder Quorum and Voting. A majority of the votes
entitled to be cast on the matter by the voting group, constitutes a quorum of
that voting group at a meeting of shareholders. If a quorum exists, action on a
matter (other than the election of directors) by a voting group is approved if
the votes cast within the voting group favoring the action exceed the votes
cast opposing the action, unless the Articles of Incorporation or applicable
law requires a greater number of affirmative votes. After a quorum has been
established at a shareholders' meeting, a subsequent withdrawal of
shareholders, so as to reduce the number of shares entitled to vote at the
meeting below the number required for a quorum, shall not affect the validity
of any action taken at the meeting or any adjournment thereof.

         Section 12. Voting Trusts. One or more shareholders may create a
voting trust, conferring on a trustee the right to vote or otherwise act for
them, by signing an agreement setting out the provisions of the trust (which
may include anything consistent with its purpose) and transferring their shares
to the trustee. When a voting trust agreement is signed, the trustee shall
prepare a list of the names and addresses of all owners of beneficial interests
in the trust, together with the number and class of shares each transferred to
the trust, and deliver copies of the list and agreement to the Corporation's
principal office. After filing a copy of the list and agreement in the
Corporation's principal office, such copy shall be open to inspection by any
shareholder of the Corporation or any beneficiary of the trust under the
agreement during business hours.

         A voting trust is valid for not more than ten years after its
effective date, provided that all or some of the parties to a voting trust may
extend it for additional terms of not more than ten years each by signing an
extension agreement and obtaining the voting trustee's written consent to the
extension. An extension is valid for the period set forth therein, up to ten
years, from the date the first shareholder signs the extension agreement. The
voting trustee must deliver copies of the extension agreement and list of
beneficial owners to the Corporation's principal office. An extension agreement
binds only those parties signing it.

         Section 13. Shareholders' Agreements. Two or more shareholders may
provide for the manner in which they will vote their shares by signing an
agreement for that purpose. When a shareholders' agreement is signed, the
shareholders parties thereto shall deliver copies of the agreement to the
Corporation's principal office. After filing a copy of the agreement in the
Corporation's principal office, such copy shall be open to inspection by any
shareholder of the Corporation, or any party to the agreement during business
hours.







                                       4
<PAGE>   9

                                  ARTICLE II

                                   Directors

         Section 1. General Powers. All corporate powers shall be exercised by
or under the authority of, and the business and affairs of the Corporation
shall be managed under the direction of its Board of Directors.

         Section 2. Qualifications of Directors. Directors must be natural
persons who are eighteen years of age or older but need not be residents of
this state or shareholders of the Corporation.

         Section 3. Number. The Board of Directors of the Corporation as of the
date of adoption of these Bylaws shall consist of seven members. The number of
directors may be increased or decreased from time to time by action of the
Board of Directors, but no decrease shall have the effect of shortening the
terms of any incumbent director. Directors are elected at each annual meeting
of shareholders.

         Section 4. Election and Term. At the first annual meeting of
shareholders and at each annual meeting thereafter, the shareholders shall
elect directors to hold office until the next succeeding annual meeting. Each
director shall hold office for the term for which such director is elect and
until such director's successor shall have been elected and qualified or until
such director's earlier resignation, removal from office, or death.

         Section 5. Vacancy on Board. Any vacancy occurring on the Board of
Directors, including a vacancy from an increase in the number of directors, may
be filled by the affirmative vote of a majority of the remaining directors,
though less than a quorum of the Board of Directors. A director elected to fill
a vacancy shall hold office only until the next election of directors by the
shareholders.

         Section 6. Removal of Directors by Shareholders. The shareholders may
remove one or more directors with or without cause. A director may be so
removed by the shareholders at a meeting of shareholders, provided the notice
of the meeting states that the purpose, or one of the purposes, of the meeting
is removal of the director with cause.

         Section 7. Compensation. The Board of Directors shall have authority
to fix the compensation of directors.

         Section 8. Presumption of Assent. A director of the Corporation who is
present at a meeting of the Board of Directors at which action on any corporate
matter is taken shall be presumed to have assented to the action taken unless
such director votes against such action or abstains from voting in respect
thereto because of an asserted conflict of interest.

         Section 9. Directors' Meetings. The Board of Directors may hold
regular or special meetings in or out of the state. Meetings of the Board of
Directors may be called at any time by the




                                       5
<PAGE>   10

Chairman of the Board, by the President, or by directors constituting at least
one-fourth of the full Board of Directors.

         Section 10. Notice of Meetings. Regular meetings of the Board of
Directors may be held without notice of the date, time, place or purpose of the
meetings. Special meetings of the Board of Directors must be preceded by at
least two days' notice of the date, time and place of the meeting. Neither the
business to be transacted at, nor the purpose of, any regular or special
meeting of the Board of Directors need be specified in the notice or waiver of
notice of such meeting.

         Section 11. Waiver of Notice. Notice of a meeting of the Board of
Directors need not be given to any director who signs a waiver of notice either
before or after the meeting. Attendance of a director at a meeting shall
constitute a waiver of notice of such meeting and waiver of any and all
objections to the place of the meeting, the time of the meeting, or the manner
in which it has been called or convened, except when a director states, at the
beginning of the meeting or promptly upon arrival at the meeting, any objection
to the transaction of business because the meeting is not lawfully called or
convened.

         Section 12. Quorum and Voting. A majority of the number of directors
fixed by these Bylaws shall constitute a quorum for the transaction of
business. If a quorum is present when a vote is taken, the affirmative vote of
a majority of directors present is the act of the Board of Directors.

         Section 13. Action by Directors Without a Meeting. Any action required
or permitted by law to be taken at a Board of Directors' meeting or committee
meeting may be taken without a meeting if action is taken by all members of the
Board or the committee. The action must be evidenced by one or more written
consents describing the action taken and signed by each director or committee
member. Action taken shall be effective when the last director signs the
consent, unless the consent specifies a different effective date. The consent
signed shall have the effect of a meeting vote and may be described as such in
any document.

         Section 14. Adjournments. A majority of the directors present, whether
or not a quorum exists, may adjourn any meeting of the Board of Directors to
another time and place. Notice of any such adjourned meeting shall be given to
the directors who were not present at the time of the adjournment and, unless
the time and place of the adjourned meeting are announced at the time of the
adjournment, to the other directors.

         Section 15. Participation by Conference Telephone. Members of the
Board of Directors may participate in a meeting of such Board by means of a
conference telephone or similar communications equipment by which all persons
participating in the meeting can hear each other at the same time.
Participation by such means shall constitute presence in person at a meeting.




                                       6
<PAGE>   11

                                  ARTICLE III

                                Board Committees

         Section 1. Standing Committees. The Board of Directors shall have and
maintain as standing committees of the Board an Audit Committee, a Compensation
Committee and a Loan Committee. The Board of Directors shall at the annual
meeting following the Corporation's annual meeting of shareholders and may at
such other times as the Board may determine, elect the members of each such
committee, all of whom shall be directors of the Corporation, designate one of
the members of each such committee as chairman of the committee, and prescribe
the duties of each committee, which duties shall be consistent with these
Bylaws.

         Section 2. Audit Committee. The Audit Committee shall consist of not
less than two directors, none of whom shall be officers or employees of the
Corporation or any direct or indirect subsidiary or affiliate of the
Corporation. The Audit Committee shall select and approve the terms and scope
of engagement of the independent certified accountants of the Corporation and
shall have such other duties as may from time to time be prescribed by the
Board of Directors. The independent auditor of the Corporation, if any, shall
report directly to the Audit Committee.

         Section 3. Compensation Committee. The Compensation Committee shall
consist of not less than two directors. The Compensation Committee shall serve
as the Board committee responsible for administering any compensation and
benefit plans of the Corporation and shall have such other duties as may from
time to time be prescribed by the Board of Directors.

         Section 4. Loan Committee. The Loan Committee shall consist of not
less than two directors. The Loan Committee shall have the power to establish
and approve such loans, policies and procedures relating to the lending
operations of any direct and indirect subsidiary or affiliate of the
Corporation as determined in accordance with such guidelines established by the
Board of Directors from time to time.

         Section 5. Other Committees. The Board of Directors may by resolution
establish such other committees composed of directors as they may determine to
be necessary or appropriate for the conduct of the business of the Corporation
and may prescribe the composition, duties, and procedures thereof.

         Section 6. Alternate Member Vacancies. The Board of Directors may
designate one or more directors as alternate members of any committee, and such
alternate members may act in the place and stead of any absent member or
members at any meeting of such committee. The Board of Directors may fill any
vacancy or vacancies occurring in any committee.

         Section 7. Prohibited Committee Actions. Notwithstanding any other
provision of these Bylaws, no committee of the Board of Directors shall have
the authority to:

         (a) Approve or recommend to shareholders actions or proposals required
by law, the Articles of Incorporation, or these Bylaws to be approved by the
shareholders.




                                       7
<PAGE>   12

         (b) Fill vacancies on the Board of Directors or any committee thereof.

         (c) Adopt, amend, or repeal the Bylaws.

         (d) Authorize or approve the reacquisition of any shares of capital
stock of the Corporation unless pursuant to a general formula or method
specified by the Board of Directors.

         (e) Authorize or approve the issuance or sale or contract for the sale
of shares of capital stock, or determine the designation and relative rights,
preferences, and limitations of a voting group except that the Board of
Directors may authorize a committee (or a senior executive officer of the
Corporation) to do so within limits specifically prescribed by the Board of
Directors.

         (f) Declare any dividend or distribution on the capital stock of the
Corporation, whether in cash or in kind.

         (g) Authorize or approve any stock split, reverse stock split, or
other recapitalization of any class of capital stock of the Corporation.

         (h) Authorize or approve any agreement or plan providing for a merger,
acquisition, consolidation, or other business combination involving the
Corporation.

         (i) Authorize or approve the sale of all or substantially all of the
assets of the Corporation.

         (j) Authorize or approve any transaction in which any member of such
committee has any material beneficial interest.

         (k) Authorize or approve any action described in Article II, Section
16, of these Bylaws.

         (l) Repeal or revoke any of the foregoing.

         Section 8. Tenure. Each committee member shall hold office until the
next annual meeting of the Board of Directors following his appointment and
until a successor is designated, provided that any member of a committee may be
removed at any time with or without cause by resolution adopted by a majority
of the full Board of Directors. Any member of a committee may resign from the
committee at any time by giving written notice to the Chairman of the Board or
Secretary of the Corporation. Unless otherwise specified therein, such
resignation shall take effect upon receipt and acceptance of such resignation
shall not be necessary to make it effective.

         Section 9. Meetings. Regular meetings of a committee may be held
without notice at such times and places as the committee or the Board of
Directors may fix from time to time by resolution. Special meetings of a
committee may be called by the Chairman of the Board, by the President, by the
Chairman of the Committee, or by a majority of the members of the committee.




                                       8
<PAGE>   13

Special meetings of a committee must be preceded by at least 24 hours notice of
the date, time and place of the meeting. Neither the business to be transacted
at, nor the purpose of, any regular or special meeting of the committee need be
specified in the notice or waiver of notice of such meeting. Notice of a
meeting of a committee need not be given to any member who signs a waiver of
notice either before or after the meeting. Attendance of a member at a
committee meeting shall constitute a waiver of notice of such meeting and
waiver of any and all objections to the place of the meeting, the time of the
meeting, or the manner in which it has been called or convened, except when a
director states, at the beginning of the meeting or promptly upon arrival at
the meeting, any objection to the transaction of business because the meeting
is not lawfully called or convened.

         Section 10. Quorum. A majority of the members of a committee shall
constitute a quorum for the transaction of business at any meeting thereof, and
action by the committee must be authorized by the affirmative vote of a
majority of the members at the meeting at which such action is taken.

         Section 11. Action Without a Meeting. Any action required or permitted
to be taken by a committee at a meeting may be taken without a meeting if a
consent in writing, setting forth the action so taken, shall be signed by all
of the members of the committee.

         Section 12. Procedures. Each committee may fix its own rules of
procedure which shall not be inconsistent with law or the Articles of
Incorporation or Bylaws of the Corporation, and shall keep regular minutes of
its proceedings and report the same to the Board of Directors at the Board
meeting next following the date the proceedings shall have occurred.

         Section 13. Limitation. Neither the designation of any committee of
the Board of Directors, the delegation thereto of authority, nor any action by
such committee pursuant to such authority shall alone constitute compliance by
any member of the Board of Directors not a member of the committee in question
with his responsibility to act in good faith, in a manner he or she reasonably
believes to be in the best interest of the Corporation, and with such care as
an ordinarily prudent person in a like position would use under similar
circumstances.

                                   ARTICLE IV

                                    Officers

         Section 1. Officers, Election and Terms of Office. The principal
officers of the Corporation shall consist of a Chief Executive Officer, a
President, a Chairman of the Board, one or more Vice Chairmen of the Board, a
President, one or more Vice Presidents, a Secretary, and a Treasurer, each of
whom shall be elected by the Board of Directors at the first meeting of
directors immediately following the annual meeting of shareholders of the
Corporation, and shall hold his or her respective office at the pleasure of the
Board of Directors or until the time of the next succeeding meeting of the
Board following the annual meeting of the shareholders. The Board of Directors
shall have the power to elect or appoint, for such term as it may see fit, such
other officers and assistant officers and agents as it may deem necessary, and
to prescribe such duties for them to perform as it may deem advisable. Any two
or more offices may be held by the same person.




                                       9
<PAGE>   14

Failure to elect a Chairman of the Board, Vice Chairman of the Board,
President, Vice President, Secretary or Treasurer shall not affect the
existence of the Corporation.

         Section 2. Resignation and Removal of Officers. An officer may resign
at any time by delivering notice to the Corporation. A resignation is effective
when the notice is delivered unless the notice specifies a later effective
date. If a resignation is made effective at a later date and the Corporation
accepts the future effective date, the Board of Directors may fill the pending
vacancy before the effective date if the Board of Directors provides that the
successor does not take office until the effective date.

         The Board of Directors may remove any officer at any time with or
without cause. Any officer or assistant officer, if appointed by another
officer, may likewise be removed by such officer. Removal of any officer shall
be without prejudice to the contract rights, if any, of the person so removed;
however, election or appointment of an officer or agent shall not of itself
create contract rights.

         Section 3. Vacancies. Any vacancy, however occurring, in any office
may be filled by the Board of Directors.

         Section 4. Chief Executive Officer. The Board of Directors shall
designate a Chief Executive Officer. The Chief Executive Officer shall preside
at all meetings of the shareholders of the Corporation. Such person shall serve
as the Chief Executive Officer of the Corporation and, subject to the
provisions of these Bylaws and any limitations imposed by the Board of
Directors, shall have general charge of the business, affairs, and property of
the Corporation and general supervision over its other officers, agents, and
employees. The Chief Executive Officer shall have the power and authority to
execute contracts, deeds, notes, mortgages, bonds, and other instruments and
documents in the name of the Corporation and on its behalf, subject, however,
to any limitations imposed by the Board of Directors. The Chief Executive
Officer shall report to the Board of Directors. Unless otherwise expressly
provided by the Board of Directors, the Chief Executive Officer shall perform
the duties and exercise the powers of the Chairman of the Board during any
absence or disability of such officer.

         Section 5. Chairman of the Board. The Board of Directors shall appoint
one of its members to be Chairman of the Board. The Chairman of the Board shall
preside at all meetings of the Board of Directors and shall generally have and
perform such other duties as may from time to time be conferred or assigned by
the Board of Directors.

         Section 6. Vice Chairman. The Board of Directors may appoint one or
more of its members to be Vice Chairmen of the Board. In the absence of the
Chairman, the Vice Chairman (in such order of seniority as may be determined by
the Board of Directors, if any) shall preside at any meeting of the
shareholders and the Board of Directors, unless the Board of Directors shall
designate a Chairman Pro Tem for such purposes. The Vice Chairman shall have
the power and authority to execute contracts, deeds, notes, mortgages, bonds,
and other instruments and documents in the name of the Corporation and on its
behalf, subject, however, to any limitations imposed by the Board of Directors.
The Vice Chairman of the Board shall also have and may




                                      10
<PAGE>   15

exercise such further executive powers and duties as from time to time may be
conferred upon or assigned by the Board of Directors or, in the absence of such
action by the Board, by the Chief Executive Officer. The Vice Chairman shall
report to the Chief Executive Officer.

         Section 7. President. Subject to the provisions of these Bylaws and
any limitations imposed by the Board of Directors, the President shall have
such general executive powers as usually pertain to such office or as may be
properly required by the Board of Directors. The President shall have the power
and authority to sign certificates evidencing the capital stock of the
Corporation and execute contracts, deeds, notes, mortgages, bonds, and other
instruments and documents in the name of the Corporation and on its behalf,
subject, however, to any limitations imposed by the Board of Directors. If the
offices of Chief Executive Officer and President are ever separated, then the
President shall report to the Chief Executive Officer. The President shall,
unless otherwise expressly provided by the Board of Directors, perform the
duties and exercise the powers of the Chief Executive Officer during any
disability of the Chief Executive Officer.

         Section 8. Vice President. One or more Vice Presidents may be
designated by that title or such additional title or titles as the Board of
Directors may determine. A Vice President shall have the powers and perform
such duties as may be delegated to such Vice President by the Board of
Directors, or, in the absence of such action by the Board, then by the Chief
Executive Officer, the Chairman of the Board or the President. Each Executive
Vice President will report to the President and Chief Executive Officer. A Vice
President (in such order of seniority as may be determined by the Board of
Directors, if any) shall, except as may be expressly limited by action of the
Board of Directors, perform the duties and exercise the powers of the President
during the absence or disability of the President. Each Vice President shall at
all times have the power to sign all certificates of stock, execute all
contracts, deeds, notes, mortgages, bonds and other instruments and documents
in the name of the Corporation and on its behalf, subject to any limitations
imposed by the Board of Directors. A Vice President also shall have such powers
and perform such duties as usually pertain to such office or as may be properly
required by the Board of Directors.

         Section 9. Secretary. The Secretary shall keep the minutes of all
meetings of the shareholders and the Board of Directors in a book or books to
be kept for such purposes, and also, when so requested, the minutes of all
meetings of committees in a book or books to be kept for such purposes. The
Secretary shall attend to giving and serving of all notices, and such Secretary
shall have charge of all books and papers of the Corporation, except those
hereinafter directed to be in charge of the Treasurer, or except as otherwise
expressly directed by the Board of Directors. The Secretary shall keep the
stock certificate book or books. The Secretary shall be the custodian of the
seal of the Corporation. The Secretary shall sign with the Chief Executive
Officer all certificates of stock as the Secretary of the Corporation and as
Secretary affix or cause to be affixed thereto the seal of the Corporation. The
Secretary may sign as Secretary of the Corporation, with the President in the
name of the Corporation and on its behalf, all contracts, deeds, mortgages,
bonds, notes and other papers, instruments and documents, except as otherwise
expressly provided by the Board of Directors, and as such, the Secretary shall
affix the seal of the Corporation thereto when required thereby. Under the
direction of the Board of Directors, the Chairman of the Board, any Vice
Chairman of the Board, or the President, the Secretary shall perform all the
duties usually pertaining




                                      11
<PAGE>   16

to the office of Secretary or the Chief Executive Officer, and such Secretary
shall perform such other duties as may be prescribed by the Board of Directors.
If at any time any person or persons shall be designated as an Assistant
Secretary of the Corporation, the Secretary may delegate to such Assistant
Secretary such duties and powers as the Secretary may deem proper.

         Section 10. Treasurer. The Treasurer shall have the custody of all the
funds and securities of the Corporation except as may be otherwise provided by
the Board of Directors, and the Treasurer shall make such disposition of the
funds and other assets of the Corporation as such Treasurer may be directed by
the Board of Directors. The Treasurer shall keep or cause to be kept a record
of all money received and paid out, and all vouchers and receipts given
therefor, and all other financial transactions of the Corporation. The
Treasurer shall have general charge of all financial books, vouchers and papers
belonging to the Corporation or pertaining to its business. The Treasurer shall
perform such other duties as are usually incident by law or otherwise to the
office of the Treasurer, and as such Treasurer may be directed or required by
the Board of Directors or the Chief Executive Officer. If at any time any
person shall be designated as Comptroller of the Corporation, the Treasurer may
delegate to such Comptroller such duties and powers as the Treasurer may deem
proper.

         Section 10. Delegation of Duties. In the case of the absence or
disability of any officer of the Corporation, or in case of a vacancy in any
office or for any other reason that the Board of Directors may deem sufficient,
the Board of Directors, except as otherwise provided by law, may delegate the
powers or duties of any officer during the period of such officer's absence or
disability to any other officer or to any director.

                                   ARTICLE V

                               Stock Certificates

         Section 1. Issuance. Every holder of shares in the Corporation shall
be entitled to have a certificate, representing all shares to which such holder
is entitled. No certificate shall be issued for any share until such share is
fully paid.

         Section 2. Signatures; Form. Certificates representing shares in the
Corporation shall be signed by the President or a Vice President and the
Secretary or an Assistant Secretary and may be sealed with the seal of the
Corporation or a facsimile thereof. The signatures of the President and the
Secretary may be facsimiles if the certificate is manually signed on behalf of
a transfer agent or a registrar, other than the Corporation itself or an
employee of the Corporation. In case any officer who signed or whose facsimile
signature has been placed upon such certificate shall have ceased to be such
officer before such certificate is issued, it may be issued by the Corporation
with the same effect as if such person were such officer at the date of its
issuance.

         Every certificate representing shares which are restricted as to the
sale, disposition or other transfer of such shares shall state that such shares
are restricted as to transfer and shall set forth or fairly summarize such
restrictions upon the certificate. Alternatively, each




                                      12
<PAGE>   17

certificate may state conspicuously that the Corporation will furnish to any
shareholder upon request and without charge a full statement of such
restrictions.

         Section 3. Transfer of Stock. Shares of stock of the Corporation shall
be transferred on the books of the Corporation only upon surrender to the
Corporation of the certificate or certificates representing the shares to be
transferred accompanied by an assignment in writing of such shares properly
executed by the shareholder of record or his duly authorized attorney in fact
and with all taxes on the transfer having been paid. The Corporation may refuse
any requested transfer until furnished evidence satisfactory to it that such
transfer is proper. Upon the surrender of a certificate for transfer of stock,
such certificate shall be marked on its face "Canceled." The Board of Directors
may make such additional rules concerning the issuance, transfer and
registration of stock as it deems appropriate.

         If any holder of any stock of the Corporation shall have entered into
an agreement with any other holder of any stock of the Corporation or with the
Corporation, or both, relating to a sale or sales or transfer of any shares of
stock of the Corporation, or wherein or whereby any restriction or condition is
imposed or placed upon or in connection with the sale or transfer of any share
of stock of the Corporation, and if a duly executed or certified copy thereof
shall have been filed with the Secretary of the Corporation, none of the shares
of stock covered by such agreement or to which it relates, of any such
contracting shareholder, shall be transferred upon the books of the Corporation
until there has been filed with the Secretary of the Corporation evidence
satisfactory to the Secretary of the Corporation of compliance with such
agreement, and any evidence of any kind or quality, of compliance with the
terms of such agreement which the Secretary deems satisfactory or sufficient
shall be conclusive upon all parties interested; provided, however, that
neither the Corporation nor any director, officer, employee or transfer agent
thereof shall be liable for transferring or effecting or permitting the
transfer of any such shares of stock contrary to or inconsistent with the terms
of any such agreement, in the absence of proof of willful disregard thereof or
fraud, bad faith or gross negligence on the part of the party to be charged;
provided, further, that the certificate of the Secretary, under the seal of the
Corporation, bearing the date of its issuance by the Secretary, certifying that
such an agreement is or is not on file with the Secretary, shall be conclusive
as to such fact so certified for a period of five days from the date of such
certificate, with respect to the rights of any innocent purchaser or transferee
for value of any such shares without actual notice of the existence of any
restrictive agreement.

         Section 4. Lost Certificates. Any shareholder claiming a certificate
of stock to be lost or destroyed shall make affidavit or affirmation of the
fact and the fact that such shareholder is the owner and holder thereof, and
give notice of the loss or destruction of same in such manner as the Board of
Directors may require, and shall give the Corporation a bond of indemnity in
form, and with one or more sureties satisfactory to the Board of Directors,
payable as may be required by the Board of Directors to protect the Corporation
and any person injured by the issuance of the new certificate from any
liability or expense which it or they may incur by reason of the original
certificate remaining outstanding, whereupon the President or a Vice President
and the Secretary or an Assistant Secretary may cause to be issued a new
certificate in the same tenor as the one alleged to be lost or destroyed, but
always subject to approval of the Board of Directors.




                                       13
<PAGE>   18

                                   ARTICLE VI

                                Indemnification

         Section 1. Definitions. For purposes of this Article VI, the following
terms shall have the meanings hereafter ascribed to them:

         (a) "agent" includes a volunteer.

         (b) "Corporation" includes, in addition to the resulting corporation,
any constituent corporation (including any constituent of a constituent)
absorbed in a consolidation or merger, so that any person who is or was a
director, officer, employee, or agent of a constituent corporation, or is or
was serving at the request of a constituent corporation as a director, officer,
employee, or agent of another corporation, partnership, joint venture, trust or
other enterprise, is in the same position with respect to the resulting or
surviving corporation as he would have with respect to such constituent
corporation if its separate existence had continued.

         (c) "expenses" includes counsel fees, including those for appeal.

         (d) "liability" includes obligations to pay a judgment, settlement,
penalty, fine (including an excise tax assessed with respect to any employee
benefit plan), and expenses actually and reasonably incurred with respect to a
proceeding.

         (e) "proceeding" includes any threatened, pending, or completed
action, suit, or other type of proceeding, whether civil, criminal,
administrative, or investigative and whether formal or informal.

         (f) "serving at the request of the Corporation" includes any service
as a director, officer, employee, or agent of the Corporation that imposes
duties on such persons, including duties relating to an employee benefit plan
and its participants or beneficiaries.

         (f) "not opposed to the best interest of the Corporation" describes
the actions of a person who acts in good faith and in a manner he reasonably
believes to be in the best interests of the participants and beneficiaries of
an employee benefit plan.

         (g) "other enterprises" includes employee benefit plans.

         Section 2. Indemnification of Officers, Directors, Employees and
Agents.

         (a) The Corporation shall have power to indemnify any person who was
or is a party to any proceeding (other than an action by, or in the right of,
the Corporation), by reason of the fact that he is or was a director, officer,
employee, or agent of the Corporation or is or was serving at the request of
the Corporation as a director, officer, employee, or agent of another
corporation, partnership, joint venture, trust, or other enterprise against
liability incurred in




                                      14
<PAGE>   19

connection with such proceeding, including any appeal thereof, if he acted in
good faith and in a manner he reasonably believed to be in, or 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
termination of any proceeding by judgment, order, settlement, or conviction or
upon a plea of nolo contendere or its equivalent shall not, of itself, create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in, or not opposed to, the best interests of the
Corporation or, with respect to any criminal action or proceeding, had
reasonable cause to believe that his conduct was unlawful.

         (b) The Corporation shall have power to indemnify any person, who was
or is a party to any proceeding by or in the right of the Corporation to
procure a judgment in its favor by reason of the fact that he is or was a
director, officer, employee or agent of the Corporation or is or was serving at
the request of the Corporation as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust, or other enterprise,
against expenses and amounts paid in settlement not exceeding, in the judgment
of the Board of Directors, the estimated expense of litigating the proceeding
to conclusion, actually and reasonably incurred in connection with the defense
or settlement of such proceeding, including any appeal thereof. Such
indemnification shall be authorized if such person acted in good faith and in a
manner he reasonably believed to be in, or not opposed to, the best interests
of the Corporation, except that no indemnification shall be made in respect of
any claim, issue, or matter as to which such person shall have been adjudged to
be liable unless, and only to the extent that, the court in which such
proceeding was brought, or any other court of competent jurisdiction, shall
determine upon application that, despite the adjudication of liability but in
view of all circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses which such court shall deem proper.

         (c) To the extent that a director, officer, employee, or agent of the
Corporation has been successful on the merits or otherwise in the defense of
any proceeding referred to in subsection (a) or subsection (b), or in the
defense of any claim, issue, or matter therein, he shall be indemnified against
expenses actually and reasonably incurred by him in connection therewith.

         (d) Any indemnification under subsection (a) or subsection (b), unless
pursuant to a determination by a court, shall be made by the Corporation only
as authorized in the specific case upon a determination that indemnification of
the director, officer, employee, or agent is proper in the circumstances
because he has met the applicable standard of conduct set forth herein. Such
determination shall be made:

             1. By the Board of Directors by a majority vote of a quorum
consisting of directors who are not parties to such proceeding;

             2. If such a quorum is not obtainable or, even if obtainable, by
majority vote of a committee duly designated by the Board of Directors (in
which directors who are parties may participate) consisting solely of two or
more directors not at the time parties to the proceeding;




                                      15
<PAGE>   20

         3. By independent legal counsel:

             a. Selected by the Board of Directors prescribed in subsection
(d)(1) or the committee prescribed in subsection (d)(2);

             b. If a quorum of the directors cannot be obtained for subsection
(d)(1) and a committee cannot be designated for subsection (d)(2), selected by
majority vote of the full Board of Directors (in which directors who are
parties may participate); or

         4. By the shareholders by a majority vote of a quorum consisting of
shareholders who were not parties to such proceeding or, if no such quorum is
obtainable, by a majority vote of shareholders who were not parties to such
proceeding.

         (e) Evaluation of the reasonableness of expenses and authorization of
indemnification shall be made in the same manner as the determination that
indemnification is permissible. However, if the determination of permissibility
is made by independent legal counsel, persons designated by independent legal
counsel shall evaluate the reasonableness of expenses and may authorize
indemnification.

         (f) Expenses incurred by an officer or director in defending a civil
or criminal proceeding may be paid by the Corporation in advance of the final
disposition of such proceeding upon receipt of an undertaking by or on behalf
of such director or officer to repay such amount if he is ultimately found not
to be entitled to indemnification by the Corporation pursuant to this section.
Expenses incurred by other employees and agents may be paid in advance upon
such terms or conditions that the Board of Directors deems appropriate.

         (g) The indemnification and advancement of expenses provided pursuant
to this Article are not exclusive, and the Corporation may make any other or
further indemnification or advancement of expenses of any of its directors,
officers, employees, or agents, under any bylaw, agreement, vote of
shareholders, or disinterested directors, or otherwise, both as to action in
his official capacity and as to action in another capacity while holding such
office. However, indemnification or advancement of expenses shall not be made
to or on behalf of any director, officer, employee, or agent if a judgment or
other final adjudication establishes that his actions, or omissions to act,
were material to the cause of action so adjudicated and constitute:

             1. A violation of the criminal law, unless the director, officer,
employee, or agent had reasonable cause to believe his conduct was lawful or
had no reasonable cause to believe his conduct was unlawful;

             2. A transaction from which the director, officer, employee, or
agent derived an improper personal benefit;

             3. In the case of a director, a circumstance under which the
liability provisions of Section 607.0834, Florida Statutes, are applicable; or




                                      16
<PAGE>   21

         4. Willful misconduct or a conscious disregard for the best interests
of the Corporation in a proceeding by or in the right of the Corporation to
procure a judgment in its favor or in a proceeding by or in the right of a
shareholder.

         (h) Indemnification and advancement of expenses as provided in this
Article shall continue as, unless otherwise provided when authorized or
ratified, to a person who has ceased to be a director, officer, employee, or
agent and shall inure to the benefit of the heirs, executors, and
administrators of such a person, unless otherwise provided when authorized or
ratified.

         (i) Notwithstanding the failure of the Corporation to provide
indemnification, and despite any contrary determination of the Board of
Directors or of the shareholders in the specific case, a director, officer,
employee or agent of the Corporation who is or was a party to a proceeding may
apply for indemnification or advancement of expenses, or both, to the court
conducting the proceeding, to the Circuit Court, or to another court of
competent jurisdiction. On receipt of an application, the court, after giving
any notice that it considers necessary, may order indemnification and
advancement of expenses, including expenses incurred in seeking court-ordered
indemnification or advancement of expenses, if it determines that:

             1. The director, officer, employee or agent is entitled to
mandatory indemnification, in which case the court shall also order the
Corporation to pay the director reasonable expenses incurred in obtaining
court-ordered indemnification or advancement of expenses;

             2. The director, officer, employee or agent is entitled to
indemnification or advancement of expenses, or both, by virtue of the exercise
by the Corporation of its power; or

             3. The director, officer, employee or agent is fairly and
reasonably entitled to indemnification or advancement of expenses, or both, in
view of all the relevant circumstances, regardless of whether such person met
the standard of conduct set forth herein.

                                  ARTICLE VII

                               General Provisions

         Section 1. Fiscal Year. The fiscal year of the Corporation shall begin
on the first day of January and end on the last day of December in each year.

         Section 2. Seal. The Board of Directors in its discretion may adopt a
seal for the Corporation in such form as may be determined from time to time by
the Board of Directors.

         Section 3. Amendment of Bylaws. The Board of Directors shall have the
power to appeal, alter, amend, and rescind these Bylaws.




                                      17
<PAGE>   22

                            CERTIFICATE OF ADOPTION

        I hereby certify that the foregoing Bylaws were duly adopted at a
meeting of the Board of Directors held on September 29, 1999.


                                /s/ James H. White
                                ----------------------------------------------
                                James H. White
                                Chairman, President and Chief Executive Officer
























                                      18


<PAGE>   1
                                                                     Exhibit 4.1


                    (FORM OF STOCK CERTIFICATE - FRONT SIDE)

NUMBER                                                                    SHARES

                       CENTERSTATE BANKS OF FLORIDA, INC.

ORGANIZED UNDER THE                                                      [CUSIP]
LAWS OF THE STATE OF FLORIDA                                         SEE REVERSE
                                                                     FOR CERTAIN
                                                                     DEFINITIONS

THIS IS TO CERTIFY That  __________________________________ is the owner of ___
FULLY PAID SHARES OF COMMON STOCK, $.01 PAR VALUE PER SHARE, OF

                       CENTERSTATE BANKS OF FLORIDA, INC.

transferable only on the books of the Corporation by the holders hereof in
person or by attorney duly authorized upon surrender of this certificate duly
endorsed or assigned. This certificate and the shares represented hereby are
subject to the laws of the State of Florida and to the Articles of
Incorporation and Bylaws of the Corporation as now or hereafter amended. This
certificate is not paid until countersigned by the Transfer Agent and the
Registrar.

         WITNESS, the facsimile seal of the Corporation and the facsimile
signatures of its duly authorized officers.

Dated:


               SECRETARY                                  PRESIDENT


                                     (SEAL)


COUNTERSIGNED AND REGISTERED:__________________________________________________
                             TRANSFER AGENT AND REGISTRAR


By: _______________________________
        AUTHORIZED OFFICER

                    (FORM OF STOCK CERTIFICATE - BACK SIDE)




<PAGE>   2

         The Corporation is authorized to issue more than one class of stock,
including a class of preferred stock which may be issued in one or more series.
The Corporation will furnish to any stockholder, upon written request and
without charge, a full statement of the designations, rights, preferences, and
limitations of the shares of each class authorized to be issued and, with
respect to the issuance of any preferred stock to be issued in series, the
relative rights and preferences between the shares of each series as far as the
rights and preferences have been fixed and determined and the authority of the
Board of Directors to fix and determine the relative rights and preferences of
subsequent series.

         The following abbreviations, when used in the inscription on the face
of this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:


TEN COM - as tenants in common UNIF GIFT MIN ACT - _______ Custodian ___________
TEN ENT - as tenants by the entireties              (Cust)             (Minor)
JT TEN - as joint tenants with right of            under Uniform Gifts to Minors
         survivorship and not as tenants           Act __________________
         in common                                         (State)

    Additional abbreviations may also be used though not in the above list.

         For value received, ________________________ hereby sell, assign and
transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE

_________________________



_________________________


(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

_________ shares of the capital stock represented by the within Certificate,
and do hereby irrevocably constitute and appoint _____________________________
Attorney to transfer the said stock on the books of the within named
Corporation with full power of substitution in the premises.

Dated ______________________




<PAGE>   3


        NOTICE: THE SIGNATURE(S) OF THIS ASSIGNMENT MUST CORRESPOND WITH
                THE NAME(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE
                IN EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT OR
                ANY CHANGE WHATEVER.





















<PAGE>   1

                                                                      EXHIBIT 5





                               January 17, 2000


Centerstate Banks of Florida, Inc.
7722 SR 544 East
Winter Haven, Florida  33881

Gentlemen:

         This opinion is issued in connection with the filing by Centerstate
Banks of Florida, Inc. (the "Company") with the Securities and Exchange
Commission under the Securities Act of 1933, as amended (the "Act"), of a
Registration Statement on Form S-4, as amended (the "Registration Statement"),
with respect to the offer and sale of shares of common stock, par value $.01
per share, of the Company (the "Shares") pursuant to an Agreement to Merge
among First National Bank of Osceola County, Centerstate Banks of Florida, Inc.
and First Interim National Bank of Osceola County (the "Agreement").

         We have examined the originals, or certified, conformed or
reproduction copies, of such records, agreements, instruments and documents as
we have deemed relevant or necessary as the basis for the opinion hereinafter
expressed. In all such examinations, we have assumed the genuineness of all
signatures on original or certified copies and the conformity to original or
certified copies of all copies submitted to us as conformed or reproduction
copies. As to various questions of fact relevant to such opinion, we have
relied upon, and assumed the accuracy of, certificates and oral or written
statements and other information of or from public officials, officers or
representatives of the Company, and others.

         Based upon the foregoing and subject to the limitations set forth
herein, we are of the opinion that the Shares, when issued, delivered and paid
for in accordance with the Registration Statement, the Articles of
Incorporation of the Company, and the Agreement will be legally issued, fully
paid and nonassessable Shares of common stock of the Company.

         The opinion expressed herein is limited to the laws of the State of
Florida.

         We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to this firm under the caption
"Legal Opinion" in the Prospectus forming a




<PAGE>   2

Centerstate Banks of Florida, Inc.
January 17, 2000
Page 25
__________________________________

part of the Registration Statement. In giving this consent, we do not hereby
admit that we are in the category of persons whose consent is required under
Section 7 of the Act.

                                 Very truly yours,

                                 SMITH, MACKINNON, GREELEY, BOWDOIN, EDWARDS,
                                 BROWNLEE & MARKS, P.A.


                                 /s/ John P. Greeley
                                 --------------------------------------------
                                 By: John P. Greeley




<PAGE>   1


                                                                      EXHIBIT 8



January 12, 2000

Board of Directors
First National Bank of Osceola County
920 North Bermuda Ave.
Kissimmee, FL

Ladies and Gentlemen:

You have requested the opinion of KPMG LLP (KPMG) regarding certain federal
income tax consequences of the proposed merger of First National Bank of Osceola
County ("First National/Osceola") with and into First Interim National Bank of
Osceola County, ("FINB"), a wholly owned subsidiary of Centerstate Banks of
Florida, Inc., ("CBF"), for stock of CBF (the "Merger"). Specifically, you have
requested us to opine that the form and substance of the Merger will constitute
a reorganization under sections 368(a)(1)(A) and 368(a)(2)(D)1 and to opine on
certain federal income tax consequences to CBF, FINB, First National/Osceola,
and the shareholders of First National/Osceola resulting from the Merger.

SCOPE OF THE OPINION

You have submitted for our consideration certain facts and representations as
to the Merger, which are specifically described below, and a copy of the
Agreement to Merge by and among CBF, FINB, and First National/Osceola dated as
of December 10, 1999 (the "Agreement"). Capitalized terms not otherwise defined
herein are intended to have the same meaning as used in the Agreement. Our
opinion is based upon the FACTS AND REPRESENTATIONS set forth in this letter,
as well as the information contained in the Agreement. If any fact or
representation is not entirely complete or accurate, it is imperative that we
be informed immediately in writing because the incompleteness or inaccuracy
could cause us to change our opinion. We have not reviewed all the legal
documents necessary to effectuate the steps to be undertaken and we assume that
all steps will be effectuated under state and federal law and will be
consistent with the Agreement submitted to us.

The opinion contained herein is rendered only with respect to the enumerated
holdings set forth herein under the heading OPINION, and KPMG expresses no
opinion with respect to any other legal, federal, state, or local tax aspect of
the Merger.

This opinion is not binding upon the Internal Revenue Service, any tax
authority or any court, and no assurance can be given that a position contrary
to that expressed herein will not be asserted by a tax authority and ultimately
sustained by a court. In rendering our opinion, we are relying upon the
relevant provisions of the Internal Revenue Code of 1986, as amended, the
regulations thereunder,

- --------------
1  All section references are to the Internal Revenue Code of 1986, as amended,
   and the regulations thereunder, unless otherwise indicated.



<PAGE>   2

First National/Osceola
January 12, 2000
Page 2



and judicial and administrative interpretations thereof, which are subject to
change or modification by subsequent legislative, regulatory, administrative,
or judicial decisions. Any such changes, which can be retroactive in effect,
could also have an effect on the validity of our opinion. We assume no duty to
inform you of any changes in our opinion due to changes in law and changes in
facts that occur subsequent to the issuance of this letter.

FACTS AND REPRESENTATIONS

First National/Osceola is a national banking association located at 920 North
Bermuda Avenue, city of Kissimmee, County of Osceola, in the State of Florida,
with a capital of $8,399,367, consisting of (i) 2,555,875 shares of common
stock divided into 511,175 shares of common stock each, of $5,00 par value,
(ii) surplus of $2,634,579, and (iii) undivided profits of $3,208,913 as of
September 30, 1999.

CBF, is a Florida Corporation which has been organized for purposes of serving
as a bank holding company for First National/Osceola and other banks.

FINB is an interim national banking association, to be located at 920 North
Bermuda Avenue, city of Kissimmee, County of Osceola, in the State of Florida,
with a capital of $100,000, divided into 1,000 shares of common stock, each of
$100 par value, surplus of $20,000, and no undivided profits.

CBF, FINB, and First National/Osceola represent to KPMG that the following
transactions will be undertaken for valid corporate business purposes:

I.     First National/Osceola will merge with and into FINB under the charter of
       First National/Osceola pursuant to 12 U.S.C.ss.215a of the National Bank
       Act (as previously defined, the "Merger"). Pursuant to the Merger, the
       separate existence of First National/Osceola shall cease and FINB shall
       be the Surviving Bank. The Surviving Bank shall have all the rights,
       privileges, immunities and powers and shall be subject to all the duties
       and liabilities of a banking association organized under the laws of the
       United States and shall thereupon and thereafter possess all other
       privileges, immunities and franchises of a private, as well as of a
       public nature, of each of the constituent corporations. All property
       (real, personal and mixed) and all debts on whatever account, including
       subscriptions to shares, and all chooses in action, all and every other
       interest, of or belonging to or due to each of the constituent
       corporations so merged shall be taken and deemed to be transferred to and
       vested in the Surviving Bank without further act or deed.

II.    At the Effective Time, by virtue of the Merger, each issued and
       outstanding share of First National/Osceola Common Stock (other than
       shares as to which dissenters' rights have been



<PAGE>   3

First National/Osceola
January 12, 2000
Page 3




       perfected) will be converted into 2.00 shares of CBF Common Stock,
       subject to adjustment as specified in Section 2.1 of the Agreement. If
       options to acquire First National/Osceola Common Stock which are
       exercisable at the date of the Agreement, or become exercisable prior to
       Closing, are exercised prior to the Closing, the shares of First
       National/Osceola Common Stock issued on such exercise will be converted
       to the right to receive shares of CBF at the Closing.

III.   In lieu of issuing fractional shares of CBF Common Stock, holders of
       First National/Osceola Common Stock entitled to a fractional share of
       CBF Common Stock as a result of the above exchange ratio will receive an
       amount in cash as provided in Section 2.3 of the Agreement.

IV.    Holders of First National/Osceola Common Stock that take such steps as
       are necessary to dissent to the Merger and that are entitled to payment
       for their shares will be paid the value of such shares pursuant to the
       Dissent Provisions of the National Bank Act.

The following additional representations have been made to KPMG by CBF and
First National/Osceola in connection with the Merger. It is expressly
understood and agreed that KPMG has not independently verified the completeness
and accuracy of any of the following representations and that KPMG is relying
on these representations in rendering the opinions contained herein.

1.     The fair market value of the CBF Common Stock and cash, if any, received
       by each First National/Osceola shareholder pursuant to the Merger will
       be approximately equal to the fair market value of First
       National/Osceola Common Stock surrendered in the Merger.

2.     First National/Osceola has not made any distributions to its
       stockholders or redeemed any of its stock prior to, and in connection
       with, the Merger.

3.     FINB 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 First National/Osceola immediately prior to the
       transaction. For purposes of this representation, amounts paid by First
       National/Osceola to dissenters, amounts paid by First National/Osceola
       to shareholders who receive cash or other property, First
       National/Osceola assets used to pay its reorganization expenses and all
       redemptions and distributions (except for regular, normal dividends)
       made by First National/Osceola immediately preceding the transfer, will
       be included as assets of First National/Osceola held immediately prior
       to the transaction.

4.     Prior to the transaction, CBF will be in control of FINB within the
       meaning of section 368(c).

5.     Following the transaction, FINB will not issue additional shares of
       its stock that would result in CBF losing control of FINB within the
       meaning of section 368(c).



<PAGE>   4

First National/Osceola
January 12, 2000
Page 4




6.     Neither CBF nor a person related to CBF (nor any person acting on behalf
       of, as agent for, or as a nominee of CBF or a person related to CBF) has
       a plan or intention to reacquire any of CBF Common Stock issued in the
       Merger. For this purpose, a related person is as defined in section
       1.368-1(e)(3) of the Treasury Regulations.

7.     CBF has no plan or intention to liquidate FINB; to merge FINB with and
       into another corporation; to sell or otherwise dispose of the stock of
       FINB; or to cause FINB to sell or otherwise dispose of any of the assets
       of First National/Osceola acquired in the transaction, except for
       dispositions made in the ordinary course of business or transfers
       described in section 368(a)(2)(C).

8.     The liabilities of First National/Osceola assumed by FINB and the
       liabilities, if any, to which the transferred assets of First
       National/Osceola are subject were incurred by First National/Osceola in
       the ordinary course of its business.

9.     Following the Merger, FINB will continue the historic business of First
       National/Osceola or use a significant portion of First National/Osceola
       historic business assets in its business.

10.    CBF, FINB, First National/Osceola, and the shareholders of First
       National/Osceola will pay their respective expenses, if any, incurred in
       connection with the Merger.

11.    There is no intercorporate indebtedness existing between CBF and First
       National/Osceola or between FINB and First National/Osceola that was
       issued, acquired, or will be settled at a discount.

12.    No two parties to the Merger are investment companies as defined in
       sections 368(a)(2)(F)(iii) and (iv).

13.    First National/Osceola is not under the jurisdiction of a court in a
       Title 11 or similar case within the meaning of section 368(a)(3)(A).

14.    The fair market value of the assets of First National/Osceola
       transferred to FINB will equal or exceed the sum of the liabilities
       assumed by FINB plus the amount of liabilities, if any, to which the
       transferred assets are subject.

15.    No stock of FINB will be issued in the transaction.

16.    The payment of cash in lieu of fractional shares of CBF Common Stock is
       solely for the purpose of avoiding the expense and inconvenience to CBF
       of issuing fractional shares and does not represent separately
       bargained-for consideration. The total cash that will be paid in the
       Merger to the First National/Osceola shareholders instead of issuing
       fractional shares of CBF Common Stock will not exceed one percent of the
       total consideration that will be issued in the Merger to the First
       National/Osceola shareholders in exchange for their shares of First
       National/Osceola Common Stock. The fractional share interests of each
       First



<PAGE>   5

First National/Osceola
January 12, 2000
Page 5




       National/Osceola shareholder will be aggregated, and no First
       National/Osceola shareholder will receive cash in an amount equal to or
       greater than the value of one full share of CBF Common Stock.

17.    None of the compensation received by any shareholder-employees of First
       National/Osceola will be separate consideration for, or allocable to,
       any of their shares of First National/Osceola Common Stock. None of the
       shares of CBF Common Stock received by any shareholder-employees will be
       separate consideration for, or allocable to, any employment agreement;
       and the compensation paid to any shareholder-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.

OPINIONS

Based solely upon the Agreement and the above FACTS AND REPRESENTATIONS, and
subject to the above SCOPE OF THE OPINION, it is the opinion of KPMG that:

1.     Provided the merger of First National/Osceola with and into FINB
       qualifies as a statutory merger pursuant to the National Bank Act, the
       acquisition by FINB of all of the assets of First National/Osceola
       solely in exchange for CBF Common Stock and the assumption by FINB of
       the liabilities of First National/Osceola plus the liabilities to which
       First National/Osceola assets may be subject, will qualify as a
       reorganization under sections 368(a)(1)(A) and 368(a)(2)(D). First
       National/Osceola, CBF, and FINB will each be a party to reorganization
       within the meaning of section 368(b).

2.     No gain or loss will be recognized by First National/Osceola on the
       transfer of substantially all of its assets to FINB in the Merger in
       exchange for CBF Common Stock and the assumption by FINB of the
       liabilities of First National/Osceola plus the liabilities to which
       First National/Osceola assets may be subject. Sections 361(a) and
       357(a).

3.     No gain or loss will be recognized by either CBF or FINB upon the
       acquisition by FINB of all of the assets of First National/Osceola in
       the Merger in exchange for CBF Common Stock and the assumption by FINB
       of the liabilities of First National/Osceola plus the liabilities to
       which First National/Osceola assets may be subject. Sections 1032(a);
       Reg. section 1.1032-2.

4.     The basis of the assets of First National/Osceola received by FINB in
       the Merger will be the same in the hands of FINB as the basis of such
       assets in the hands of First National/Osceola immediately prior to the
       Merger. Section 362(b).

5.     The holding period of the assets of First National/Osceola received by
       FINB in the Merger will, in each instance, include the period during
       which such assets were held by First National/Osceola immediately prior
       to the Merger. Section 1223(2).



<PAGE>   6

First National/Osceola
January 12, 2000
Page 6




6.     No gain or loss will be recognized by a shareholder of First
       National/Osceola upon the receipt of solely CBF Common Stock (including
       any fractional share interest to which the shareholder may be entitled)
       in exchange for shares of First National/Osceola Common Stock in the
       Merger. Section 354(a)(1).

7.     The basis of the CBF Common Stock received by a shareholder of First
       National/Osceola (including any fractional share interest to which the
       shareholder may be entitled) will equal the basis of the First
       National/Osceola Common Stock surrendered in exchange therefor. Section
       358(a)(1).

8.     The holding period of the CBF Common Stock received by a shareholder of
       First National/Osceola (including any fractional share interest to which
       the shareholder may be entitled) will include the holding period of
       First National/Osceola Common Stock surrendered in exchange therefor,
       provided the First National/Osceola Common Stock was held by the
       shareholder as a capital asset on the date of the Merger. Section
       1223(1).

9.     The payment of cash to First National/Osceola shareholders in lieu of
       fractional share interests of CBF Common Stock will be treated as if the
       fractional shares were distributed as part of the Merger and then were
       redeemed by CBF. These cash payments should be treated as distributions
       in full payment in exchange for the stock redeemed, as provided in
       section 302(a). Rev. Rul. 66-365, 1966-2 C.B. 116.

10.    Where a First National/Osceola shareholder exercises statutory
       dissenters' rights and receives cash for all of his or her First
       National/Osceola Common Stock, such cash will be treated as having been
       received by the shareholder as a distribution in redemption of his or
       her stock subject to the provisions and limitations of section 302.

11.    The tax attributes of First National/Osceola enumerated in section
       381(c) will be taken into account by CBF and FINB following the Merger.
       Section 381(a)(2). These tax attributes will, however, be subject to the
       provisions and limitations of sections 381, 382, 383, and 384 and the
       regulations thereunder.



Very truly yours,

KMPG LLP




Thomas W. Avent, Jr.
Partner


<PAGE>   1

                                                                   Exhibit 10.1


                       CENTERSTATE BANKS OF FLORIDA, INC.
                   OFFICERS' AND EMPLOYEES' STOCK OPTION PLAN


                                   ARTICLE I

                                  Definitions

      As used herein, the following terms have the meanings hereinafter set
forth unless the context clearly indicates to the contrary:

            (a) "Board" or "Board of Directors" shall mean the board of
directors of the Company.

            (b) "Change of Control" shall mean (i) the acquisition, other than
from the Company, by any individual, entity or group (within the meaning of
Section 13(d)(3) or 14(d)(2) of the Securities Exchange Act of 1934, as amended
(the "Exchange Act")) of beneficial ownership (within the meaning of Rule 13d-3
promulgated under the Exchange Act) of 35% or more of the combined voting power
of the then outstanding voting securities of the Company entitled to vote
generally in the election of directors (the "Company Voting Securities"),
provided, however, that any acquisition by the Company or any of its
subsidiaries, or any employee benefit plan (or related trust) of the Company or
its subsidiaries, or any corporation with respect to which, following such
acquisition, more than 50% of the combined voting power of the then outstanding
voting securities of such corporation entitled to vote generally in the
election of directors is then beneficially owned, directly or indirectly, by
the individuals and entities who were the beneficial owners of the Company
Voting Securities immediately prior to such acquisition in substantially the
same proportion as their ownership, immediately prior to such acquisition, of
the Company Voting Securities shall not constitute a Change of Control; or (ii)
individuals who, as of the date hereof, constitute the Board (as of the date
hereof the "Incumbent Board") cease for any reason to constitute at least a
majority of the Board, provided that any individual becoming a director
subsequent to the date hereof whose election, or nomination for election by the
Company's shareholders, was approved by a vote of at least a majority of the
directors then comprising the Incumbent Board shall be considered as though
such individual were a member of the Incumbent Board, but excluding, for this
purposes, any such individual whose initial assumption of office is in
connection with an actual or threatened election contest relating to the
election of the Directors of the Company (as such terms are used in Rule 14a-
11 of Regulation 14A promulgated under the Exchange Act); or (iii) approval by
the shareholders of the Company of a reorganization, merger or consolidation,
in each case, with respect to which the individuals and entities who were the
beneficial owners of the Company Voting Securities immediately prior to such
reorganization, merger or consolidation do not, following such reorganization,
merger or consolidation, beneficially own, directly or indirectly, more than
50% of, respectively, the then outstanding shares of common stock and the
combined voting power of the then outstanding voting securities entitled to
vote generally in the election of directors, as the case may be, of the
corporation resulting from such reorganization, merger or consolidation, or a
complete liquidation or dissolution of the Company or of the sale or other
disposition of all or substantially all of the assets of the Company.



<PAGE>   2

            (c) "Code" shall mean the Internal Revenue Code of 1986, as
amended, unless otherwise specifically provided herein.

            (d) "Company" shall mean Centerstate Banks of Florida, Inc., a
Florida corporation, and its successors.

            (e) "Disinterested Person" shall have the meaning attributable to
such term in Rule 16b-3 under the Securities Exchange Act of 1934, or any
successor provision thereto.

            (f) "Employee" shall mean any individual who is employed with the
Company or any of its Subsidiaries as an officer or employee.

            (g) "Incentive Stock Option" shall have the meaning given to it
by Section 422 of the Code.

            (h) "Nonstatutory Stock Option" shall mean any Option granted by
the Company pursuant to this Plan which is not an Incentive Stock Option.

            (i) "Option" shall mean an option to purchase Stock granted by the
Company pursuant to the provisions of this Plan.

            (j) "Option Price" shall mean the purchase price of each share of
Stock subject to Option, as defined in Section 5.2 hereof.

            (k) "Optionee" shall mean an Employee who has received an Option
granted by the Company hereunder.

            (l) "Plan" shall mean this Centerstate Banks of Florida, Inc.
Officers' and Employees' Stock Option Plan.

            (m) "Service" shall mean the tenure of an individual as an Employee
of the Company or any of its Subsidiaries or any predecessor (including tenure
with a corporation or other entity prior to the date that it became a
Subsidiary).

            (n) "Stock" shall mean the common stock of the Company, par value
$.01 per share, or, in the event that the outstanding shares of Stock are
hereafter changed into or exchanged for shares of a different class of stock or
securities of the Company or some other corporation, such other stock or
securities.

            (o) "Stock Option Agreement" shall mean the agreement between the
Company and the Optionee under which the Optionee may purchase Stock pursuant
to the Plan.

            (p) "Stock Option Committee" shall mean the committee administering
the Plan, pursuant to Article III hereof.



                                       2

<PAGE>   3



            (q) "Subsidiary" shall mean any corporation or other entity which
qualifies as a subsidiary of a corporation under the definition of "subsidiary
corporation" contained in Section 424(f) of the Code.


                                   ARTICLE II

                                    The Plan

      2.1 Name. This plan shall be known as the "Centerstate Banks of Florida,
Inc. Officers' and Employees' Stock Option Plan."

      2.2 Purpose. The purpose of the Plan is to advance the interests of the
Company and its shareholders by affording to Employees an opportunity to
acquire or increase their proprietary interest in the Company by the grant of
Options to such Employees under the terms set forth herein. By encouraging such
Employees to become owners of Stock of the Company, the Company seeks to
motivate, retain, and attract those highly competent individuals upon whose
judgment, initiative, leadership, and continued efforts the success of the
Company and its Subsidiaries in large measure depends.

      2.3 Effective Date. The Plan shall become effective on September 29, 1999
(which is the same date the Plan was adopted by the Company's shareholders and
Board of Directors).

      2.4 Participants. Only Employees of the Company and its Subsidiaries
shall be eligible to receive Options under the Plan.


                                   ARTICLE III

                               Plan Administration

      3.1 Stock Option Committee. This Plan shall be administered by the
Compensation Committee of the Board of Directors of the Company (the "Stock
Option Committee"), which shall consist of at least two members of the Board
who are Disinterested Persons and who are each an "outside director" (as such
term is used in Treasury Regulation Section 1.162-27(e)(3)) during the time
that they serve on such Stock Option Committee.

      3.2 Power of the Stock Option Committee. The Stock Option Committee shall
have full authority and discretion: (a) to determine, consistent with the
provisions of this Plan, which of the Employees will be granted Options to
purchase any shares of Stock which may be issued and sold hereunder as provided
in Section 4.1 hereof, the times at which Options shall be granted, and the
number of shares of Stock covered by each Option; (b) to determine the Option
Price (subject to Section 5.2 hereof) and other terms and provisions of each
respective Stock Option Agreement, which need not be identical; (c) to
determine whether the Options granted pursuant to this Plan shall be Incentive
Stock Options or Nonstatutory Stock Options; (d) to construe and interpret the
Plan; and



                                       3

<PAGE>   4

(e) to make all other determinations and take all other actions deemed
necessary or advisable for the proper administration of the Plan. All such
actions and determinations shall be conclusively binding upon all persons for
all purposes. Unless otherwise indicated by the Stock Option Committee, Options
granted pursuant to this Plan shall be Incentive Stock Options.


                                   ARTICLE IV

                         Shares of Stock Subject to Plan

      4.1 Limitations. Subject to adjustment pursuant to the provisions of
Section 4.3 hereof, the number of shares of Stock which may be issued and sold
hereunder pursuant to Stock Option Agreements shall not exceed Three Hundred
Sixty Five Thousand (365,000) shares. Shares subject to Options which terminate
or expire prior to exercise shall be available for future Options.

      4.2 Options Granted Under Plan. Shares of Stock with respect to which an
Option granted hereunder shall have been exercised shall not again be available
for Option hereunder. If Options granted hereunder shall terminate for any
reason without being wholly exercised, then the Stock Option Committee shall
have the discretion to grant new Options to Optionees hereunder covering the
number of shares to which such terminated Options related.

      4.3 Stock Adjustments; Mergers. Notwithstanding Section 4.1, in the event
the outstanding shares of Stock are increased or decreased or changed into or
exchanged for a different number or kind of shares or other securities of the
Company or of any other corporation by reason of any merger, sale of stock,
consolidation, liquidation, recapitalization, reclassification, stock split up,
combination of shares, or stock dividend, the total number of shares set forth
in Section 4.1 shall be proportionately and appropriately adjusted by the
Board. If the Company continues in existence, the number and kind of shares
that are subject to any Option and the Option Price per share shall be
proportionately and appropriately adjusted without any change in the aggregate
price to be paid therefor upon exercise of the Option. If the Company will not
remain in existence or a majority of its Stock will be purchased or acquired by
a single purchaser or group of purchasers acting together, then the Board may
(i) declare that all Options shall terminate 30 days after the Board gives
written notice to all Optionees of their immediate right to exercise all
Options then outstanding (without regard to limitations on exercise otherwise
contained in the Options), or (ii) notify all Optionees that all Options
granted under the Plan shall apply with appropriate adjustments as determined
by the Board to the securities of the successor corporation to which holders of
the numbers of shares subject to such Options would have been entitled, or
(iii) some combination of aspects of (i) and (ii). The determination by the
Board as to the terms of any of the foregoing adjustments shall be conclusive
and binding. Any fractional shares resulting from any of the foregoing
adjustments under this section shall be disregarded and eliminated.

      4.4 Change of Control. Upon a Change of Control, all Options granted
under the Plan shall become exercisable immediately notwithstanding the
provisions of the respective Option agreements regarding exercisability.



                                       4

<PAGE>   5

                                    ARTICLE V

                                     Options

      5.1 Option Grant and Agreement. Each Option granted hereunder shall be
evidenced by minutes of a meeting of the Stock Option Committee authorizing the
same and by a written Stock Option Agreement dated as of the date of grant and
executed by the Company and the Optionee, which Stock Option Agreement shall
set forth such terms and conditions as may be determined by the Stock Option
Committee to be consistent with the Plan and shall indicate whether the Option
that it evidences is intended to be an Incentive Stock Option or a Nonstatutory
Stock Option.

      5.2 Option Price. The Option Price of each share of Stock subject to
Option shall not be less than the fair market value of the Stock on the date of
grant. If the Stock is traded on a national securities exchange or on the
NASDAQ National Market System ("NMS") at the date of grant, then the fair
market value of the Stock on the date of grant shall be equal to the closing
price of such Stock as quoted on such exchange or market as of the trading day
immediately preceding the effective date of such grant. If the Stock is not
traded on a national securities exchange or the NMS at the date of grant, then
the fair market value of the Stock on the date of grant shall be determined in
good faith by the Board of Directors using any reasonable method, which shall
include consideration of market quotations to the extent available.

      5.3 Option Exercise. Options may be exercised in whole or in part from
time to time with respect to whole shares only, within the period permitted for
the exercise thereof. Notwithstanding any other provision in this Plan, no
option granted under the Plan may be exercised more than ten (10) years after
the date on which it is granted. Options shall be exercised by: (i) written
notice of intent to exercise the Option with respect to a specific number of
shares of Stock which is delivered by hand delivery or registered or certified
mail, return receipt requested, to the Company at its principal office; and
(ii) payment in full to the Company at such office of the amount of the Option
Price for the number of shares of Stock with respect to which the Option is
then being exercised. Payment of the Option Price shall be made in cash,
certified check, cashier's check, or personal check (and if made by personal
check the shares of Stock issued upon exercise of the Option shall be held by
the Company until the check has cleared); provided, however, that if at the
time of exercise of the Option the Stock is traded on a national securities
exchange or on the NMS, all or part of the Option Price may also be paid by
delivery to the Company of shares of Stock previously acquired by the Optionee,
which shall be valued for such purpose at the closing price of such Stock as
quoted on such exchange or market as of the trading day immediately preceding
the date of exercise. In addition to and at the time of payment of the Option
Price, the Optionee shall, if and to the extent requested by the Company, pay
to the Company in cash the full amount of all federal, state, and local
withholding or other employment taxes, if any, applicable to the taxable income
of the Optionee resulting from such exercise, and any sales, transfer, or
similar taxes imposed with respect to the issuance or transfer of shares of
Stock in connection with such exercise.

      5.4 Nontransferability of Option. No Option shall be transferred by an
Optionee otherwise than by will or the laws of descent and distribution or
pursuant to a qualified domestic relations order as defined by the Code or
Title I of the Employee Retirement Income Security Act, or the rules



                                       5

<PAGE>   6

thereunder (a "Qualified Domestic Order"). During the lifetime of an Optionee,
the Option shall be exercisable only by the Optionee or the Optionee's legal
guardian or personal representative.

      5.5 Effect of Death, Disability, Retirement, or Other Termination of
Service.

            (a)   If an Optionee's Service with the Company and its
                  Subsidiaries shall be terminated for "cause," as defined in
                  Section 5.5(b) hereof, then no Options held by such Optionee,
                  which are unexercised in whole or in part, may be exercised
                  on or after the date on which such Optionee is first notified
                  in writing by the Company of such termination for cause.

            (b)   For purposes of this Section 5.5, termination for "cause"
                  shall mean termination for the Optionee's personal
                  dishonesty, willful misconduct, breach of fiduciary duty
                  involving personal profit, violation of any law, rule, or
                  regulation (other than traffic violations or similar
                  offenses) affecting the Company or its Subsidiaries,
                  violation of any agreement or order with any bank regulatory
                  agency, failure by the Optionee after receipt of written
                  notice from the Company to perform Optionee's stated duties
                  with the Company or its Subsidiaries, or such other
                  circumstances as the Company and/or its Subsidiaries
                  determines as resulting in the Optionee's termination of
                  employment for "cause."

            (c)   If an Optionee's Service with the Company and its
                  Subsidiaries shall be terminated for any reason other than
                  for cause (as defined in Section 5.5(b) hereof) and other
                  than normal or early retirement at or after age fifty-five
                  (55) or the disability (as defined in Section 5.5(f) hereof)
                  or death of the Optionee, then: (i) no Options held by such
                  Optionee which are unexercised in whole or in part may be
                  exercised on or after the effective date of such termination
                  or, if later, ten (10) days after the date that the Optionee,
                  if terminated by the Company and its Subsidiaries, receives
                  written notice of termination; and (ii) the Stock Option
                  Committee may, but shall not be obligated to, allow the
                  Optionee to exercise within such time any or all of the
                  Options, if any, held by the Optionee which would not yet
                  otherwise be exercisable.

            (d)   If an Optionee's Service with the Company and its
                  Subsidiaries shall be terminated by reason of normal or early
                  retirement at or after age fifty-five (55), then the Optionee
                  shall have the right to exercise the Optionee's Options for
                  ninety (90) days after the date of such termination, but only
                  to the extent that such Options were exercisable at the date
                  of such termination; provided, however, that the Stock Option
                  Committee may, but shall not be obligated to, allow such
                  Optionee to exercise within such time any or all of the
                  Options, if any, held by the Optionee which would not yet
                  otherwise be exercisable.

            (e)   If an Optionee's Service with the Company and its
                  Subsidiaries shall be terminated by reason of the death or
                  disability (as defined in Section 5.5(f)



                                       6

<PAGE>   7

                  hereof) of the Optionee, then the personal representative or
                  administrator of the estate of the Optionee or the person or
                  persons to whom an Option granted hereunder shall have been
                  validly transferred by the personal representative or
                  administrator pursuant to the Optionee's will or the laws of
                  descent and distribution, as the case may be, shall have the
                  right to exercise all of the Optionee's Options for ninety
                  (90) days after the date of such termination, including any
                  Options not yet otherwise exercisable as of the date of such
                  termination.

            (f)   For purposes of this Section 5.5, the terms "disability" and
                  "disabled" shall have the meaning set forth in the principal
                  disability insurance policy or similar program then
                  maintained by the Company on behalf of Employees or, if no
                  such policy or program is then in existence, the meaning then
                  used by the United States Government in determining persons
                  eligible to receive disability payments under the social
                  security system of the United States.

            (g)   No transfer of an Option by the Optionee by will, the laws of
                  descent and distribution, or a Qualified Domestic Order shall
                  be effective to bind the Company unless the Company shall
                  have been furnished with written notice thereof and an
                  authenticated copy of the will or the Qualified Domestic
                  Order and/or such other evidence as the Company may deem
                  necessary to establish the validity of the transfer and the
                  acceptance by the transferee or transferees of the terms and
                  conditions of such Option.

      5.6 Rights as Shareholder. An Optionee or a transferee of an Option shall
have no rights as a shareholder with respect to any shares of Stock subject to
such Option prior to the purchase of such shares by exercise of such Option as
provided herein.

      5.7 Investment Intent. Upon or prior to the exercise of all or any
portion of an Option, the Optionee shall furnish to the Company in writing such
information or assurances as, in the Company's opinion, may be necessary to
enable it to comply fully with the Securities Act of 1933, as amended, and the
rules and regulations thereunder and any other applicable statutes, rules, and
regulations. Without limiting the foregoing, if a registration statement is not
in effect under the Securities Act of 1933, as amended, with respect to the
shares of Stock to be issued upon exercise of an Option, the Company shall have
the right to require, as a condition to the exercise of such Option, that the
Optionee represent to the Company in writing that the shares to be received
upon exercise of such Option will be acquired by the Optionee for investment
and not with a view to distribution and that the Optionee agree, in writing,
that such shares will not be disposed of except pursuant to an effective
registration statement, unless the Company shall have received an opinion of
counsel reasonably acceptable to it to the effect that such disposition is
exempt from the registration requirements of the Securities Act of 1933, as
amended. The Company shall have the right to endorse on certificates
representing shares of Stock issued upon exercise of an Option such legends
referring to the foregoing representations and restrictions or any other
applicable restrictions on resale or disposition as the Company, in its
discretion, shall deem appropriate.



                                       7

<PAGE>   8

                                   ARTICLE VI

                             Incentive Stock Options

      6.1 Requirements. All Incentive Stock Options granted pursuant to the
terms of this Plan shall be subject to the additional limitations and
restrictions as set forth in the Code and in this Article VI. Any Option
granted pursuant to this Plan which does not fulfill all of the provisions of
this Article VI shall not be an Incentive Stock Option and thus shall be a
Nonstatutory Stock Option.

      6.2 Grant Period. All Incentive Stock Options granted hereunder must be
granted within ten (10) years from the Effective Date set forth in Section 2.3
which represents the earlier of: (a) the date the Plan was adopted by the
Board; or (b) the date the Plan is approved by the shareholders of the Company.

      6.3 Eligibility. The Stock Option Committee shall determine which
Employees shall receive Incentive Stock Options. No member of the Stock Option
Committee shall be eligible to receive Incentive Stock Options. Incentive Stock
Options may not be granted to any Employee who, at the time the Incentive Stock
Option is granted, owns stock possessing more than ten percent (10%) of the
total combined voting power of all classes of stock of the Company unless: (a)
such Incentive Stock Option by its terms is not exercisable after the
expiration of five (5) years from the date of its grant; and (b) the Option
Price of the shares covered by such Incentive Stock Option is not less than one
hundred and ten percent (110%) of the fair market value of such shares on the
date that such Incentive Stock Option is granted.

      6.4 Special Rule Regarding Exercisability. If, for any reason, any Option
granted hereunder which is intended to be an Incentive Stock Option shall
exceed the limitation on exercisability contained in the Code at any time, such
Options shall nevertheless be exercisable, but: (a) any exercise of such Option
shall be deemed to be an exercise of an Incentive Stock Option first until the
portion of such Option qualifying as an Incentive Stock Option shall have been
exercised in full; and (b) the portion of such Option in excess of the
foregoing limitation on exercisability shall be deemed to be a Nonstatutory
Stock Option.


                                   ARTICLE VII

                           Nonstatutory Stock Options

      The Stock Option Committee may grant Nonstatutory Stock Options under
this Plan. Such Nonstatutory Stock Options must fulfill all of the requirements
of all provisions of this Plan except for those contained in Article VI hereof.
Subject to the approval and acceptance of the Stock Option Committee in its
discretion, any Employee who is granted a Nonstatutory Stock Option pursuant to
this Plan shall be entitled to elect to surrender all or any part of such
Nonstatutory Stock Option to the Company and receive, in exchange, an Incentive
Stock Option covering the same number of shares as those with respect to which
the Nonstatutory Stock Option was surrendered. Any such



                                       8

<PAGE>   9

election shall be valid and effective only upon its approval and acceptance by
the Stock Option Committee, which may impose additional terms as a condition to
its approval.


                                  ARTICLE VIII

                               Stock Certificates

      The Company shall not be required to issue or deliver any certificate for
shares of Stock purchased upon the exercise of any Option granted hereunder or
of any portion thereof, prior to fulfillment of all of the following
conditions:

            (a) The admission of such shares to listing on all stock exchanges
on which the Stock is then listed, if any;

            (b) The completion of any registration or other qualification of
such shares under any federal or state law or under the rulings or regulations
of the Securities and Exchange Commission or any other governmental regulatory
agency, which the Company shall in its sole discretion determine to be
necessary or advisable;

            (c) The obtaining of any approval or other clearance from any
federal or state governmental agency which the Company shall in its sole
discretion determine to be necessary or advisable; and

            (d) The lapse of such reasonable period of time following the
exercise of the Option as the Company from time to time may establish for
reasons of administrative convenience.


                                   ARTICLE IX

                Termination, Amendment, and Modification of Plan

      The Board may at any time terminate, and may at any time and from time to
time and in any respect amend or modify, the Plan; provided, however, that no
such action of the Board without approval of the shareholders of the Company
may increase the total number of shares of Stock subject to the Plan except as
contemplated in Section 4.3 hereof or alter the class of persons eligible to
receive Options under the Plan, and provided further that no termination,
amendment, or modification of the Plan shall without the written consent of the
Optionee of such Option adversely affect the rights of the Optionee with
respect to an outstanding Option or the unexercised portion thereof.

      Notwithstanding any other provision in this Plan, the Company's primary
federal bank regulator shall at any time have the right to direct the Company
to require Optionees to exercise their Options or forfeit their Options if the
Company's capital falls below the minimum requirements, as determined by such
federal bank regulator.



                                       9

<PAGE>   10

                                    ARTICLE X

                                  Miscellaneous

      10.1 Continued Employment Not Presumed. This Plan and any document
describing this Plan and the grant of any Option hereunder shall not give any
Optionee or other employee a right to continued employment by the Company or
its Subsidiaries or affect the right of the Company or its Subsidiaries to
terminate the employment of any such person with or without cause.

      10.2 Other Compensation Plans. The adoption of the Plan shall not affect
any other stock option or incentive or other compensation plans in effect for
the Company or its Subsidiaries, nor shall the Plan preclude the Company or its
Subsidiaries from establishing any other forms of incentive or other
compensation for directors, officers, or employees of the Company or its
Subsidiaries.

      10.3 Plan Binding on Successors. The Plan shall be binding upon the
successors and assigns of the Company.

      10.4 Singular, Plural; Gender. Whenever used herein, nouns in the
singular shall include the plural, and the masculine pronoun shall include the
feminine gender.

      10.5 Applicable Law. This Plan shall be governed by and construed in
accordance with the laws of the State of Florida.

      10.6 Headings, etc., No Part of Plan. Headings of Articles and Sections
hereof are inserted for convenience and reference; they constitute no part of
the Plan.

      10.7 Severability. If any provision or provisions of this Plan shall be
held to be invalid, illegal, or unenforceable, the validity, legality, and
enforceability of the remaining provisions shall not in any way be affected or
impaired thereby.


                                    CENTERSTATE BANKS OF FLORIDA, INC.



                                    By: /s/ James H. White
                                       ----------------------------------------
                                       James H. White, Chairman, President and
                                       Chief Executive Officer



                                       10


<PAGE>   1

                                                                      EXHIBIT 21




                  Subsidiaries of Centerstate Banks of Florida


                                      None




























<PAGE>   1

                                                                   EXHIBIT 23.1









The Board of Directors
Centerstate Banks of Florida

We consent to the use of our report included herein and to the reference to our
firm under the heading "Experts" in the prospectus.


                                                   /s/ KPMG LLP





Orlando, Florida
January 20, 2000



















<PAGE>   1

                                                                   EXHIBIT 23.2


                        CONSENT OF ALLEN C. EWING & CO.



Centerstate Banks of Florida, Inc.
Winter Haven, Florida



We hereby consent to the inclusion as Appendix B to this Proxy
Statement/Prospectus constituting part of this Registration Statement on Form
S-4 for Centerstate Banks of Florida, Inc. of our letter to the Board of
Directors of First National Bank of Polk County, and to references made to such
letter and to the firm in the Proxy Statement/Prospectus.



ALLEN C. EWING & CO.




By: /s/ Brian C. Beach
    ------------------------
    Brian C. Beach
    Executive Vice President




Jacksonville, Florida
January 20, 2000


















<PAGE>   1



                                                                   EXHIBIT 23.4




                                                                January 20, 2000










The Board of Directors
Centerstate Banks of Florida

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


                                       /s/ DWIGHT DARBY & COMPANY








<PAGE>   1

                                                                   EXHIBIT 23.5








The Board of Directors
Centerstate Banks of Florida
Kissimmee, Florida

We consent to the use of our report included herein (or incorporated by
reference) and to the reference to our firm under the heading "Experts" in the
prospectus.


                                        /s/ GRAHAM & COTTRILL, P.A.





Orlando, Florida
January 18, 2000




















<PAGE>   1



                                                                   EXHIBIT 23.6










The Board of Directors
Centerstate Banks of Florida

We consent to the use of our report included herein and to the reference to our
firm under the heading "Experts" in the prospectus.


                                       /s/ G. T. NUNEZ & ASSOCIATES

January 20, 2000






<PAGE>   1
                                                                    Exhibit 23.7





The Board of Directors
Centerstate Banks of Florida


We consent to the use of our opinion included herein regarding certain Federal
tax consequences expected to result from the merger and to the reference to our
firm under the heading "Federal Income Tax Consequences of the Merger."




                                    /s/ KPMG LLP



Orlando, Florida
January 20, 2000























<TABLE> <S> <C>

<ARTICLE> 9

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                       4,687,944
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                             5,017,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 35,818,706
<INVESTMENTS-CARRYING>                       2,555,226
<INVESTMENTS-MARKET>                         6,690,625
<LOANS>                                     57,372,431
<ALLOWANCE>                                   (781,034)
<TOTAL-ASSETS>                               4,654,643
<DEPOSITS>                                  97,557,780
<SHORT-TERM>                                 3,978,073
<LIABILITIES-OTHER>                            332,540
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     2,255,545
<OTHER-SE>                                   5,200,978
<TOTAL-LIABILITIES-AND-EQUITY>             109,324,916
<INTEREST-LOAN>                              4,953,056
<INTEREST-INVEST>                            2,105,818
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                             7,058,874
<INTEREST-DEPOSIT>                           3,453,511
<INTEREST-EXPENSE>                           3,453,511
<INTEREST-INCOME-NET>                        3,605,363
<LOAN-LOSSES>                                   38,473
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                914,546
<INCOME-PRETAX>                              1,406,287
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   893,891
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    4.12
<LOANS-NON>                                          0
<LOANS-PAST>                                   171,000
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               781,000
<CHARGE-OFFS>                                  (31,000)
<RECOVERIES>                                    17,000
<ALLOWANCE-CLOSE>                              781,000
<ALLOWANCE-DOMESTIC>                            38,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        292,000


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 9

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                       4,545,343
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                             2,150,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 25,883,187
<INVESTMENTS-CARRYING>                       3,537,952
<INVESTMENTS-MARKET>                         3,484,850
<LOANS>                                     66,611,908
<ALLOWANCE>                                   (798,112)
<TOTAL-ASSETS>                               5,548,252
<DEPOSITS>                                  95,956,421
<SHORT-TERM>                                 2,790,990
<LIABILITIES-OTHER>                            192,148
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     2,555,875
<OTHER-SE>                                   5,983,096
<TOTAL-LIABILITIES-AND-EQUITY>             107,478,530
<INTEREST-LOAN>                              4,086,715
<INTEREST-INVEST>                            1,494,704
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                             5,581,419
<INTEREST-DEPOSIT>                           2,456,597
<INTEREST-EXPENSE>                           2,456,597
<INTEREST-INCOME-NET>                        3,124,822
<LOAN-LOSSES>                                   99,000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              2,836,088
<INCOME-PRETAX>                                840,206
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   532,030
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    4.21
<LOANS-NON>                                          0
<LOANS-PAST>                                   253,000
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               781,000
<CHARGE-OFFS>                                 (108,000)
<RECOVERIES>                                    26,000
<ALLOWANCE-CLOSE>                              798,000
<ALLOWANCE-DOMESTIC>                            99,000
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                        106,000


</TABLE>

<PAGE>   1

                                                                   EXHIBIT 99.1

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY
                            920 NORTH BERMUDA AVENUE
                            KISSIMMEE, FLORIDA 34741
                                 (407) 843-3800

                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON _________, 2000

         NOTICE IS HEREBY GIVEN that the Special Meeting of Shareholders of
First National Bank of Osceola County ("Bank") will be held at
__________________ on ________, ________, 2000, at _____ a.m. local time, for
the following purposes:

1. Approve Agreement to Merge. To consider and vote upon a proposal to approve
the Agreement to Merge ("Agreement") by and between First National Bank of
Osceola County ("Bank"), Centerstate Banks of Florida, Inc. ("Centerstate") and
First Interim National Bank of Osceola County ("Interim"), which provides for
the reorganization of the Bank into a holding company structure, pursuant to
(i) the acquisition of the Bank by Centerstate by means of a merger of the Bank
with and into Interim, and (ii) the conversion of each of the issued and
outstanding shares of common stock of the Bank into the right to receive 2.00
shares of common stock of Centerstate, all as more fully described in the
accompanying Proxy Statement/Prospectus.

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

         Only shareholders of record at the close of business on ___________,
2000 are entitled to notice of, and to vote at, the Special Meeting.

         A shareholder who either (i) votes against the approval of the
Agreement or (ii) gives written notice to the Bank, at or prior to the Special
Meeting, that he or she dissents from the Agreement, will be entitled to
payment in cash of the value of the shares held by such shareholder. However,
the Board of Directors reserves the right to terminate and not consummate the
Merger if the number of shares purporting to dissent from the Merger makes the
Merger inadvisable.

         Your attention is directed to the attached Proxy Statement.

         THE BOARD OF DIRECTORS OF THE BANK UNANIMOUSLY RECOMMENDS THAT
SHAREHOLDERS VOTE FOR APPROVAL OF THE HOLDING COMPANY FORMATION.

                                            By Order of the Board of Directors




Kissimmee, Florida                          James H. White
_____________, 2000                         Chairman of the Board

WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE COMPLETE, DATE,
AND SIGN THE ENCLOSED FORM OF PROXY AND RETURN IT IN THE ENCLOSED RETURN
ENVELOPE IN ORDER TO INSURE THAT YOUR SHARES WILL BE REPRESENTED AT THE SPECIAL
MEETING. THE AFFIRMATIVE VOTE OF HOLDERS OF AT LEAST TWO-THIRDS OF THE
OUTSTANDING SHARES OF BANK COMMON STOCK IS REQUIRED FOR APPROVAL OF THE HOLDING
COMPANY FORMATION.



<PAGE>   1

                                                                   EXHIBIT 99.2

                                   PROXY CARD

REVOCABLE PROXY

                     FIRST NATIONAL BANK OF OSCEOLA COUNTY

         PROXY SOLICITED BY AND ON BEHALF OF THE BOARD OF DIRECTORS FOR THE
SPECIAL MEETING OF SHAREHOLDERS TO BE HELD ON ________, 2000.

         THE UNDERSIGNED HEREBY APPOINTS _____________________ AND
___________________, OR EITHER OF THEM WITH INDIVIDUAL POWER OF SUBSTITUTION,
PROXIES TO VOTE ALL SHARES OF THE COMMON STOCK OF FIRST NATIONAL BANK OF
OSCEOLA COUNTY (THE "BANK") WHICH THE UNDERSIGNED MAY BE ENTITLED TO VOTE AT
THE SPECIAL MEETING OF SHAREHOLDERS TO BE HELD AT THE
_____________________________, ___________, FLORIDA, ON _______, ________,
2000, AT _______ A.M., AND AT ANY ADJOURNMENT OR POSTPONEMENT THEREOF.

         SAID PROXIES WILL VOTE ON THE PROPOSALS SET FORTH IN THE NOTICE OF
SPECIAL MEETING AND PROXY STATEMENT/PROSPECTUS AS SPECIFIED ON THIS CARD. IF A
VOTE IS NOT SPECIFIED, SAID PROXIES WILL VOTE IN FAVOR OF AGREEMENT TO MERGE
LISTED IN THE ACCOMPANYING PROXY STATEMENT/PROSPECTUS. IF ANY OTHER MATTERS
PROPERLY COME BEFORE THE SPECIAL MEETING, SAID PROXIES WILL VOTE ON SUCH
MATTERS IN ACCORDANCE WITH THE RECOMMENDATIONS OF THE BOARD OF DIRECTORS.

         THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR:

1.       TO AUTHORIZE, ADOPT AND APPROVE THE AGREEMENT TO MERGE BETWEEN
         CENTERSTATE BANKS OF FLORIDA, INC., FIRST NATIONAL BANK OF OSCEOLA
         COUNTY, AND FIRST INTERIM NATIONAL BANK OF OSCEOLA COUNTY.

         _____  FOR           _____  AGAINST        _____   ABSTAIN





<PAGE>   2





                                        PLEASE MARK, SIGN BELOW, DATE AND RETURN
                                        THIS PROXY PROMPTLY IN THE ENVELOPE
                                        FURNISHED.

                                        PLEASE SIGN EXACTLY AS NAME APPEARS
                                        ON YOUR STOCK CERTIFICATE. WHEN
                                        SHARES ARE HELD BY JOINT TENANTS,
                                        BOTH SHOULD SIGN. WHEN SIGNING AS
                                        ATTORNEY, EXECUTOR, ADMINISTRATOR,
                                        TRUSTEE OR GUARDIAN, PLEASE GIVE
                                        FULL TITLE AS SUCH. IF A
                                        CORPORATION, PLEASE SIGN IN FULL
                                        CORPORATE NAME BY PRESIDENT OR
                                        OTHER AUTHORIZED OFFICER. IF A
                                        PARTNERSHIP, PLEASE SIGN IN
                                        PARTNERSHIP NAME BY AUTHORIZED
                                        PERSON.

                                        SHARES _______________

                                        DATED  __________, 2000


                                        -----------------------------------
                                        SIGNATURE

                                        -----------------------------------
                                        SIGNATURE IF HELD JOINTLY

                                        -----------------------------------
                                        PLEASE PRINT OR TYPE YOUR NAME


[ ] PLEASE MARK HERE IF YOU INTEND TO ATTEND THE 2000 SPECIAL MEETING OF
    SHAREHOLDERS.


    ------------------------------------------------------------
    PLEASE RETURN YOUR SIGNED PROXY
    TO:

                FIRST NATIONAL BANK OF OSCEOLA COUNTY
                920 NORTH BERMUDA AVENUE
                KISSIMMEE, FLORIDA 34741
                ATTN: THOMAS E. WHITE

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










© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission