NORTHERN TRUST CORP
424B3, 1995-01-30
STATE COMMERCIAL BANKS
Previous: NORWEST CORP, S-4, 1995-01-30
Next: PALL CORP, S-3, 1995-01-30



<PAGE>
 
    
                                                FILED PURSUANT TO RULE 424(b)(3)
                                                       REGISTRATION NO. 33-54773




                       BEACH ONE FINANCIAL SERVICES, INC.
                            755 BEACHLAND BOULEVARD
                           VERO BEACH, FLORIDA  32963
     

    
                                                                January 24, 1995
     

Dear Fellow Shareholder:
    
     You are cordially invited to attend a special meeting of shareholders (the
"Special Meeting") of Beach One Financial Services, Inc. ("Beach One") to be
held on Thursday, February 23, 1995, in the main lobby of The Beach Bank of Vero
Beach, 755 Beachland Boulevard, Vero Beach, Florida  32963, at 5:00 p.m. (local
time).  The matters to be considered and voted upon at this Special Meeting are
of great importance to the future of your investment in Beach One.     
    
     At the Special Meeting, you will be asked to consider and vote upon a
proposal to approve an Agreement and Plan of Reorganization, as amended, between
Northern Trust Corporation ("NTC") and Beach One, and a related Plan and
Agreement of Merger among NTC, Beach One and Northern Trust of Florida
Corporation ("NT-Florida"), a wholly-owned subsidiary of NTC (collectively the
"Merger Agreement"), pursuant to which Beach One will be merged with and into
NT-Florida (the "Merger") and NT-Florida will be the surviving corporation.
Pursuant to the Merger, each issued and outstanding share of common stock of
Beach One ("Beach One Common Stock") will be converted into (i) the right to
receive the number of whole shares of common stock of NTC, par value $1.66 2/3
per share (the "NTC Common Stock"), equal to the quotient obtained by dividing
the total number of shares of NTC Common Stock issuable in the Merger,
determined in accordance with the immediately following sentence, by the total
number of shares of Beach One Common Stock outstanding as of the effective date
of the Merger. The number of shares of NTC Common Stock to be issued in the
Merger will be that number of whole shares of NTC Common Stock as shall have a
market value equal to $56,150,000 determined on the basis of the unweighted
average of the last sale prices of NTC Common Stock, as reported on The Nasdaq
Stock Market's National Market for the 20 trading days ending on the fifth day
preceding the day on which articles of merger are executed on behalf of Beach
One and NT-Florida and are filed with the Secretary of State of the State of
Florida, but not more than 1,701,515 shares (unless NTC shall otherwise agree in
accordance with the terms of the Merger Agreement) nor fewer than 1,169,791
shares (unless Beach One shall otherwise agree in accordance with the terms of
the Merger Agreement); and (ii) cash in lieu of any fractional shares.    

     Details of the proposed Merger and other important information are set
forth in the accompanying Proxy Statement-Prospectus, which we urge you to read
carefully.

     YOUR BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT AND
RECOMMENDS THAT YOU VOTE FOR THE APPROVAL OF THE MERGER AGREEMENT AND THE
TRANSACTIONS CONTEMPLATED THEREBY.
<PAGE>
 
     Whether or not you plan to attend the Special Meeting in person, and
regardless of the number of shares you own, we urge you to complete, sign, date
and return the enclosed Proxy Card promptly in the accompanying postage-paid
envelope.  You may, of course, attend the Special Meeting and vote in person,
even if you have previously returned the proxy card.


                                    Sincerely yours,


                                    /s/ John K. Moore
                                    ------------------------------------
                                    John K. Moore
                                    Chairman of the Board


                                    /s/ W. Harold Hicks
                                    -----------------------------------
                                    W. Harold Hicks
                                    President



         PLEASE COMPLETE, SIGN, DATE AND RETURN THE ENCLOSED PROXY CARD
              TODAY IN THE ENCLOSED POSTAGE-PAID RETURN ENVELOPE.
<PAGE>
 
                          NOTICE OF SPECIAL MEETING OF
             THE SHAREHOLDERS OF BEACH ONE FINANCIAL SERVICES, INC.
                          TO BE HELD FEBRUARY 23, 1995
     


To the Shareholders of Beach One Financial Services, Inc.:
    
        Notice is hereby given that a Special Meeting of the shareholders of
Beach One Financial Services, Inc. ("Beach One") will be held in the main lobby
of The Beach Bank of Vero Beach, 755 Beachland Boulevard, Vero Beach, Florida
32963 on Thursday, February 23, 1995, at 5:00 p.m., local time, for the
following purposes:     
    
        1. To consider and vote upon a proposal to approve an Agreement and Plan
of Reorganization, as amended, between Northern Trust Corporation ("NTC") and
Beach One, and the related Plan and Agreement of Merger among NTC, Beach One and
Northern Trust of Florida Corporation ("NT-Florida"), a wholly-owned subsidiary
of NTC (collectively, the "Merger Agreement"), pursuant to which Beach One will
be merged with and into NT-Florida (the "Merger") and NT-Florida will be the
surviving corporation. Pursuant to the Merger, each issued and outstanding share
of common stock of Beach One ("Beach One Common Stock") will be converted into
(i) the right to receive that number of whole shares of common stock of NTC, par
value $1.66 2/3 per share (the "NTC Common Stock"), equal to the quotient
obtained by dividing the total number of shares of NTC Common Stock issuable in
the Merger, determined in accordance with the immediately succeeding sentence,
by the total number of shares of Beach One Common Stock outstanding as of the
effective date of the Merger. The number of shares of NTC Common Stock to be
issued in the Merger will be that number of whole shares of NTC Common Stock as
shall have a market value equal to $56,150,000 determined on the basis of the
unweighted average of the last-sale prices of NTC Common Stock, as reported on
The Nasdaq Stock Market's National Market for the 20 trading days ending on the
fifth day preceding the date on which articles of merger, executed on behalf of
Beach One and NT-Florida, are filed with the Secretary of State of the State of
Florida, but not more than 1,701,515 shares (unless NTC shall agree otherwise
under the Merger Agreement) nor fewer than 1,169,791 shares (unless Beach One
shall agree otherwise under the Merger Agreement), subject to certain
adjustments; and (ii) cash in lieu of any fractional shares, all as more fully
described in the accompanying Proxy Statement-Prospectus.    
    
        2.   To consider and vote upon a proposal to adjourn the Special
Meeting in the event that Beach One's management should determine in its sole
discretion, at the time of the Special Meeting, that such adjournment is in the
best interests of Beach One and its shareholders, as more fully described in the
accompanying Proxy Statement-Prospectus.      
    
        3.   To transact such other business as may properly come before the
meeting and any adjournment or postponement thereof.     
    
        Only shareholders of record of Beach One Common Stock at the close of
business on January 17, 1995 are entitled to notice of and to vote at the
Special Meeting and any adjournments or postponements thereof.  Approval of the
Merger Agreement requires the affirmative vote of the holders of a majority of
the Beach One Common Stock.  Shareholders of      
<PAGE>
 
Beach One are entitled to dissent from the Merger and to receive the fair value
of their shares, as more fully explained in the accompanying Proxy Statement-
Prospectus.

        You are cordially invited to attend the Special Meeting.  Whether or
not you plan to attend, IF YOU ARE A HOLDER OF SHARES OF BEACH ONE COMMON STOCK,
PLEASE COMPLETE, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD TO ASSURE THAT
YOUR SHARES WILL BE REPRESENTED AT THE SPECIAL MEETING.  A PREPAID RETURN
ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE.  IF YOU ATTEND THE SPECIAL MEETING,
YOU MAY VOTE YOUR SHARES IN PERSON WHETHER OR NOT YOU HAVE PREVIOUSLY SUBMITTED
A PROXY.

                                       By order of the Board of Directors,


                                       /s/ John K. Moore
                                       ------------------------------------
                                       John K. Moore
                                       Chairman of the Board


                                       /s/ W. Harold Hicks
                                       ------------------------------------
                                       W. Harold Hicks
                                       President


    
January 24, 1995     

                                      -2-
<PAGE>
 
                       BEACH ONE FINANCIAL SERVICES, INC.

                                PROXY STATEMENT
                               __________________

                           NORTHERN TRUST CORPORATION

                                   PROSPECTUS
                               _________________
    
        This Proxy Statement-Prospectus is being furnished to the shareholders
of Beach One Financial Services, Inc., a Florida corporation ("Beach One"), in
connection with the solicitation of proxies by the Board of Directors of Beach
One for use at a special meeting of the shareholders of Beach One (the "Special
Meeting") to be held on February 23, 1995, at 5:00 p.m., local time, in the main
lobby of The Beach Bank of Vero Beach, 755 Beachland Boulevard, Vero Beach,
Florida 32963, including any adjournments or postponements thereof, for the
purpose of considering and voting upon the matters set forth in the preceding
Notice of Special Meeting of the Shareholders of Beach One Financial Services,
Inc., as more fully described in this Proxy Statement-Prospectus.     
    
        Northern Trust Corporation, a Delaware corporation ("NTC"), has filed a
Registration Statement on Form S-4 (together with all amendments and exhibits,
the "Registration Statement") with the Securities and Exchange Commission (the
"Commission") pursuant to the Securities Act of 1933, as amended (the
"Securities Act"), covering up to 1,701,515 shares of common stock of NTC, par
value $1.66 2/3 per share ("NTC Common Stock"), and the associated Rights (as
hereinafter defined) of NTC to be issued in connection with the Agreement and
Plan of Reorganization, dated as of December 20, 1993, as amended by the Letter
Agreements, dated as of February 9, 1994, August 24, 1994 and December 9, 1994,
between NTC and Beach One, and the related Agreement and Plan of Merger by and
among NTC, Northern Trust of Florida Corporation, a Florida corporation and
wholly-owned subsidiary of NTC ("NT-Florida"), and Beach One (collectively, the
"Merger Agreement" or the "Merger Agreements," as the context requires). The
Merger Agreement provides that, subject to the approval of the Merger Agreement
by the holders of shares of common stock of Beach One at the Special Meeting and
the satisfaction (or waiver, to the extent that such waiver is permitted by law)
of other conditions contained in the Merger     

                                                       (continued on next page)

        THE SECURITIES TO WHICH THIS PROXY STATEMENT-PROSPECTUS RELATES
            HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
       AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
         THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
         COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROXY-
   STATEMENT-PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
    OFFENSE. THE SHARES OF NTC COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS
        ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF ANY BANK OR SAVINGS
            ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL DEPOSIT
            INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.
                               __________________
    
    
       The date of this Proxy Statement-Prospectus is January 24, 1995.
          

<PAGE>
 

    
Agreement, Beach One will be merged with and into NT-Florida and NT-Florida will
be the surviving corporation (the "Merger"), and each issued and outstanding
share of common stock of Beach One ("Beach One Common Stock"), other than shares
held by persons who do not vote in favor of the Merger and who properly exercise
their dissenters' rights by following the procedures required under the Florida
Business Corporation Act (the "FBCA"), shall be converted into NTC Common Stock.
This Proxy Statement-Prospectus also constitutes the prospectus of NTC filed as
part of the Registration Statement.  See "Available Information."  This Proxy
Statement-Prospectus and accompanying form of proxy are first being mailed to
shareholders of Beach One on or about January 24, 1995.     

        NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED OR INCORPORATED BY REFERENCE IN THIS
PROXY STATEMENT-PROSPECTUS IN CONNECTION WITH THE SOLICITATION OF PROXIES OR THE
OFFERING OF SECURITIES MADE HEREBY AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY NTC OR BEACH
ONE.  THIS PROXY STATEMENT-PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL, OR A
SOLICITATION OF AN OFFER TO BUY, ANY SECURITIES, OR THE SOLICITATION OF A PROXY,
IN ANY JURISDICTION, TO OR FROM ANY PERSON TO WHOM OR FROM WHOM IT IS UNLAWFUL
TO MAKE ANY SUCH OFFER OR SOLICITATION IN SUCH JURISDICTION.  NEITHER THE
DELIVERY OF THIS PROXY STATEMENT-PROSPECTUS NOR ANY DISTRIBUTION OF SECURITIES
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE
HAS BEEN NO CHANGE IN THE AFFAIRS OF NTC OR BEACH ONE SINCE THE DATE OF THIS
PROXY STATEMENT-PROSPECTUS OR THAT INFORMATION IN THIS PROXY STATEMENT-
PROSPECTUS OR IN THE DOCUMENTS INCORPORATED BY REFERENCE HEREIN IS CORRECT AS OF
ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THE DATES THEREOF.

                              __________________



 
                                     (ii)
<PAGE>
 
                             AVAILABLE INFORMATION

        NTC is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and in accordance
therewith files reports, proxy statements and other information with the
Commission.  Reports, proxy statements and other information filed by NTC with
the Commission can be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,
D.C., 20549, and at the Commission's Regional Offices located at 7 World Trade
Center, 13th Floor, New York, New York 10048 and Citicorp Center, 500 West
Madison Street, Suite 1400, Chicago, Illinois 60661.  Copies of such material
can be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.

        This Proxy Statement-Prospectus does not contain all of the
information set forth in the Registration Statement, certain parts of which are
omitted in accordance with the rules and regulations of the Commission.  For
further information, reference is hereby made to the Registration Statement.

        The information in this Proxy Statement-Prospectus concerning NTC and
its subsidiaries, including NT-Florida, has been furnished by NTC, and the
information concerning Beach One and its subsidiary has been furnished by Beach
One.  Beach One is not subject to the periodic reporting requirements of the
Exchange Act.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
    
        The following documents filed with the Commission by NTC are hereby
incorporated by reference:  (i) NTC's Annual Report on Form 10-K for the fiscal
year ended December 31, 1993; (ii) NTC's Quarterly Reports on Form 10-Q for the
quarterly periods ended March 31, 1994, June 30, 1994 and September 30, 1994;
(iii) NTC's Current Report on Form 8-K, dated January 17, 1995; (iv) the
description of NTC's Common Stock contained in a Registration Statement filed
pursuant to Section 12 of the Exchange Act, and any amendment or report filed
for the purpose of updating such description, including Exhibit 99 to NTC's
Annual Report on Form 10-K for the fiscal year ended December 31, 1993; and (v)
the description of NTC's Preferred Stock Purchase Rights (the "Rights")
contained in NTC's Registration Statement on Form 8-A, filed with the Commission
on October 30, 1989, as amended by Amendment No. 1 on Form 8, filed with the
Commission on November 6, 1989.     

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


                                     (iii)
<PAGE>
 

 


    
        THIS PROXY STATEMENT-PROSPECTUS INCORPORATES BY REFERENCE DOCUMENTS
WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH.  THESE DOCUMENTS,
EXCLUDING EXHIBITS UNLESS SPECIFICALLY INCORPORATED HEREIN, ARE AVAILABLE,
WITHOUT CHARGE, UPON WRITTEN OR ORAL REQUEST TO PETER L. ROSSITER, SECRETARY,
NORTHERN TRUST CORPORATION, FIFTY SOUTH LASALLE STREET, CHICAGO, ILLINOIS 60675,
TELEPHONE NUMBER (312) 630-6000.  IN ORDER TO ENSURE TIMELY DELIVERY OF THE
DOCUMENTS, ANY REQUEST SHOULD BE MADE BY FEBRUARY 15, 1995.     



                                     (iv)

<PAGE>
 




                              TABLE  OF CONTENTS
     
                                                                 Page
                                                                 ----
 
AVAILABLE INFORMATION.........................................  (iii)

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE.............  (iii)

SUMMARY.......................................................     1
     The Companies............................................     1
     The Special Meeting......................................     2
     Voting Rights and Votes Required for Approval............     2
     The Merger...............................................     3
     Recommendation of the Board of Directors of Beach One....     3
     Regulatory Matters.......................................     4
     Effective Date of the Merger.............................     4
     Certain Federal Income Tax Consequences..................     4
     Dissenters' Rights.......................................     5
     Interests of Certain Persons.............................     5
     Market Prices and Dividends..............................     5
     Selected Consolidated Financial Data of NTC..............     6
     Selected Financial Data of Beach One.....................     8
     Historical and Pro Forma Comparative Per Share Data......     8
     Recent Developments with Respect to NTC..................    11
 
THE SPECIAL MEETING...........................................    12
     Introduction.............................................    12
     Purpose..................................................    12
     Record Date..............................................    12
     Votes Required; Quorum...................................    12
     Voting and Revocation of Proxies.........................    13
     Solicitation of Proxies..................................    14
     Certain Beneficial Owners of Beach One Common Stock......    14
 
THE MERGER....................................................    16
     Background of the Merger.................................    16
     Reasons of the Board of Directors of Beach One for
       Approving the Merger...................................    19
     Opinion of Financial Adviser.............................    20
     Recommendation of the Board of Directors of Beach
       One....................................................    23
     Reasons of the Boards of Directors of NTC and 
       NT-Florida for Approving the Merger....................    23
     Terms of the Merger......................................    24
     Effective Date of the Merger.............................    25
     Surrender of Beach One Common Stock Certificates
       and Payment............................................    27
     Conditions to the Merger.................................    27
     Conduct of Business Pending the Merger...................    29
     Commitments with Respect to Other Offers.................    30     

                                      (v)
<PAGE>
 


    
     Waiver and Amendment.....................................    30
     Termination..............................................    30
     Expenses.................................................    31
     Regulatory Approvals.....................................    31
     Accounting Treatment.....................................    33
     Certain Federal Income Tax Consequences of the
       Merger.................................................    33
     Resales of NTC Common Stock Issued in the Merger.........    35
     Nasdaq Reporting of NTC Common Stock Issued in the      
       Merger.................................................    35
 
CERTAIN RELATED TRANSACTIONS..................................    35
     Stock Option Agreement...................................    35
     Interests of Certain Persons in the Merger...............    37
 
DISSENTERS' RIGHTS OF HOLDERS OF BEACH ONE COMMON STOCK.......    38
 
COMPARISON OF SHAREHOLDER RIGHTS..............................    41
     Capital Stock............................................    41
     Preemptive Rights........................................    41
     Voting Rights of Capital Stock...........................    42
     Board of Directors.......................................    43
     Cumulative Voting........................................    44
     Removal of Directors.....................................    44
     Filling of Vacancies on the Board of Directors and
       Newly Created Directorships............................    44
     Call of Special Meetings of Shareholders.................    45
     Duration of Proxies......................................    45
     Amendments to Certificate or Articles of
       Incorporation..........................................    45
     Amendments to By-laws....................................    45
     Certain Business Combinations............................    46
     Preferred Stock Purchase Rights..........................    49
 
BUSINESS OF BEACH ONE.........................................    51
     The Beach Bank...........................................    52
     Primary Service Area.....................................    52
     Offices..................................................    52
     Employees................................................    53
     Legal Proceedings........................................    53
     Supervision and Regulation...............................    53
 
BEACH ONE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
  OF OPERATIONS AND FINANCIAL CONDITION FOR THE FISCAL YEAR
  ENDED DECEMBER 31, 1993.....................................    57
     Results of Operations....................................    57
     Net Interest Income......................................    57
     Trust Income.............................................    60
     Non-Interest Income......................................    60
     Investment Securities Gains..............................    60
     Provision for Loan Losses................................    60
     Non-Interest Expenses....................................    60     


                                     (vi)
<PAGE>
 

    
     Provision for Income Taxes...............................    61
     Capital Expenditures.....................................    62
     Asset Quality and Credit Risk............................    62
     Non-Performing Assets and Past Due Loans.................    64
     Allowance and Provision for Loan Losses..................    65
     Financial Condition......................................    67
     Liquidity and Rate Sensitivity...........................    69
     Capital..................................................    70
 
BEACH ONE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  RESULTS OF OPERATIONS AND FINANCIAL CONDITION FOR THE THIRD
  QUARTER ENDED SEPTEMBER 30, 1994............................    70
     Results of Operations for the Nine Months Ended
       September 30, 1994 Compared to the Nine Months 
       Ended September 30, 1993...............................    70
     Net Interest Income......................................    71
     Provision for Loan Losses................................    72
     Non-Interest Income......................................    72
     Non-Interest Expenses....................................    72
     Provision for Income Taxes...............................    72
     Three Months Ended September 30, 1994 Compared with 
       Three Months Ended September 30, 1993..................    72
     Net Interest Income......................................    73
     Provisions for Loan Losses...............................    73
     Non-Interest Income......................................    73
     Non-Interest Expense.....................................    73
     Provision for Income Taxes...............................    73
     Statement of Condition...................................    73
     Asset Quality............................................    74
     Provision for Loan Losses................................    74
 
ADJOURNMENT OF SPECIAL MEETING................................    75
 
LEGAL OPINIONS................................................    75
 
EXPERTS.......................................................    75     

APPENDIX A:  Agreement and Plan of Reorganization, as amended
APPENDIX B:  Agreement and Plan of Merger, as amended
APPENDIX C:  Opinion of Alex Sheshunoff & Co. Investment Banking
APPENDIX D:  Sections 607.1301, 607.1302 and 607.1320 of the Florida Business
             Corporation Act Relating to Dissenters' Rights



                                     (vii)
<PAGE>
 
                                    SUMMARY

          The following is a brief summary of certain information contained
elsewhere in this Proxy Statement-Prospectus.  This summary does not contain a
complete statement of such information or of all material features of the Merger
and is qualified in its entirety by reference to, and should be read in
conjunction with, the detailed information and financial statements included or
incorporated by reference in this Proxy Statement-Prospectus.  Certain
capitalized terms used in this summary are defined elsewhere in this Proxy
Statement-Prospectus.

THE COMPANIES

          NTC.  NTC is a bank holding company within the meaning of the Bank
Holding Company Act of 1956, as amended (the "BHCA").  NTC was organized in
Delaware in 1971 and on December 1 of that year became the owner of all the
outstanding capital stock, except directors' qualifying shares, of The Northern
Trust Company, an Illinois banking corporation located in the Chicago financial
district.  NTC also owns three other banks in the Chicago metropolitan area, a
bank in each of Florida, Arizona, California and Texas, and various other
nonbank subsidiaries, including a securities brokerage firm and a futures
commission merchant.  NTC expects that, although the operations of other
subsidiaries will be of increasing significance, The Northern Trust Company will
in the foreseeable future continue to be the major source of NTC's assets,
revenues and net income.

    
          At September 30, 1994, NTC had consolidated total assets of $18.7
billion and stockholders' equity of $1.3 billion.  At June 30, 1994, NTC was the
third largest bank holding company headquartered in Illinois and the 37th
largest in the United States, based on consolidated total assets as of that
date.     

          NTC's principal executive offices are located at Fifty South LaSalle
Street, Chicago, Illinois 60675, and its telephone number is (312) 630-6000.

    
          BEACH ONE.  Beach One is a bank holding company within the meaning of
the BHCA and was organized in 1982 for the purpose of acquiring all of the
outstanding capital stock of The Beach Bank of Vero Beach (the "Beach Bank").
Beach One has no subsidiaries other than the Beach Bank.  At September 30, 1994,
Beach One had consolidated total assets of $194.1 million and stockholders'
equity of $24.4 million.  The Beach Bank is the third largest bank with deposit
operations in Indian River County, Florida.     

          Beach One's principal executive offices are located at 755 Beachland
Boulevard, Vero Beach, Florida 32963, and its telephone number is (407) 231-
2400.

    
          NT-FLORIDA.  NT-Florida is a bank holding company within the meaning
of the BHCA and a wholly-owned subsidiary of NTC.  NT-Florida was organized in
Florida in 1984 and has, as a subsidiary, Northern Trust Bank of Florida, N.A.
Northern Trust Bank of Florida, N.A. is headquartered in Miami and had, at
September 30, 1994, total assets of approximately $1.3 billion.  Northern Trust
Bank of Florida, N.A., has sixteen offices in Florida, one each in Miami, Key
Biscayne, Coral Gables, Boca Raton, Palm Beach, North Palm Beach, Sarasota,
Longboat Key, Venice, St. Petersburg, Aventura, and Fort Myers, and two in
Naples and Fort Lauderdale.     
<PAGE>
 
 
          NT-Florida's principal executive offices are located at 700 Brickell
Avenue, Miami, Florida 33131, and its telephone number is (305) 372-1000.

THE SPECIAL MEETING

    
          The Special Meeting will be held in the main lobby of the Beach Bank,
755 Beachland Boulevard, Vero Beach, Florida 32963 on Thursday, February 23,
1995, at 5:00 p.m., local time, for the purpose of considering and voting upon
the Merger Agreement.  Only holders of record of Beach One Common Stock at the
close of business on January 17, 1995 (the "Record Date") are entitled to notice
of, and to vote at, the Special Meeting.  As of such date, 19,740 shares of
Beach One Common Stock were issued and outstanding.  See "THE SPECIAL MEETING--
Introduction; Purpose; Record Date; Votes Required; Quorum."     

VOTING RIGHTS AND VOTES REQUIRED FOR APPROVAL

    
          Under Florida law, the Merger Agreement must be approved by the
affirmative vote of the holders of a majority of the outstanding shares of Beach
One Common Stock.  Each share of Beach One Common Stock is entitled to one vote
on the Merger Agreement.  Approval of the Merger Agreement and the Merger by
NTC's stockholders or by the sole shareholder of NT-Florida is not required
under Delaware, Florida or other applicable law, or the rules of the National
Association of Securities Dealers, Inc., governing The Nasdaq Stock Market's
National Market ("Nasdaq") on which sales prices of NTC Common Stock are
reported.  As of the Record Date for the Special Meeting, Beach One's directors,
executive officers and their affiliates (including members of their families)
held approximately 32.7% of the outstanding shares of Beach One Common Stock.
As of that same date, the directors, executive officers and affiliates of NTC
and NT-Florida held no shares of Beach One Common Stock. See "THE SPECIAL
MEETING--Votes Required; Quorum; Certain Beneficial Owners of Beach One Common
Stock."     

          NTC and certain shareholders of Beach One (the "Option Shareholders")
have entered into a Shareholder Stock Option Agreement (the "Stock Option
Agreement"), dated as of December 20, 1993, under which the Option Shareholders
have agreed, among other things, to vote or to cause the record owner to vote
any shares of Beach One Common Stock held by such Option Shareholders as of the
date of the Stock Option Agreement in favor of the Merger and the Merger
Agreement and against any matter preventing or making it more difficult to
effect the Merger.  As of the Record Date, the Option Shareholders owned, either
beneficially or of record, 5,342 shares of Beach One Common Stock or
approximately 27.1% of the outstanding shares of Beach One Common Stock on such
date.  The parties anticipate that all of the shares of Beach One Common Stock
held by the Option Shareholders will be voted in favor of the Merger Agreement.

    
          The Board of Directors believes that certain affiliates of the
directors and executive officers of Beach One, including members of their
families, and other principal shareholders of Beach One will vote an additional
2,296 or approximately 11.6% of the outstanding Beach One Common Stock in favor
of the Merger and the Merger Agreement.  None of these persons has, however,
entered into an agreement or other commitment with respect to the vote on the
Merger, and there can be no assurance that such shareholders will in fact vote
their shares in favor of the Merger and the Merger Agreement.  See "THE SPECIAL
MEETING--Votes Required; Quorum; Certain      

                                       2
<PAGE>
 
Beneficial Owners of Beach One Common Stock; CERTAIN RELATED TRANSACTIONS--Stock
Option Agreement."

THE MERGER

    
          The Merger Agreement provides for the merger of Beach One with and
into NT-Florida, with NT-Florida to be the surviving corporation.  Except as
described under "THE MERGER--Terms of the Merger," upon consummation of the
Merger, each outstanding share of Beach One Common Stock will be converted into
the right to receive that number of shares of NTC Common Stock equal to the
quotient obtained by dividing the total number of shares of NTC Common Stock
issuable in the Merger, determined in accordance with the immediately succeeding
sentence, by the total number of shares of Beach One Common Stock outstanding as
of the effective date of the Merger.  The number of shares of NTC Common Stock
to be issued in the Merger will be that number of shares having a market value
equal to $56,150,000 determined on the basis of the unweighted average of the
last-sale prices of the NTC Common Stock, as reported by Nasdaq for the 20
trading days ending on the fifth trading day preceding the effective date of the
Merger (the "Closing Date Value"), but not more than 1,701,515 shares (unless
NTC shall otherwise agree, in accordance with the Merger Agreement), nor fewer
than 1,169,791 shares (unless Beach One shall otherwise agree, in accordance
with the Merger Agreement) subject to certain adjustments, as more fully
described below.  Holders of Beach One Common Stock will receive cash (without
interest) in lieu of fractional shares of NTC Common Stock.     

    
          Under the terms of the Merger Agreement, (i) in the event that the
Closing Date Value is less than $33 per share, the Board of Directors of Beach
One may terminate the Merger Agreement unless NTC agrees to increase the maximum
number of shares of Common Stock issuable in the Merger to that number of shares
having a market value equal to $56,150,000, determined by using the Closing Date
Value, and (ii) in the event that the Closing Date Value is more than $48 per
share, the Board of Directors of NTC may terminate the Agreement unless Beach
One, on behalf of its shareholders, agrees to reduce the minimum number of
shares issuable in the Merger to that number of shares having a market value
equal to $56,150,000, determined by using the Closing Date Value.  In the event
that the Closing Date Value is less than $33 per share and NTC declines to
increase the maximum number of shares above 1,701,515, the Board of Directors of
Beach One may decide to proceed with the Merger if it believes that proceeding
with the Merger under such circumstances is in the best interests of Beach One's
shareholders.  Under such circumstances, 1,701,515 shares would be issued in the
Merger even though such number of shares would have an aggregate market value of
less than $56,150,000, determined by using the Closing Date Value.  See "THE
MERGER--Terms of the Merger."     

RECOMMENDATION OF THE BOARD OF DIRECTORS OF BEACH ONE

          The Board of Directors of Beach One has unanimously approved the
Merger Agreement.  The Board of Directors of Beach One believes that the Merger
is fair to and in the best interests of the shareholders of Beach One and
recommends a vote FOR the approval of the Merger Agreement.  For a discussion of
the factors considered by the Board of Directors in reaching its conclusions,
see "THE MERGER--Reasons of the Board of Directors of Beach One for Approving
the Merger; Recommendation of the Board of Directors of Beach One."

                                       3
<PAGE>
 
REGULATORY MATTERS

    
          The Merger is subject to the prior approval of The Board of Governors
of the Federal Reserve System (the "Federal Reserve Board") under Sections
3(a)(3) and 3(a)(5) of the BHCA and to the approval of the State of Florida
Department of Banking and Finance (the "Florida Department of Banking") under
Section 658.28 of the Florida Banking Code. The Merger Agreement provides that
the obligation of each of NTC and Beach One to consummate the Merger is
conditioned upon receipt of the approvals of the Federal Reserve Board and the
Florida Department of Banking. The obligation of NTC to consummate the Merger is
further conditioned upon such approvals having been obtained on such terms, and
subject to such conditions, as are satisfactory to NTC.     

    
          The Florida Department of Banking has issued to NTC a certificate of
approval authorizing the proposed change of control of Beach One, subject to
customary terms and conditions, all of which are satisfactory to NTC.  NTC has
filed an application with the Federal Reserve Board for prior approval of the
Merger under the BHCA.  There can be no assurance as to whether the Federal
Reserve Board will approve or take other required action with respect to the
Merger or as to the date of such approval or action.  See "THE MERGER--
Regulatory Approvals."     

    
EFFECTIVE DATE OF THE MERGER

          Under the terms of the Merger Agreement, NTC and Beach One are
required to consummate the Merger on the last business day of the month in which
all of the conditions precedent to the Merger have been satisfied or waived (to
the extent that such waiver is permitted by law).  Such conditions include the
approval of the Merger Agreement by the affirmative vote of the holders of a
majority of the outstanding shares of Beach One Common Stock, the receipt of
Federal Reserve Board approval and the expiration of a 30-day post-approval
waiting period with respect to such approval. In order to consummate the Merger
as promptly as possible and subject to the receipt of Federal Reserve Board
approval of a request, by NTC, that the statutory post-approval waiting period
be shortened, the parties may agree to waive the 30-day post-approval waiting
period provided for in the Merger Agreement and to consummate the Merger as
early as 15 days following the receipt of Federal Reserve Board approval of the
Merger.  The parties may also waive the requirement that the Merger be
consummated on the last business day of the month and agree to consummate the
Merger as soon as all of the conditions precedent to the Merger have been
satisfied or waived (to the extent that such waiver is permitted by law).  There
can be no assurance as to whether or when the Merger will occur.  NTC and Beach
One each have the right to terminate the Merger Agreement if the Merger has not
been consummated on or before March 31, 1995.  See "THE MERGER--Effective Date
of the Merger."     

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          Shutts & Bowen, counsel for Beach One, has delivered to Beach One an
opinion that, among other things, (i) no gain or loss will be recognized by a
Beach One shareholder who receives solely shares of NTC Common Stock pursuant to
the Merger, (ii) the aggregate tax basis of the NTC Common Stock received by a
Beach One shareholder will equal the aggregate tax basis of the Beach One Common
Stock surrendered therefor by such shareholder and (iii) the holding 

                                       4
<PAGE>
 
period of the NTC Common Stock received generally will include the holding
period of the Beach One Common Stock surrendered. Due to the individual nature
of the tax consequences of the Merger, it is recommended that each Beach One
shareholder consult his or her own tax advisor concerning the tax consequences
of the Merger. For a more complete description of the federal income tax
consequences of the Merger, see "THE MERGER--Certain Federal Income Tax
Consequences of the Merger."

DISSENTERS' RIGHTS

          If the Merger is consummated, holders of Beach One Common Stock will
have dissenters' rights, provided that such shareholders comply with certain
statutory procedures.  Failure to take any step in connection with the exercise
of such dissenters' rights in a timely manner may result in the loss or waiver
of those rights.  Under the terms of the Merger Agreement, NTC is not obligated
to consummate the Merger if the holders of more than 7.5% of the outstanding
shares of Beach One Common Stock seek to exercise dissenters' rights.  See "THE
MERGER--Conditions to the Merger" and "DISSENTERS' RIGHTS OF HOLDERS OF BEACH
ONE COMMON STOCK."

INTERESTS OF CERTAIN PERSONS

          NTC has agreed to retain John K. Moore as a full-time senior executive
officer of the Beach Bank for a three-year period following consummation of the
Merger at an annual salary of $135,000.  Under the terms of the Merger
Agreement, Mr. Moore will also be appointed a director of NT-Florida following
the Merger.  NTC has also agreed to honor the obligations of the Beach Bank
under a certain Salary Continuation Agreement among the Beach Bank, Mr. Moore,
and W. Harold Hicks, the current president of the Beach Bank, under which Mr.
Moore and Mr. Hicks are each entitled to receive $2,500 per month for a period
of 15 years following their retirement, at age 65, from their positions with the
Beach Bank and to comparable benefits in the event of termination of their
employment upon total disability.  NTC has also agreed either to cause the Beach
Bank to maintain its existing employee pension plan for a period of at least 18
months following the Closing or, if NTC elects to change the plan, to assure
that all employees of the Beach Bank who retire during such 18-month period
receive a level of benefits no less than they would have been entitled to
receive under the Beach Bank's existing employee pension plan.  Mr. Hicks
currently expects to retire from the Beach Bank during such 18-month period.
See "THE MERGER--Interests in Certain Persons in the Merger."

MARKET PRICES AND DIVIDENDS

          NTC Common Stock is traded on Nasdaq under the symbol "NTRS."  The
following table sets forth the high and low closing sales prices per share of
NTC Common Stock as reported on Nasdaq for the periods indicated.  The table
also sets forth the per share dividend declared for each quarter presented.  All
data in the table have been adjusted to reflect the three-for-two stock split
distributed to NTC stockholders on December 9, 1992.

                                       5
<PAGE>
 
<TABLE>
<CAPTION>
         
                                                                 DIVIDENDS
                                                  HIGH    LOW    DECLARED
                                                 ------  ------  ---------
<S>                                              <C>     <C>     <C>
1992
   First Quarter...............................  $35.67  $32.83      $.160
   Second Quarter..............................   40.00   34.00       .160
   Third Quarter...............................   40.00   37.67       .160
   Fourth Quarter..............................   43.00   37.17       .185
1993
   First Quarter...............................   49.62   40.50       .185
   Second Quarter..............................   50.50   40.00       .185
   Third Quarter...............................   44.25   39.50       .185
   Fourth Quarter..............................   43.25   37.25       .220
1994
   First Quarter...............................   43.00   39.75       .220
   Second Quarter..............................   43.25   40.75       .220
   Third Quarter...............................   41.50   35.75       .220
   Fourth Quarter..............................   38.25   32.50       .260
1995
   First Quarter (through January 19, 1995)....   37.50   33.75         --
</TABLE>
          
    
    
          On December 17, 1993, the last full trading day prior to issuance of a
press release announcing that NTC and Beach One had entered into the Merger
Agreement, the last reported sale price per share of NTC Common Stock was
$39.75.   On January 19, 1995, the last full trading day for which information
could be included prior to the printing and mailing of this Proxy Statement-
Prospectus, the last reported sale price per share reported for NTC Common Stock
was $33.75.  No established trading market exists for Beach One Common 
Stock.     
     
          SHAREHOLDERS ARE ADVISED TO OBTAIN CURRENT MARKET QUOTATIONS FOR NTC
COMMON STOCK.  NO ASSURANCE CAN BE GIVEN AS TO THE MARKET PRICE OF NTC COMMON
STOCK AT OR AFTER THE EFFECTIVE DATE OF THE MERGER.

SELECTED CONSOLIDATED FINANCIAL DATA OF NTC
    
          The following table sets forth, on an historical basis, certain
selected consolidated financial data for NTC.  This summary has been derived
from, and should be read in conjunction with, the consolidated financial
statements of NTC and the related notes thereto incorporated herein by
reference.  The results for the nine months ended September 30, 1994      

                                       6
<PAGE>
 

     
and September 30, 1993 are unaudited but reflect, in the opinion of the
management of NTC, all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of results of operations for such
periods. Results for the nine months ended September 30, 1994 are not
necessarily indicative of results which may be expected for any other interim
period or for the year as a whole.     

                                      NTC
     
<TABLE>
<CAPTION>
                                   Nine Months                      Year Ended December 31,
                                  September 30,      -----------------------------------------------------
                               --------------------
                                 1994       1993       1993       1992       1991       1990       1989
                               ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                            <C>        <C>        <C>        <C>        <C>        <C>        <C>
                                            (Dollars in millions, except for per share data)
Net Interest Income            $   249.5  $   245.3  $   329.3  $   311.2  $   281.9  $   249.3  $   237.4
Provision for Credit Losses          5.0       17.0       19.5       29.5       31.0       14.0       16.0
Noninterest Income
   Trust Fees                      338.8      300.1      404.8      368.4      303.1      270.7      237.2
   Other                           140.5      111.6      147.6      141.0      109.7       98.6       94.9
Noninterest Expenses               515.6      466.6      628.2      584.6      500.1      464.9      428.6
Provision for Income Taxes          66.1       48.8       66.1       57.0       36.2       24.3       11.7
Net Income                         142.1      124.6      167.9      149.5      127.4      115.4      113.2
Net Income Applicable to
   Common Stock                    136.9      119.9      161.6      142.7      121.4      109.2      105.8
Per Common Share(1)
   Net Income
      - Primary                     2.48       2.20       2.96       2.64       2.29       2.06       2.08
      - Fully Diluted               2.47       2.19       2.95       2.64       2.27       2.05       2.01
   Dividends Declared               0.66   0.55 1/2   0.77 1/2   0.66 1/2       0.58       0.52   0.43 2/3
Average Total Assets            17,720.3   15,614.7   15,700.2   13,418.0   12,182.5   11,682.1   10,521.9
Notes Payable at Period-End        248.3      330.0      326.8      233.2      264.1      171.6      240.8
Senior Medium-Term
  Notes at Period-End              807.0      667.0      817.0      312.0        2.0          -          -
- -------------------------
</TABLE>
     
                                       7
<PAGE>
 
     (1)  Per common share data reflect the three-for-two stock split in
December 1992.


SELECTED FINANCIAL DATA OF BEACH ONE
    
     The following table sets forth, on a historical basis, certain selected
financial data for Beach One.  This summary has been derived from, and should be
read in conjunction with, the audited financial statements of Beach One and the
related notes thereto included elsewhere in this Proxy Statement-Prospectus.
The results for the nine months ended September 30, 1994 and September 30, 1993
are unaudited but reflect, in the opinion of the management of Beach One, all
adjustments (consisting only of normal recurring adjustments) necessary for a
fair presentation of results of operations for such periods. Results for the
nine months ended September 30, 1994 are not necessarily indicative of results
which may be expected for any other interim period or for the year as a whole.
See "INDEX TO FINANCIAL STATEMENTS OF BEACH ONE."     

<TABLE>
<CAPTION>
                                                             BEACH ONE
    
                                 Nine Months
                             Ended September 30,
                             -------------------                   Year Ended December 31,
                                                  ----------------------------------------------------------
                               1994       1993      1993      1992      1991      1990      1989      1988
                             ---------  --------  --------  --------  --------  --------  --------  --------
<S>                           <C>        <C>       <C>       <C>       <C>       <C>       <C>       <C>
                                                        (Dollars in thousands, except per share data)
Net Interest Income           $  6,060  $  6,252  $  8,184  $  8,036  $  7,189  $  7,252  $  6,689  $  5,433
Provision for Loan Losses          105       225       323       179       260       847        35       168
Noninterest Income
  Trust Fees                     1,747     1,575     2,178     1,917     1,592     1,236     1,009       921
  Other                            414       401       670       676       606       642       611       645
Noninterest Expense              5,018     4,530     6,097     5,587     4,999     4,618     4,101     3,625
Income Tax Expense                 911     1,264     1,673     1,777     1,472     1,417     1,398       949
Net Income                       2,187     2,209     2,940     3,086     2,656     2,248     2,775     2,257
Net Income Per Common           110.81    111.92    148.94    156.33    134.53    113.90    140.59    114.35
  Share
Dividends Declared Per
  Common Share                   10.75        --     43.00     43.00     40.00     38.00     37.00     30.50
Average Total Assets           213,977   209,751   212,863   206,479   190,362   168,606   156,668   143,165
      
</TABLE>

HISTORICAL AND PRO FORMA COMPARATIVE PER SHARE DATA

                                       8
<PAGE>
 
          The following summary presents selected comparative per share data for
NTC Common Stock and Beach One Common Stock on an historical basis, unaudited
per share data for NTC on a pro forma basis, assuming the Merger had been
effective as of September 30, 1994 and December 31 in each of  1993, 1992, and
1991, and unaudited per share data for Beach One on an equivalent pro forma
share basis, assuming the Merger had been effective as of September 30, 1994 and
December 31 in each of 1993, 1992 and 1991. The data presented should be read in
conjunction with the historical consolidated financial statements of NTC and the
related notes thereto incorporated by reference herein and the historical
consolidated financial statements and the related notes thereto of Beach One
included elsewhere in this Proxy Statement-Prospectus.  See "INDEX TO FINANCIAL
STATEMENTS OF BEACH ONE."     

                                       9
<PAGE>
 
    
<TABLE>
<CAPTION>
                                              HISTORICAL                              PRO FORMA /(1)/
                               ----------------------------------------   ----------------------------------------
                                                                                 
                               Nine Months               Year Ended               Nine Months           Year Ended
                                  Ended                  December 31,                Ended              December 31,
                               September 30,   --------------------------------   September 30,   ------------------------
NTC                                1994           1993         1992       1991        1994         1993     1992     1991
- ---                            -------------   ----------   ----------   ------   -------------   ------   ------   ------
<S>                            <C>             <C>          <C>          <C>      <C>             <C>      <C>      <C>
Book value per share.......       $20.14       $18.42       $15.91       $13.54      $20.00       $18.29   $15.81   $13.47

Cash dividends declared per
   common share............       $ 0.66       $ 0.77 1/2   $ 0.66 1/2   $ 0.58      $ 0.65       $ 0.77   $ 0.66   $ 0.58

Income per common
   share - Fully diluted...       $ 2.47       $ 2.95       $ 2.64       $ 2.27      $ 2.44       $ 2.92   $ 2.62   $ 2.26
</TABLE> 
<TABLE> 
<CAPTION> 
                                                 HISTORICAL                                       EQUIVALENT /(2)/
                               -----------------------------------------------   -------------------------------------------------
                                                                                 
                               Nine Months               Year Ended              Nine Months               Year Ended
                                  Ended                  December 31,               Ended                  December 31,
                               September 30,   -------------------------------   September 30,   ---------------------------------
BEACH ONE                          1994           1993        1992       1991        1994          1993        1992        1991
- ---------                      -------------   ---------   ---------   -------   -------------   ---------   ---------   ---------
<S>                            <C>             <C>         <C>         <C>       <C>             <C>         <C>         <C>
Book value per share.......      $1,236.26     $1,135.59   $1,029.65   $916.32     $1,625.30     $1,486.41   $1,285.15   $1,094.87

Cash dividends declared
  per common share.........       $   10.75    $   43.00   $   43.00   $ 40.00     $   52.46     $   62.45   $   53.84   $   46.98

Income per common
  share....................       $  110.81    $  148.94   $  156.33   $134.53     $  198.43     $  237.12   $  212.52   $  183.25

- ----------
</TABLE>
(1) Pro forma calculations were prepared as of January 11, 1995, as if the
    Merger were to take place on January 18, 1995.  For purposes of these
    calculations, the number of shares of NTC Common Stock to be issued in the
    Merger having a market value equal to $56,150,000  was determined based on
    the unweighted average of the last sales prices for NTC Common Stock as
    reported by Nasdaq for the 20 trading days ending on January 11, 1995, the
    fifth trading day preceding January 18, 1995.  Based on these assumptions,
    the estimated number of shares of NTC Common Stock to be issued is 1,604,142
    with an exchange ratio of 81.2636 shares of NTC Common Stock for each share
    of Beach One Common Stock.     

(2) Equivalent pro forma per share amounts were calculated by multiplying the
    pro forma income per share before non-recurring charges or credits directly
    attributable to the transaction, the pro forma book value per share, and the
    pro forma cash dividends declared per share of NTC 

                                       10
<PAGE>
 
    Common Stock by the exchange ratio so that the per share amounts are equated
    to the respective values for one share of Beach One Common Stock.
    
RECENT DEVELOPMENTS WITH RESPECT TO NTC

          On January 17, 1995, NTC reported net income of $182.2 million for 
1994, an increase of 9% from the $167.9 million earned in 1993. Net income per 
share increased 7% to $3.16 from $2.95 in 1993. Return on common equity for 1994
was 16.6%. Net interest income was $338.2 million; the provision for credit 
losses was $6.0 million; trust fees reached $453.4 million; and other 
noninterest income was $176.4 million. Noninterest expenses were $700.5 million,
and the tax provision was $79.3 million.

          For the fourth quarter, without a $5.9 million (after-tax) non-cash, 
accounting charge to recognize an unusually large number of pension eligible 
retiring employees, earnings would have been $46.0 million. Fourth quarter net 
income, after this charge, was $40.1 million or $.69 per common share, compared 
with $43.3 million or $.76 per common share for the fourth quarter of 1993.     

                                       11
<PAGE>
 
                              THE SPECIAL MEETING

INTRODUCTION
    
        This Proxy Statement-Prospectus is being furnished to the shareholders
of Beach One in connection with the solicitation of proxies by the Board of
Directors of Beach One for use at the Special Meeting. The Special Meeting will
be held in the main lobby of the Beach Bank, 755 Beachland Boulevard, Vero
Beach, Florida 32963 on Thursday, February 23, 1995, at 5:00 p.m., local time.
This Proxy Statement-Prospectus is first being mailed to shareholders of Beach
One on or about January 24, 1995.     

PURPOSE
    
        The Special Meeting will be held for the purpose of considering and
voting upon the Merger Agreement. In addition to voting upon the Merger
Agreement, the shareholders are being asked to consider and vote upon a proposal
to adjourn the Special Meeting in the event that Beach One's management should
determine in its sole discretion, at the time of the Special Meeting, that such
adjournment is in the best interests of Beach One and its shareholders and any
other business that may properly come before the meeting or any adjournments or
postponements thereof.     

RECORD DATE
    
        Only holders of record of Beach One Common Stock at the close of
business on January 17, 1995 (the "Record Date"), are entitled to notice of, and
to vote at, the Special Meeting. See "THE MERGER--Terms of the Merger."     
    
VOTES REQUIRED; QUORUM     
    
        As of the Record Date, 19,740 shares of Beach One Common Stock were
issued and outstanding. Each holder of record of shares of Beach One Common
Stock is entitled to cast, for each share registered in his or her name, one
vote on the Merger Agreement and on each other matter presented to a vote of the
shareholders at the Special Meeting. The presence, in person or by proxy, of the
holders of a majority of the outstanding shares of Beach One Common Stock
entitled to vote on the Merger Agreement will constitute a quorum for the
transaction of business at the Special Meeting. The inspectors of election will
treat abstentions as shares that are present and entitled to be voted for
purposes of determining the presence of a quorum. If a broker indicates on the
proxy that it does not have discretionary authority to vote certain shares with
respect to the Merger Agreement, those shares will be considered present, but
not entitled to be voted, and will therefore not be counted for purposes of
determining the presence of a quorum.     

        The affirmative vote of the holders of a majority of the outstanding
Beach One Common Stock, whether or not present or represented at the Special
Meeting, is required to approve the Merger Agreement. Broker non-votes and
abstentions will not be counted as votes cast for or against the proposal to
approve the Merger Agreement and, as a result, will have the same effect as
votes cast against the Merger Agreement. As of the Record Date, directors and
executive officers of Beach One and their affiliates (including members of their
families) were the owners of 

                                       12
<PAGE>
 
6,458 shares of Beach One Common Stock (approximately 32.7% of the outstanding
shares of Beach One Common Stock).

        Pursuant to the Stock Option Agreement, the Option Shareholders have
agreed to vote, or to cause the record owner to vote, all shares of Beach One
Common Stock held beneficially or of record by such Option Shareholder as of
December 20, 1993 in favor of the Merger and the Merger Agreement and against
any matter preventing or making it more difficult to effect the Merger. The
Option Shareholders held, as of such date, 5,342 shares or 27.1% of the
outstanding shares of Beach One Common Stock. The Option Shareholders include
all of the directors of Beach One and certain affiliates of such directors. The
parties anticipate that all of the shares of Beach One Common Stock held by the
Option Shareholders will be voted in favor of the Merger Agreement. See "CERTAIN
RELATED TRANSACTIONS--The Stock Option Agreement."

        The Board of Directors believes that certain affiliates of the directors
and executive officers of Beach One, including members of their families, and
other principal shareholders of Beach One will vote an additional 2,296 or
approximately 11.6% of the outstanding Beach One Common Stock in favor of the
Merger and the Merger Agreement. None of these persons has, however, entered
into an agreement or other commitment with respect to the vote on the Merger,
and there can be no assurance that such shareholders will in fact vote their
shares in favor of the Merger and the Merger Agreement.

        Approval of the Merger Agreement by the stockholders of NTC and by the
sole shareholder of NT-Florida is not required under Delaware, Florida or other
applicable law or under the rules of the National Association of Securities
Dealers, Inc., governing Nasdaq on which the sales prices for NTC Common Stock
are reported.
    
        Provided that a quorum is present, a majority of the votes present, in
person or by proxy, at the Special Meeting will be required to approve any other
business properly brought before the Special Meeting. A majority of the votes
present, by person or by proxy, whether or not a quorum is present, will be
required to approve any proposed adjournment of the Special Meeting.     

VOTING AND REVOCATION OF PROXIES
    
        Shares of Beach One Common Stock represented by a proxy properly signed
and received at or prior to the Special Meeting, unless subsequently revoked,
will be voted in accordance with the instructions thereon. IF A PROXY IS SIGNED
AND RETURNED WITHOUT ANY VOTING INSTRUCTIONS, SHARES OF BEACH ONE COMMON STOCK
REPRESENTED BY THE PROXY WILL BE VOTED FOR THE PROPOSAL TO APPROVE THE MERGER
AGREEMENT AND FOR THE PROPOSAL TO ADJOURN THE SPECIAL MEETING, IN THE EVENT THAT
BEACH ONE'S MANAGEMENT DETERMINES IN ITS SOLE DISCRETION, AT THE TIME OF THE
SPECIAL MEETING, THAT SUCH ADJOURNMENT IS IN THE BEST INTERESTS OF BEACH ONE AND
ITS SHAREHOLDERS. A shareholder may revoke any proxy given pursuant to this
solicitation by delivering to the Assistant Secretary of Beach One, prior to or
at the Special Meeting, a written notice revoking the proxy or a duly executed
proxy relating to the same shares bearing a later date or by voting in person at
the Special Meeting. All written notices of revocation and other communications
with respect to the revocation of Beach One proxies should be addressed to:
Beach One Financial Services, Inc., 755 Beachland Boulevard, P.O. Box 3308, Vero
Beach, Florida 32964 Attention: James A. Greer, Assistant Secretary. Attendance
at a Special Meeting will not, in and of itself, constitute a revocation of a
proxy.     

                                       13
<PAGE>
 
        The Board of Directors of Beach One is not aware of any business to be
acted upon at the Special Meeting other than as described herein. If, however,
other matters are properly brought before the Special Meeting, or any
adjournments or postponements thereof, the persons appointed as proxies will
have discretion to vote or act on such matters according to their best judgment.

SOLICITATION OF PROXIES

        Beach One will bear all expenses of solicitation of Beach One
shareholders in connection with the Special Meeting. In addition to solicitation
by use of the mails, proxies may be solicited by directors, officers and
employees of Beach One in person or by telephone, telegram or by other means of
communication. Such directors, officers and employees will not receive any
compensation for such solicitation, other than the compensation which such
persons otherwise receive in their capacity as directors, officers and
employees, but may be reimbursed for out-of-pocket expenses in connection with
such solicitation.

CERTAIN BENEFICIAL OWNERS OF BEACH ONE COMMON STOCK

        As of the date of this Proxy Statement-Prospectus, the following persons
are known by Beach One to be the beneficial owners of more than 5% of the
outstanding shares of Beach One Common Stock.

<TABLE>
<CAPTION>
Name and Address               Number of Shares   Percent of
of Beneficial Owner           Beneficially Owned     Class
- -------------------           ------------------  -----------
<S>                           <C>                 <C>
John K. Moore
755 Beachland Blvd.
Vero Beach, Florida (1)(2)            1,617           8.2%

John J. Schumann, Jr.,
Trustee of the John J.
 Schumann, Jr. Trust
P.O. Box 1268
Vero Beach, Florida (2)               1,903           9.6%
 
Hazel Crews and
 Thomas Maxey,
Trustees of the Ruth M.
 Barber Trust
P.O. Box 936
Vero Beach, Florida                   1,180           6.0%
 
- ---------------- 
</TABLE>
(1) Does not include 60 shares held by Mr. Moore's spouse, 20 shares held by Mr.
    Moore's children and 394 shares held by Mr. Moore's sisters, as to which Mr.
    Moore disclaims beneficial ownership.

                                       14
<PAGE>
 
(2) John K. Moore and John J. Schumann, Jr. have entered into the Stock Option
    Agreement pursuant to which each has agreed to vote any shares of Beach One
    Common Stock held by him, beneficially or of record, in favor of the Merger
    and the Merger Agreement and against any matter preventing or making it more
    difficult to effect the Merger. NTC also has the right to purchase such
    shares upon the occurrence of certain events. See "CERTAIN RELATED
    TRANSACTIONS--Stock Option Agreement."

        As of the date of this Proxy Statement-Prospectus, the directors and
executive officers of Beach One beneficially owned the following number of
shares of Beach One Common Stock:

<TABLE>
<CAPTION>
 
                                             Number of Shares
Name of Director or                            Beneficially
Executive Officer                                Owned(1)        Percent of Class
- ------------------                          ------------------   -----------------
 
<S>                                         <C>                  <C>
Ben F. Bailey, III, Director (2)(9)                  804                4.1%
Ferdinand F. Becker, Jr., Director (9)                13                 .1%
Richard C. Bireley, Jr., Director (3)(9)              53                 .3%
George F. Hamner, Director (4)(9)                    550                2.8%
W. Harold Hicks, President and
 Director (5)(9)                                     213                1.1%
Alma Lee Loy, Director (9)                           169                 .9%
Charles R. McKinnon, Director (6)(9)                  20                0.1%
John K. Moore, Chairman and Director               1,617                8.2%
 (7)(9)
John J. Schumann, Jr., Director (8)(9)             1,903                9.6%
 
All Directors and Executive Officers               5,342               27.1%
 as a Group (9 persons)(9)
- -----------------------
</TABLE>
(1) Does not include a total of 1,096 shares, or approximately 5.6%, of the
    outstanding shares of Beach One Common Stock held by certain family members
    of the directors of Beach One as to which such directors disclaim beneficial
    ownership.

(2) Consists of 117 shares owned by Central Groves Corporation, a corporation
    controlled by Mr. Bailey.  Does not include 20 shares held by Mr. Bailey's
    son, as to which Mr. Bailey disclaims beneficial ownership.

(3) Includes 53 shares held as trustee for the Richard C. Bireley, Jr. Revocable
    Trust.  Does not include 54 shares held by Mr. Bireley's spouse as trustee
    for the Martha E. Bireley Revocable Trust and 10 shares held by Mr.
    Bireley's sister, as to which Mr. Bireley disclaims beneficial ownership.

                                       15
<PAGE>
 
(4) Does not include 45 shares held by Mr. Hamner's spouse and 470 shares held
    by Mr. Hamner's children and grandchildren, as to which Mr. Hamner disclaims
    beneficial ownership.

(5) Does not include 40 shares held by Mr. Hicks' children, as to which he
    disclaims beneficial ownership.

(6) Held jointly with his spouse.  Does not include 3 shares held by Mr.
    McKinnon's son, as to which he disclaims beneficial ownership.

(7) Does not include 60 shares held by Mr. Moore's spouse, 20 shares held by Mr.
    Moore's children and 394 shares held by Mr. Moore's sisters, as to which he
    disclaims beneficial ownership.

(8) Held as trustee for the John J. Schumann, Jr. Trust.

(9) Each of the directors has entered into the Stock Option Agreement pursuant
    to which each has agreed to vote any shares of Beach One Common Stock held
    by such director, beneficially or of record, in favor of the Merger and the
    Merger Agreement and against any matter preventing or making it more
    difficult to effect the Merger.  NTC also has the right to purchase such
    shares upon the occurrence of certain events.  See "CERTAIN RELATED
    TRANSACTIONS--Stock Option Agreement."

                                   THE MERGER

        This section of the Proxy Statement-Prospectus describes certain aspects
of the proposed Merger.  To the extent that the following description relates to
the Merger Agreements, it does not purport to be complete and is qualified in
its entirety by reference to the Merger Agreements, which are attached as
Appendix A and Appendix B to this Proxy Statement-Prospectus and are
incorporated herein by reference.  ALL SHAREHOLDERS ARE URGED TO READ THE MERGER
AGREEMENTS IN THEIR ENTIRETY.

BACKGROUND OF THE MERGER

        In the spring of 1993, the Board of Directors of Beach One decided to
study the feasibility of selling Beach One to a third party.  The board's
decision was prompted by the approaching retirement of Beach One's two senior
executives--John K. Moore and W. Harold Hicks.  From the board's perspective,
these individuals were critical to Beach One's profitability, financial
condition and reputation in the community.  The board concluded that there was
considerable uncertainty whether Beach One could obtain new executives who would
have the ability and contacts in the local community necessary to maintain the
growth and profitability of the Beach Bank if it  were to remain an
independently owned community bank.
    
        The board's decision was also influenced by the relatively high prices
then being paid for well-run community banks within the State of Florida.
Furthermore, the board was concerned about the growing presence of large
competitors, with considerably greater resources than Beach One, in Beach One's
primary service area.  These competitors threatened to erode the Beach Bank's
trust business which is a major      

                                       16
<PAGE>
 
source of its revenue. Finally, the board was influenced by the continuing
overtures of several institutions, including NTC, regarding a possible
acquisition of Beach One and the Beach Bank.
    
        On June 18, 1993, Beach One's directors held a strategic planning
session to discuss Beach One's future. The session included a presentation by an
independent bank consultant, who outlined the advantages and disadvantages of
retaining or selling Beach One. After a full discussion of these advantages and
disadvantages, and based on the factors outlined above, the board voted to seek
offers from third parties.     
    
        The management of Beach One, with the assistance of the bank consultant,
then prepared a list of financial institutions which might have an interest in
acquiring Beach One.  In preparing this list, management focused on financial
institutions which had previously expressed an interest in such an acquisition
or which management believed might have both a strategic reason to acquire Beach
One and the ability and willingness to pay a substantial purchase price.
Management then approached each of the identified financial institutions and
requested each to submit a proposal for acquiring Beach One.    
 
        During July and August 1993, Beach One's management received both
written and verbal expressions of interest from several of the financial
institutions it had approached, including NTC.   On August 3, 1993, John K.
Moore, the Chairman of the Board of Beach One, met with David W. Fox, the
Chairman of the Board, President and Chief Executive Officer of NTC, to discuss
the decision of Beach One's Board to explore a possible sale of the company and
the possibility of a combination with NTC.
    
        Following the meeting with NTC, Beach One's management asked NTC to
provide it with a written proposal.  NTC provided such a proposal by letter,
dated August 23, 1993, from Mr. Fox to Mr. Moore.  In that letter, Mr. Fox
indicated that NTC would be interested in negotiating a transaction in which
Beach One's shareholders would receive up to $55 million in NTC Common Stock,
valued at market prices over an agreed-upon period prior to the closing and
subject to a negotiated cap and floor on the number of shares to be issued.  Mr.
Fox also indicated that NTC's willingness to pursue negotiations at the price it
had proposed was based on the assumption that, should Beach One's Board of
Directors decide to explore actively a combination with NTC, Beach One's
negotiations with NTC would be on an exclusive basis.     

        In September 1993, Beach One's management engaged Alex Sheshunoff & Co.
Investment Banking ("Sheshunoff"), an investment banking firm based in Austin,
Texas, to assist Beach One in analyzing NTC's proposal.  Based on its review of
NTC's proposal and of the other proposals Beach One had received and
consultations with Sheshunoff, Beach One's management decided, at that time, to
pursue negotiations exclusively with NTC in the belief that such negotiations
were likely to result in the best possible offer for Beach One.  On October 4,
1993, Mr. Moore called Mr. Fox to inform him of that decision.

        Shortly thereafter, NTC provided Beach One with an initial draft of a
definitive agreement with respect to the proposed acquisition.  At that time, a
number of issues were still open, including a request by Beach One for an
increase in the proposed purchase price.

                                       17
<PAGE>
 
        A meeting of the Board of Directors of Beach One was held on October 27,
1993, to review the initial draft of the definitive agreement proposed by NTC.
All of the directors of Beach One were present at the meeting, together with
representatives of Sheshunoff and special counsel to Beach One.  At the meeting,
a representative of Sheshunoff provided a preliminary analysis of NTC's
proposal.  The Board of Directors discussed the terms of NTC's proposal and
reviewed each of the other expressions of interest previously received by Beach
One. At the conclusion of the meeting, the Board of Directors reaffirmed
management's decision to negotiate exclusively with NTC and authorized
management to continue such negotiations with NTC concerning the terms of the
acquisition.     
    
        On October 28, 1993, representatives of Beach One and NTC met to
continue negotiations.  At that meeting, NTC  agreed, among other things, to
increase its offer to $56,150,000.   NTC also agreed to permit Beach One to pay
to its shareholders, in January of 1994, a cash dividend in the amount of
$850,000, or $43.00 per share, with no corresponding reduction of the purchase
price.     
    
        During November and early December 1993, the parties, with the
assistance of counsel and their respective financial advisors, negotiated the
terms of a definitive agreement.  During the course of those negotiations, the
parties agreed, among other things, upon the maximum and minimum number of
shares of NTC Common Stock which would be issued in the Merger without further
action on the part on the boards of directors of NTC and Beach One.  The parties
also agreed upon a provision which would permit NTC to terminate the Merger
Agreement during a 30-day period following its execution if NTC reasonably
determined that such termination was in the best interests of NTC, based on a
due diligence review of Beach One to be conducted by NTC during such period.
     
        On December 17, 1993, the Board of Directors of Beach One met to
consider the final version of the Merger Agreement negotiated with NTC.  All of
Beach One's directors attended the meeting, together with representatives of
Sheshunoff and special counsel to Beach One.  At this meeting, Sheshunoff
provided a financial analysis of the offer and delivered its written opinion
that the transaction was fair to the shareholders of Beach One from a financial
point of view.  See "Opinion of Financial Advisor."  After a careful review of
the Merger Agreement and related matters, the Board of Directors unanimously
voted to approve the Merger Agreement and to submit it to Beach One's
shareholders for their approval.  The Merger Agreement was executed and
delivered by each of the parties on December 20, 1993.

        Following the execution of the Merger Agreement, NTC conducted a due
diligence review of the operations and financial condition of Beach One.  Based
on the results of that review, NTC and Beach One agreed to amend the Merger
Agreement to provide for an adjustment of the purchase price to be paid in the
Merger in the event that certain potential liabilities of Beach One or the Beach
Bank should exceed $100,000.  See "THE MERGER--Terms of the Merger." The parties
executed and delivered such an amendment on February 9, 1994.
    
        Under the terms of the original Merger Agreement, either NTC or Beach
One had the right to terminate the Merger Agreement if the Merger had not been
consummated by      

                                       18
<PAGE>
 
September 30, 1994. In August 1994, the parties concluded that the regulatory
approvals for the Merger would not be received by that date. Accordingly, on
August 24, 1994, NTC and Beach One amended the Merger Agreement to extend to
December 31, 1994 the date by which the meeting of Beach One's shareholders was
required to be held and the date on which the parties would have the right to
terminate the Merger Agreement in the event that the Merger had not yet been
consummated. Under the terms of that amendment, NTC and Beach One also agreed to
increase the amount of the dividends that Beach One would be permitted to pay to
its shareholders during the period between the execution and delivery of the
Merger Agreement and the consummation of the Merger. The effect of this
amendment was to permit Beach One to pay a cash dividend of $212,205, or $10.75
per share, in October 1994. See "Conduct of the Business Pending the Merger."
 
        In November 1994, management of Beach One concluded that the regulatory
approvals for the Merger would not be received in time to permit the
consummation of the Merger by December 31, 1994 and that a further extension of
the termination date of the Merger Agreement would be necessary.  Management of
Beach One therefore requested Sheshunoff to prepare a new report on the Merger
and to provide an update to their fairness opinion.  On November 15, 1994,
Sheshunoff provided the Board of Directors of Beach One with an updated written
opinion that, as of that date, the Merger was fair to the shareholders of Beach
One from a financial point of view.

        On December 10, 1994, the Board of Directors of Beach One held a meeting
to consider a third amendment to the Merger Agreement, dated as of December 9,
1994, extending to March 31, 1995 the date by which the meeting of Beach One's
shareholders was required to be held and the date on which the parties would
have a right to terminate the Merger Agreement in the event that the Merger had
not yet been consummated.  At that meeting, the directors reconsidered all of
the original reasons for their prior approval of the Merger Agreement, as well
as the likelihood that the Merger would be approved on or before March 31, 1995.
They also reviewed the report and fairness opinion prepared by Sheshunoff.  On
December 13, 1994, following further discussion, the Board of Directors
unanimously approved the third amendment.  In deciding to approve the December
9, 1994 amendment, the Board of Directors took into account the items discussed
at the prior meeting, including the updated fairness opinion delivered by
Sheshunoff on November 15, 1994.  See "Opinion of Financial Adviser."     

REASONS OF THE BOARD OF DIRECTORS OF BEACH ONE FOR APPROVING THE MERGER

        In its deliberations concerning the Merger, the Board of Directors of
Beach One considered, among other factors: (i) the consideration to be received
by the shareholders of Beach One upon the consummation of the Merger; (ii) the
financial condition, earnings and business prospects of Beach One and NTC; (iii)
the current and historical market prices of NTC Common Stock; (iv) the amounts
paid in recent acquisitions of other community banks based in Florida; (v) the
opinion of Sheshunoff that the consideration to be received by the shareholders
of Beach One is fair to them from a financial point of view; and (vi) the impact
of the Merger on Beach One's customers, employees and local community. The board
also considered NTC's ability to continue Beach One's high level of service and
NTC's ability to offer a broader range of products and services to the customers
of Beach One.  See "Opinion of Financial Adviser."

                                       19
<PAGE>
 
OPINION OF FINANCIAL ADVISER
    
        On December 17, 1993, Sheshunoff provided a written opinion to the Board
of Directors of Beach One stating that the terms of the Merger were fair and
equitable, from a financial point of view, to the shareholders of Beach One.
This opinion was superseded by a new opinion dated November 15, 1994.  The full
text of Sheshunoff's November 15, 1994 opinion, which sets forth certain
assumptions made, the matters considered and limitations on the review
undertaken, is attached as Appendix C to this Proxy Statement-Prospectus.  The
summary of Sheshunoff's opinion set forth in this Proxy Statement-Prospectus is
qualified in its entirety by reference to the opinion.     
    
        In connection with its December 17, 1993 opinion, Sheshunoff reviewed,
among other things, (i) the Merger Agreement, (ii) the 1993 external auditor's
reports to the boards of directors of Beach One and NTC, (iii) the unaudited
September 30, 1993 report of condition and statement of income of the Beach
Bank, as filed with the Federal Reserve Bank of Atlanta, the audited
consolidated balance sheet of Beach One as at December 31, 1992 and the related
consolidated statement of income for the three-year period then ended, (iv) the
unaudited consolidated balance sheet of NTC as at September 30, 1993 and the
related consolidated statement of income for the nine-month period then ended,
included in NTC's Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 1993 (the "September 30, 1993 Form 10-Q"), and the audited
consolidated balance sheet of NTC as at December 31, 1992 and the related
consolidated statement of income for the three-year period then ended, included
in NTC's 1992 Annual Report to Stockholders (the "1992 Annual Report"), (v)
November 30, 1993 rate sensitivity analysis reports for each of NTC and Beach
One, (vi) Beach One's November 30, 1993 listing of marketable securities,
showing rate, maturity and market value, as compared to book value, (vii) the
information relating to NTC's marketable securities included in NTC's September
30, 1993 Form 10-Q and 1992 Annual Report, (viii) the November 30, 1993 internal
loan classification list of each of Beach One and NTC, (ix) the November 30,
1993 listings of other real estate owned for each of Beach One and NTC, (x)
Beach One's budget and long-range operating plan as of November 30, 1993, (xi)
the November 30, 1993 listing of unfunded letters of credit and other off-
balance sheet risks for each of Beach One and NTC, (xii) the 1992 and 1993
minutes of the boards of directors of NTC and Beach One, (xiii) a listing and
description of significant real properties and the material leases of Beach One
as of November 30, 1993, (xiv) the information relating to the real properties
owned or leased by NTC included in the 1992 Annual Report and in NTC's Annual
Report on Form 10-K for the fiscal year ended December 31, 1992, (xv) directors
and officers' liability and blanket bond insurance policies of each of Beach One
and NTC as of November 30, 1993, and (xvi) market conditions and current trading
levels of the outstanding equity securities of Beach One and NTC.     
    
        In preparing its November 15, 1994 opinion, Sheshunoff also reviewed, in
addition to the information listed above, (i) the amendments to the Merger
Agreement, (ii) the unaudited September 30, 1994 report of condition and
statement of income of the Beach Bank as filed with the Federal Reserve Bank of
Atlanta, (iii) the unaudited consolidated balance sheet of NTC as of September
30, 1994 and the related consolidated statement of income for the nine-month
period      

                                       20
<PAGE>
 
then ended, included in NTC's Quarterly Report on Form 10-Q for the quarterly
period ended September 30, 1994 (the " September 30, 1994 Form 10-Q"), and the
audited consolidated balance sheet of NTC as of December 31, 1993 and the
related consolidated statement of income for the one year then ended, included
in NTC's 1993 Annual Report to shareholders (the "1993 Annual Report"), (iv)
information relating to Northern's marketable securities included in NTC's
September 30, 1994 Form 10-Q and 1993 Annual Report; and (v) information
relating to real properties owned or leased by NTC included in the 1993 Annual
Report. Prior to delivering its December 17, 1993 opinion to the Board of
Directors of Beach One, Sheshunoff also conducted an on-site review of both
Beach One and NTC, including a review of relevant books and records. Sheshunoff
has also had discussions with the management of Beach One and NTC regarding
their respective operating performances and future prospects, primarily with
respect to each organization's current level of earnings and business
strategies.     

        Sheshunoff analyzed the foregoing information in light of its assessment
of the future of the banking industry and Beach One and NTC's performances
within the industry. Sheshunoff compared the results of operations of NTC with
the results of regional bank holding companies with total assets of over $1
billion and compared the results of operations of Beach One with the results of
state banking organizations with total assets of $100 to $499 million.

        Neither Beach One nor NTC imposed any limitations upon the scope of the
investigation to be performed by Sheshunoff in formulating its opinion.  In
rendering its opinion, however, Sheshunoff did not independently verify the
asset quality and financial condition of Beach One or NTC, but assumed and
relied upon the accuracy of the information provided by, or on behalf of, Beach
One and NTC.  Sheshunoff's opinion is necessarily based upon economic, market
and other conditions in effect on, and information available to it, as of the
date of its opinion.
    
        In connection with its opinion and the presentation of that opinion to
Beach One's Board of Directors, Sheshunoff analyzed the transaction value of the
Merger using several different methodologies.  Those methodologies included a
market value analysis, an investment value analysis, and a pro forma merger
analysis.  Each of these methodologies is described below.  Each analysis
assumed that the shareholders of Beach One would receive 1,639,416 shares of NTC
Common Stock in the Merger with a value of $56,150,000 (based on a market price
of $34.25 per share as of November 13, 1994).  Sheshunoff also assumed that the
transaction value of the Merger to the shareholders of Beach One was $2,844.48
per share of Beach One Common Stock, an amount equal to $56,150,000 divided by
the 19,740 outstanding shares of Beach One Common Stock.  The amount of the
consideration to be paid by NTC in the Merger was determined through
negotiations between NTC and Beach One, and not by Sheshunoff.     

        MARKET VALUE ANALYSIS.  Sheshunoff attempted to establish the "market
value" of Beach One by analyzing the purchase prices paid in recent acquisitions
of other financial institutions.  Market value is generally defined as the
purchase price resulting from an "arm's length" negotiation between two
informed, unrelated parties.  In establishing a market value for Beach One,
Sheshunoff relied upon its own, substantial database of the prices paid
nationwide for financial institutions, including Florida banks.  The database
includes pricing and financial performance data for financial institutions
involved in acquisitions and is organized by different peer groups in order to
facilitate a comparative purchase price analysis.

                                       21
<PAGE>
 
        Sheshunoff compared the financial terms of the Merger with the terms of
8 other acquisitions of Florida-based financial institutions announced during
the first three quarters of 1994.  Such financial institutions had between $38
million and $681 million in assets, and the types of consideration paid included
cash, stock and a combination of cash and stock.  Sheshunoff compared the terms
of these acquisitions to the terms of the proposed Merger on the basis of
several financial statistics, including the ratio of price-to-equity, the ratio
of price-to-earnings and the price equity index.  The price equity index is an
index developed by Sheshunoff and derived by multiplying the price-to-equity
ratio by the equity-to-assets ratio of the acquired institution.     
    
        Under the price-to-equity ratio, the Merger yielded a multiple of 2.28
as of September 30, 1994, compared to corresponding multiples in the range of
0.88 to 2.43 (with a weighted average of 1.49) for the other 8 acquisitions.
Under the price-to-earnings ratio, the Merger yielded a multiple of 19.25 (based
on estimated earnings of $2,808,000 for Beach One in 1994), compared to
corresponding multiples in the range of 9.37 to 21.51 (with a weighted average
of 16.14) for the other acquisitions.  The price equity index for the Merger was
also at the top end of the range of indices computed for the other acquisitions.
Based on these statistics, the financial terms of the Merger compared favorably
to the terms of the other 8 acquisitions.     

        No financial institution or transaction used for comparative purposes in
the foregoing analysis is identical to Beach One or the Merger.  Accordingly, an
analysis of the results of the foregoing involves complex considerations and
judgments concerning differences between the financial and operating
characteristics of those institutions, Beach One and NTC and other factors that
could affect the market value of the financial institutions to which Beach One
is being compared.
    
        INVESTMENT VALUE ANALYSIS.  Sheshunoff also prepared an investment
analysis of the Merger, using several methods of calculating the investment
value of Beach One Common Stock, including an estimate of the net present value
of Beach One's future earnings.  Net present value is calculated by discounting
an organization's estimated future earnings stream by an appropriate
capitalization rate.  Sheshunoff based its estimate of Beach One's future
earnings stream over a ten-year period on an analysis of the banking industry,
the economic and competitive situation in Beach One's market area, and Beach
One's current and historical levels of growth and earnings.  Sheshunoff selected
a 10% discount rate because it believes that most investors would demand such a
rate of return for an investment of comparable risk.  Applying such a discount
rate to Beach One's estimated future earnings stream, Sheshunoff concluded that
the net present value of Beach One's future earnings was $2,288.66 per share of
Beach One Common Stock, an amount which compared favorably with the transaction
value of $2,844.48 per share to be paid in the Merger.     
    
        PRO FORMA MERGER ANALYSIS.   A merger is usually completed in the hope
of realizing economies of scale and opportunities for enhanced earnings.
Sheshunoff therefore analyzed the projected effect of the Merger on earnings and
equity-per-share for the shareholders of Beach One and NTC over a period of ten
years from 1995 to 2004.  As part of its analysis, Sheshunoff prepared separate
financial projections for NTC and Beach One and combined projections, assuming
consummation of the Merger.  Sheshunoff's projections indicated that the Merger
would result in appreciation in earnings per share, equity per share and
dividends per share      

                                       22
<PAGE>
 
for Beach One's shareholders. Projections of the amount of appreciation in
earnings-per-share ranged from a low of 110.98% in 2004 to a high of 117.80% in
1995. Projections of the amount of appreciation in equity-per-share ranged from
a low of 44.49% in 1995 to a high of 84.92% in 2004. Projections of the amount
of appreciation in dividends per share during the same ten-year period ranged
between 85.82% and 87.55%. Based on the foregoing, Sheshunoff concluded that the
Merger appeared to be financially favorable to the shareholders of Beach One.
     
        The projected amounts developed by Sheshunoff in connection with the
analyses described above are not necessarily indicative of actual values, which
may be significantly more or less than those projected.  Sheshunoff believes
that its analyses must be considered as a whole and that selecting portions of
its analyses, without considering all of its analyses, would create an
incomplete view of the process underlying its opinion.  Sheshunoff's written
opinion does not constitute an endorsement of the Merger or a recommendation to
any shareholders as to how such shareholder should vote at the Special Meeting.
    
        Sheshunoff has provided consulting services to the banking industry for
20 years, including the appraisal and valuation of banking institutions and
their securities in connection with mergers and acquisitions and equity
offerings.  Such services have been provided both nationwide and in the Florida
market.  Beach One engaged Sheshunoff because of its expertise and experience in
representing community banks in acquisition transactions.  Except as discussed
below, Sheshunoff has not had any material relationship with Beach One, NTC or
their affiliates.     
    
        Beach One paid Sheshunoff aggregate fees of $49,000 for its services as
an independent financial analyst in connection with the Merger, including the
rendering of its opinion.  Beach One also agreed to reimburse Sheshunoff for
out-of-pocket expenses not to exceed $250, excluding any out-of-pocket expenses
incurred for travel and direct delivery charges.  No contingent fees are payable
to Sheshunoff upon consummation of the Merger.     

RECOMMENDATION OF THE BOARD OF DIRECTORS OF BEACH ONE
 
        The Board of Directors of Beach One has determined that the Merger is in
the best interests of Beach One and its shareholders. THE BOARD OF DIRECTORS
UNANIMOUSLY RECOMMENDS THAT THE SHAREHOLDERS OF BEACH ONE VOTE IN FAVOR OF THE
APPROVAL AND ADOPTION OF THE MERGER AGREEMENT.

REASONS OF THE BOARDS OF DIRECTORS OF NTC AND NT-FLORIDA FOR APPROVING THE
MERGER
    
        The Board of Directors of NTC unanimously approved the Merger and the
Merger Agreement at a meeting held on December 6, 1993.  NTC has been seeking to
expand its trust and banking services in the Florida market, and the Board of
Directors of NTC believes that the acquisition of Beach One and the Beach Bank
is consistent with that strategy.  Although NT-Florida's wholly-owned
subsidiary, Northern Trust Bank of Florida, N.A., has sixteen offices in
Florida, it has no east coast Florida office as far north as Vero Beach.
     
        In approving the Merger and the Merger Agreements, the Board of
Directors of NTC took into account (i) the financial performance and condition
of Beach One, including its strong capital and good asset quality, (ii) the
Beach Bank's strengths in the areas of trust and asset 

                                       23
<PAGE>
 
management, including its position as the largest trust provider in Vero Beach,
(iii) similarities in the philosophies of NTC and Beach One, including Beach
One's long-standing commitment to delivering high-quality personalized financial
services to its clients, (iv) Beach One management's knowledge of, and
experience in, the Indian River County market, (v) the market served by Beach
One and the demographics of Florida and Indian River County, and (vi) the
relatively greater difficulty of attempting to enter the Vero Beach market
through the establishment of a de novo branch, rather than through the
acquisition of an existing community bank. The Board of Directors of NTC
believes that the location, emphasis on trust and asset management and
philosophy of Beach One make it an unusually good "fit" with NTC's and NT-
Florida's existing Florida operations. The Board of Directors of NT-Florida
approved the Merger Agreement to which it is a party at a meeting held on
February 9, 1994, after reviewing similar information and the determination of
NTC's Board of Directors.

TERMS OF THE MERGER

        On the Effective Date (as defined below), Beach One will be merged with
and into NT-Florida, and NT-Florida shall be the surviving corporation.  All
shares of NT-Florida capital stock issued and outstanding immediately prior to
the Effective Date will remain issued and outstanding and unchanged by the
Merger.  The Articles of Incorporation and by-laws of NT-Florida, as in effect
immediately prior to the Effective Date, shall continue in effect as the
Articles of Incorporation and by-laws of the surviving corporation until amended
or repealed in accordance with applicable law.

        Each share of Beach One Common Stock issued and outstanding immediately
prior to the Effective Date shall be converted into the right to receive that
number of whole shares of NTC Common Stock equal to the quotient obtained by
dividing the total number of shares of NTC Common Stock issuable in the Merger,
determined in accordance with the immediately succeeding sentence, by the total
number of shares of Beach One Common Stock outstanding as of the Effective Date.
The number of shares of NTC Common Stock to be issued in the Merger will be that
number of shares having a market value equal to $56,150,000, determined by using
the Closing Date Value, but not more than 1,701,515 shares (unless NTC otherwise
agrees, as described below) nor fewer than 1,169,791 shares (unless Beach One
otherwise agrees, as described below) of NTC Common Stock, in each case before
giving effect to the payment of cash in lieu of fractional shares or to any
reduction in the number of shares issuable in the Merger as a result of the
exercise of dissenters' rights by any shareholders of Beach One and subject to
adjustment, as described below.  In the event that the Closing Date Value of NTC
Common Stock is less than $33 per share, Beach One may terminate the Merger
Agreement, unless NTC agrees to increase the maximum number of shares of NTC
Common Stock issuable in the Merger from 1,701,515 shares to that number of
shares having a market value equal to $56,150,000, determined by using the
Closing Date Value.  In the event that the Closing Date Value of NTC Common
Stock is greater than $48 per share, NTC shall have the right to terminate the
Merger Agreement unless Beach One, on behalf of its shareholders, agrees to
reduce the minimum number of shares of NTC Common Stock issuable in the Merger
from 1,169,791 to that number of shares having a market value equal to
$56,150,000, determined by using the Closing Date Value.
    
        In the event that the Closing Date Value is less than $33 per share and
NTC declines to increase the maximum number of shares above 1,701,515, the Board
of Directors of Beach One may decide to proceed with the Merger if it believes
that proceeding with the Merger under such circumstances would be in the best
interests of Beach One's shareholders.  In determining whether      

                                       24
<PAGE>
 

     
or not to proceed with the Merger under such circumstances, the Board of
Directors of Beach One anticipates that it would take into account, among other
factors, the amount of the difference between $33 and the Closing Date Value,
the reasons for the decline in value of NTC stock below $33 per share, to the
extent that such reasons can be determined, and the prices at which shares of
common stock of comparable financial institutions were trading during the period
used for the determination of the Closing Date Value. If the Board of Directors
of Beach One decides to proceed with the Merger under such circumstances, the
holders of Beach One Common Stock would receive, in the aggregate, 1,701,515
shares of NTC Common Stock even though such number of shares would have an
aggregate market value of less than $56,150,000. If the Closing Date Value is
below $33 per share, the shareholders of Beach One will not have the opportunity
to review or vote upon a decision either to terminate the Merger Agreement or to
accept shares of NTC Common Stock with an aggregate value of less than
$56,150,000. Such decision will be made solely by Beach One's Board of
Directors.     

          If any change shall occur in the number of issued and outstanding
shares of NTC Common Stock by reason of any stock dividend, split-up,
recapitalization, or reclassification prior to the consummation of the Merger (a
"Share Change"), the minimum and maximum number of shares to be issued in the
Merger will be adjusted by dividing each such number by the number of shares of
NTC Common Stock issued and outstanding immediately prior to the Share Change by
the number of shares of NTC Common Stock issued and outstanding immediately
after the Share Change (the "Adjustment Ratio"). Under such circumstances, the
Closing Date Value at which Beach One and NTC, respectively, will each have the
right to terminate the Merger Agreement will also be adjusted by multiplying
such prices by the Adjustment Ratio.

        In addition to any of the adjustments described in the preceding
paragraphs, the number of shares of NTC Common Stock to be issued in the Merger
shall also be reduced by such number of whole shares as shall equal or most
closely approximate (after giving effect to rounding to whole shares), based
upon the Closing Date Value, the amount by which the aggregate liability, book
adjustment and other loss, if any, incurred by Beach One or the Beach Bank,
arising from or related to (i) the failure to report to the Department of Labor
a certain salary continuation agreement between the Beach Bank and two officers,
and (ii) the reconciliation of all entries to a certain account specified in the
Merger Agreement exceeds $100,000.  A book adjustment in the amount of $45,394
has been made, and agreed upon by the parties, in connection with the account
reconciliation.  Beach One's management does not currently anticipate that the
aggregate liability or other loss arising out of the Beach Bank's failure to
report a certain salary continuation agreement to the Department of Labor, when
combined with such adjustment, will exceed $100,000.

        No fractional shares of NTC Common Stock will be issued in the Merger.
Instead, the Merger Agreement provides that each holder of Beach One Common
Stock who would otherwise have been entitled to receive a fraction of a share of
NTC Common Stock (after taking into account all certificates evidencing Beach
One Common Stock delivered by such holder) will receive, in lieu thereof, a cash
amount equal to the value of such fractional share based upon the Closing Date
Value of NTC Common Stock.

EFFECTIVE DATE OF THE MERGER

        The Merger will become effective on the date (the "Effective Date") of
filing of properly executed articles of merger with the Secretary of State of
the State of Florida in accordance with

                                       25
<PAGE>
 

     
the requirements of the FBCA. Under the terms of the Merger Agreement, the
parties are required to make such a filing and to consummate the Merger on the
last business day of the month in which the Merger Agreement has been approved
by the affirmative vote of the holders of a majority of the outstanding shares
of Beach One Common Stock, the Federal Reserve Board has approved the
acquisition of control of Beach One and the Beach Bank by NTC, a 30-day post-
approval waiting period with respect to such approval has expired, and all other
conditions precedent to consummation of the Merger have been satisfied (or
waived, to the extent that such waiver is permitted by law). In order to
consummate the Merger as promptly as possible and subject to the receipt of
Federal Reserve Board approval of a request, by NTC, that the statutory post-
approval waiting period be shortened, the parties may agree to waive the 30-day
post-approval waiting period provided for in the Merger Agreement and to
consummate the Merger as early as 15 days following the receipt of Federal
Reserve Board approval of the Merger. The parties may also waive the requirement
that the Merger be consummated on the last business day of the month and agree
to consummate the Merger as soon as all of the conditions precedent to the
Merger have been satisfied or waived (to the extent that such waiver is
permitted by law). There can be no assurance as to whether or when the Merger
will occur. NTC and Beach One each have the right to terminate the Merger
Agreement if the Merger has not been consummated on or before March 31, 1995.
See "Conditions to the Merger," "Regulatory Approvals" and "Termination."     

                                       26
<PAGE>
 
SURRENDER OF BEACH ONE COMMON STOCK CERTIFICATES AND PAYMENT

        Promptly after the Effective Date, Harris Trust and Savings Bank, acting
in the capacity of exchange agent for NTC (the "Exchange Agent"), will mail to
each former holder of record of shares of Beach One Common Stock (other than a
shareholder who has exercised dissenters' rights, as described below) a notice
and transmittal form, together with instructions for the exchange of stock
certificates evidencing Beach One Common Stock for stock certificates evidencing
NTC Common Stock.

        SHAREHOLDERS SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL THEY RECEIVE
THE TRANSMITTAL FORM AND INSTRUCTIONS.

        Upon surrender to the Exchange Agent of one or more certificates for
Beach One Common Stock, together with a properly signed transmittal form, there
will be issued and mailed to the holder thereof a certificate or certificates
representing the number of shares of NTC Common Stock to which such holder is
entitled, together with all declared but unpaid dividends or other distributions
of property, if any, in respect of such shares and, where applicable, a check
for the amount representing any fractional shares (without interest).  A
certificate for NTC Common Stock or any check for cash in lieu of fractional
shares may be issued in a name other than the name in which the surrendered
certificate or certificates are registered only if (i) the certificate
surrendered is properly endorsed, accompanied by a guaranteed signature if
required by the form of transmittal and otherwise in proper form for transfer
and (ii) the person requesting the issuance of such certificate either pays to
the Exchange Agent any transfer or other taxes required by reason of the
issuance of a certificate for such shares in a name other than the registered
holder of the certificate surrendered or establishes to the satisfaction of the
Exchange Agent that such tax has been paid or is not applicable.  The Exchange
Agent will issue stock certificates evidencing NTC Common Stock in exchange for
lost, stolen, mutilated or destroyed certificates for Beach One Common Stock
only upon receipt of a lost certificate affidavit and a bond indemnifying NTC
against any claim arising out of the allegedly lost, stolen, mutilated, or
destroyed certificate, in each case in a form reasonably acceptable to NTC.

        All NTC Common Stock issued pursuant to the Merger will be deemed issued
as of the Effective Date.  Dividends or other distributions of property declared
by NTC after the Effective Date will include dividends or distributions of
property on all shares of NTC Common Stock issued in the Merger and will be
paid, without interest, when the Beach One certificates have been surrendered
(subject to any applicable abandoned property or similar laws).  After the
Effective Date, there will be no transfers on the transfer books of Beach One of
the shares of Beach One Common Stock that were outstanding immediately prior to
the Effective Date.  If, after the Effective Date, certificates representing
such shares are presented for transfer to NTC, NT-Florida or the Exchange Agent,
they will be canceled and exchanged for certificates representing shares of NTC
Common Stock and cash in lieu of fractional shares, if any, in accordance with
the Merger Agreement.

CONDITIONS TO THE MERGER

        The Merger will occur only if the Merger Agreement is approved by the
requisite vote of the holders of Beach One Common Stock.  The mutual obligations
of the parties to consummate the Merger are also subject to the satisfaction (or
waiver, to the extent that waiver is permitted by

                                      27
<PAGE>
 
     
law) of the following conditions:  (i) the Federal Reserve Board and the Florida
Department of Banking shall have approved the transactions contemplated by the
Merger Agreement, and a 30-day post-approval waiting period for the Federal
Reserve Board approval shall have expired without the filing of any motion for
rehearing or appeal from such approval or commencement of any suit or action
seeking to enjoin the transactions provided for pursuant to the Merger Agreement
or to obtain substantial damages in respect of such transactions; (ii) the
Registration Statement shall have been declared effective and no stop order
suspending such effectiveness shall have been entered; (iii) no suit or other
action seeking to enjoin the transactions contemplated by the Merger Agreement
shall have been filed that either party believes, in good faith and with the
written advice of counsel, makes it undesirable or inadvisable to consummate the
Merger, (iv) there shall have been no material adverse change in the business,
income, operations, assets, liabilities, financial condition or prospects of
Beach One and the Beach Bank, on the one hand, or NTC on the other hand, between
the date of the Merger Agreement and the Effective Date; and (v) certain
opinions, comfort letters and closing documents customarily delivered in
connection with such transactions shall have been received.  See "Regulatory
Approvals," "Waiver and Amendment" and "Termination."  Under certain
circumstances and subject to the receipt of Federal Reserve Board approval of a
request by NTC to shorten the statutory waiting period, the parties may agree to
waive the 30-day post-approval waiting period provided for in the Merger
Agreement and consummate the Merger before the expiration of such 30-day period,
but in no event earlier than 15 days following receipt of Federal Reserve Board
approval.  See "Regulatory Approvals."     

    
        The obligation of NTC to consummate the Merger is further subject to the
satisfaction (or waiver) of the following additional conditions:  (i) the terms
and conditions of the approvals received from the Federal Reserve Board and the
Florida Department of Banking shall be satisfactory to NTC; (ii) the holders of
not more than 7.5% of the shares of Beach One Common Stock shall have exercised
dissenters' rights with respect to their shares; (iii) as of the last day of the
month preceding the Effective Date, (a) shareholders' equity in Beach One shall
have been not less than $21,685,000, (b) the sum of the capital, surplus and
undivided profits of the Beach Bank shall have been not less than $21,662,000
and (c) the Beach Bank's reserve for loan losses shall have been not less than
1% of the Beach Bank's net loans; and (iv) NTC shall have received a letter from
Arthur Andersen LLP approving the accounting treatment of the Merger as a
"pooling of interests."   The obligation of Beach One to consummate the Merger
is further subject to the satisfaction (or waiver) of the condition that, as of
the last day of the month preceding the Effective Date, stockholders' equity in
NTC shall not have been less than $1,115,700,000.     

        Each party's obligation to effect the Merger is also subject, unless
waived, to (i) the absence of any material breach by the other party in the
performance of its obligations under the Merger Agreement and (ii) the continued
accuracy, on the Effective Date, of the representations and warranties of the
other party contained in the Merger Agreement.  Such representations and
warranties relate, among other things, to the organization and capitalization of
NTC, Beach One and the Beach Bank, the authorization and enforceability of the
Merger Agreement, the financial statements of NTC and Beach One and certain
documents filed by NTC with the Commission, the operations of NTC and Beach One
since the date of the most recent balance sheet of each company, and, with
respect to Beach One, compliance with laws, litigation, the absence of
undisclosed liabilities, taxes, properties and assets, and the absence of
certain adverse changes or events.

                                       28
<PAGE>
 
     
        On October 13, 1994, the Florida Department of Banking issued a
certificate of approval authorizing the change of control of the Beach Bank to
be effected by the Merger.  See "Regulatory Approvals."  No assurance can be
given as to when or if all of the remaining conditions precedent to the Merger
can or will be satisfied or waived by the party permitted to waive such
conditions.     

CONDUCT OF BUSINESS PENDING THE MERGER

    
        Under the Merger Agreement, Beach One has agreed to conduct its
business, and to cause the Beach Bank to conduct its business, in the ordinary
course consistent with past practice pending the Merger.  Beach One has agreed
to use its best efforts to preserve its reputation and relationship with
suppliers, clients, customers, employees and others with which it or the Beach
Bank has business relationships.  In addition, Beach One has agreed that,
between the date of the Merger Agreement and the Effective Date, without the
prior written consent of NTC, (i) no change shall be made in the articles of
incorporation or by-laws of Beach One or the Beach Bank; (ii) no change shall be
made in the capitalization of Beach One or the Beach Bank or in the number of
issued and outstanding shares of Beach One or the Beach Bank; (iii) subject to
certain specified exceptions, the compensation of officers or key employees of
Beach One and the Beach Bank shall not be increased; (iv) no loans, or renewals
or restructurings of loans, in the amount of $300,000 or more shall be made by
the Beach Bank except in the ordinary course of business and consistent with
prudent banking practices and policies and applicable rules and regulations of
regulatory authorities; (v) no dividends or other distributions shall be
declared or paid by Beach One or the Beach Bank (other than the cash dividends
in the aggregate amount of $1,062,500 which have already been paid in 1994 by
the Beach Bank to Beach One and by Beach One to its shareholders); (vi) no
significant changes shall be made in the general nature of the business
conducted by Beach One or the Beach Bank; (vii) no employment, consulting, or
other similar agreements shall be entered into by Beach One or the Beach Bank
that are not terminable by Beach One or the Beach Bank on 30 days' notice or
less without penalty or obligation; (viii) neither Beach One nor the Beach Bank
shall take any action that would result in a termination, partial termination,
curtailment, discontinuance of a Benefit Plan (as defined in the Merger
Agreement) or merger of any Benefit Plan into another plan or trust; (ix) Beach
One and the Beach Bank shall file all tax returns in a timely manner and shall
not make any application for, or consent to, any extension of time for filing
any tax return or any extension of the period of limitations applicable thereto;
(x) neither Beach One nor the Beach Bank shall make any expenditure for fixed
assets in excess of $25,000 for any single item, or $100,000 in the aggregate,
or enter into leases of fixed assets having an annual rental in excess of
$25,000; (xi) neither Beach One nor the Beach Bank shall incur any liabilities
or obligations, make any commitments or disbursements, acquire or dispose of any
property or asset, make any contract or agreement, or engage in any transaction
except in the ordinary course consistent with prudent banking and fiduciary
practices; (xii) neither Beach One nor the Beach Bank shall do or fail to do
anything that will cause a breach of, or default under, any contract, agreement,
commitment, obligation, appointment, plan, trust or other arrangement to which
Beach One or the Beach Bank is a party or by which either Beach One or the Beach
Bank is otherwise bound or under which the Beach Bank has agreed to act as a
fiduciary or otherwise exercise fiduciary powers; (xiii) the Beach Bank shall
not engage or agree to engage in any "covered transaction" within the meanings
of Sections 23A or 23B of the Federal Reserve Act; (xiv) the Beach Bank shall
only purchase or invest in obligations of the government of the United States or
state or local governments having maturities of not more than five years and
with a rating of A or better by Moody's Investors Service or by      

                                       29
<PAGE>
 
 
Standard & Poor's; (xv) no changes of a material nature shall be made in Beach
One's or the Beach Bank's accounting procedures, methods, policies or practices
or the manner in which Beach One or the Beach Bank maintains its records; and
(xvi) the Beach Bank shall not accept or renew any brokered deposits.

COMMITMENTS WITH RESPECT TO OTHER OFFERS

        Beach One has also agreed that, prior to the Effective Date, it will not
(i) offer or sell, or negotiate with or entertain any proposals from any other
person for any such offer or sale of, any shares of the capital stock of Beach
One or the Beach Bank or (ii) negotiate with or entertain any proposals from any
other person for any other transaction wherein the business or substantially all
of the properties of Beach One or the Beach Bank would be acquired by any party
other than NTC or a subsidiary of NTC, except (A) upon termination of the Merger
Agreement in accordance with its terms, (B) with the prior written consent of
NTC, (C) pursuant to a written direction from any regulatory authority or (D)
upon the receipt of an unsolicited offer from a third party where the Board of
Directors of Beach One believes that its fiduciary duties require it to enter
into discussions with such party.

WAIVER AND AMENDMENT

        Prior to or on the Effective Date, any provision of the Merger
Agreement, including, without limitation, the conditions to the consummation of
the Merger, may be waived, to the extent permitted under law, in writing by the
party which is entitled to the benefits thereof.  The Merger Agreement provides
that the parties may amend or modify the Merger Agreement by mutual agreement in
writing.  Under Section 607.1103 of the FBCA, however, any amendment to the
Merger Agreement made after its adoption by the holders of the Beach One Common
Stock may not (i) change the amount or kind of shares, securities, cash,
property or rights to be received in exchange for or on conversion of the Beach
One Common Stock or (ii) change any other terms or conditions of the Merger
Agreement if such change would adversely affect Beach One or the holders of any
class or series of stock of Beach One.

TERMINATION

    
        The Merger Agreement may be terminated (i) at any time by written
agreement among the parties thereto, (ii) by either NTC or Beach One if (A) the
Merger has not occurred by March 31, 1995 (or such later date agreed to by the
boards of directors of NTC and the Company) or (B) NTC and NT-Florida shall have
failed to obtain the requisite approvals of the Federal Reserve Board or the
Florida Department of Banking, (iii) by either party, if the other party has
breached the Merger Agreement in any material respect, (iv) by Beach One, if the
Board of Directors of Beach One determines that its fiduciary duties require it
to accept an unsolicited Acquisition Offer (defined as any proposed transaction
or series of transactions involving or affecting Beach One or the Beach Bank, or
the securities or assets of either, that, if effected, would constitute an
acquisition of control of either Beach One or the Beach Bank within the meaning
of USCA (S) 1817(j) and the regulations of the Federal Reserve Board thereunder,
disregarding certain specified exceptions) or by NTC, if such an Acquisition
Offer is accepted by Beach One or consummated, (v) by Beach One, if the Closing
Date Value of the NTC Common Stock is less than $33 per share, and (vi) by NTC,
if the Closing Date Value of the NTC Common Stock is greater than $48 per share.
Notwithstanding the provisions of the preceding sentence,      

                                       30
<PAGE>
 
 
Beach One will not have the right to terminate the Merger Agreement pursuant to
clause (v) of the preceding sentence if NTC agrees, in writing, to increase the
maximum number of shares of NTC Common Stock issuable in the Merger from
1,701,515 to that number which shall have a market value of $56,150,000, and NTC
will not have the right to terminate the Merger Agreement pursuant to clause
(vi) of the preceding sentence if Beach One agrees, in writing, to reduce the
minimum number of shares of NTC Common Stock issuable in the Merger from
1,169,791 to that number which shall have a market value of $56,150,000, in each
case, determined on the basis of the Closing Date Value.

        Termination of the Merger Agreement pursuant to its terms will not serve
to relieve a party of responsibility or obligation, if any, for breaches of the
Merger Agreement occurring prior to such termination, nor shall any termination
affect any rights accrued prior to such termination or any rights of NTC under
the Stock Option Agreement.  If, however, the Merger is not consummated as the
result of a material breach of any representation or warranty made by Beach One
and Beach One demonstrates that it did not know, and in the exercise of
reasonable diligence, should not have known, that such representation or
warranty was untrue at the time it was made, NTC's only remedy shall be to
terminate the Merger Agreement.

EXPENSES

        The Merger Agreement provides that each of the parties will bear its own
costs and expenses incurred in connection with the consummation of the Merger.
Notwithstanding the foregoing, however, (i) if NTC terminates the Merger
Agreement as the result of a material breach of the Merger Agreement by Beach
One (other than as the result of a material breach of any representation or
warranty made by Beach One with respect to which Beach One demonstrates that it
did not know, and in the exercise of reasonable diligence, should not have known
that such representation or warranty was untrue at the time it was made), Beach
One shall reimburse NTC for its out-of-pocket expenses (including reasonable
fees of professionals) in an amount not to exceed $500,000; (ii) if Beach One
terminates the Merger Agreement as the result of a material breach of the Merger
Agreement by NTC, NTC shall reimburse Beach One for its out-of-pocket expenses
(including reasonable fees of professionals) in an amount not to exceed
$300,000; (iii) if Beach One terminates the Merger Agreement upon a
determination by its Board of Directors that their fiduciary duties require them
to accept an unsolicited Acquisition Offer (as defined above) or NTC terminates
the Merger Agreement if an Acquisition Offer is accepted by Beach One or
consummated, Beach One shall pay NTC $500,000 to compensate NTC for its out-of-
pocket expenses and time and effort in connection with the Merger Agreement, and
(iv) if Beach One or NTC terminates the Merger Agreement because NTC and NT-
Florida have failed to obtain the requisite approvals of the Federal Reserve
Board and the Florida Department of Banking, in each case by reason of factors
pertaining to NTC, NTC shall pay Beach One $300,000 to compensate Beach One for
its out-of-pocket expenses and time and effort in connection with the Merger
Agreement.

REGULATORY APPROVALS

        The Merger is subject to prior approval by the Federal Reserve Board
under Sections 3(a)(3) and 3(a)(5) of the BHCA and by the Florida Department of
Banking under Section 658.28 of the Florida Banking Code.  NTC and NT-Florida
filed an application with the Federal Reserve Board for such approval on April
1, 1994, and the Federal Reserve Board accepted the application

                                       31
<PAGE>
 

     
for consideration on June 21, 1994.  The Florida Department of Banking has
approved the Merger, as more fully described below.

        FEDERAL RESERVE BOARD APPROVAL.  Under Section 3 of the BHCA, the
Federal Reserve Board must withhold approval of the Merger if it finds that the
transaction would result in a monopoly or be in furtherance of any combination
or conspiracy to monopolize or attempt to monopolize the business of banking in
any geographic area.  In addition, the Federal Reserve Board may not approve the
Merger if it finds that the effect thereof may be substantially to lessen
competition or to tend to create a monopoly or would in any other manner be in
restraint of trade, unless it finds that the anti-competitive effects of the
Merger are clearly outweighed by the probable effects of the Merger in meeting
the convenience and needs of the communities to be served.  The Federal Reserve
will also take into consideration the financial and managerial resources and
future prospects of NTC's banking subsidiaries following the transactions
contemplated by the Merger Agreement, as well as the compliance records of such
banking subsidiaries under the Community Reinvestment Act.  The Federal Reserve
Board has indicated that it will not approve a significant acquisition unless
the resulting institution has adequate capitalization, taking into account,
among other things, asset quality.

        In late November, 1993, the U.S. Department of Justice informed NTC that
the Department is investigating the mortgage lending practices of NTC's Illinois
banking subsidiaries as part of its responsibility to investigate possible
discrimination on the basis of race or national origin under the Equal Credit
Opportunity Act and the Fair Housing Act.  The investigation is still pending.
NTC cannot predict what effect, if any, the pendency of such investigation may
have on the nature and timing of the Federal Reserve Board's decision whether or
not to approve NTC's application to acquire Beach One and the Beach Bank.

        The BHCA provides for the publication of notice and public comment on
the applications and authorizes the Federal Reserve Board to permit interested
parties to intervene in the proceedings.  If an interested party is permitted to
intervene, such intervention could delay the regulatory approvals required for
consummation of the Merger.  Under the BHCA, the Merger may not be consummated
until the 30th day after the date of approval by the Federal Reserve Board,
during which time the United States Department of Justice or others may
challenge the Merger on antitrust grounds.  The Federal Reserve Board may,
however, shorten the post-approval waiting period to a period of not less than
15 days, provided that it has not received any adverse comments on the Merger,
on antitrust grounds, from the United States Department of Justice and the
United States Department of Justice consents to such a shortening of the post-
approval waiting period.  Depending upon the timing of Federal Reserve Board
approval of the Merger, NTC may request such a shortening of the post-approval
waiting period.  There can be no assurances, however, that NTC's request will be
granted.  In the event that the Federal Reserve Board agrees to such a
shortening of the post-approval waiting period, the Merger could take place
sooner than 30 days following receipt of Federal Reserve Board approval,
provided that the parties also waive the 30-day post-approval waiting period
provided for in the Merger Agreement.  See "Conditions to the Merger."

        FLORIDA DEPARTMENT OF BANKING.  On October 13, 1994, the Florida
Department of Banking issued a certificate of approval authorizing the proposed
change of control of the Beach Bank to be effected by the Merger, subject to the
receipt of the approval of the Federal Reserve Board and      

                                       32
<PAGE>
 

     
certain other customary conditions. The certificate of approval will expire on
April 13, 1995, unless a request for an extension has been granted by the
Florida Department of Banking prior to that date.

        The Merger Agreement provides that the obligation of each of NTC and
Beach One to consummate the Merger is conditioned upon the receipt of all
requisite regulatory approvals, including the approval of the Federal Reserve
Board.  NTC's obligation to consummate the Merger is also subject to the receipt
of such approvals on such terms, and subject to such conditions, as are
satisfactory to NTC.  See "Conditions to the Merger," "Waiver and Amendment" and
"Termination."  There can be no assurance that the Federal Reserve Board will
approve NTC's application to acquire Beach One, and, if such approval is
received, there can be no assurance as to the date of such approval, that such
approval will not be conditioned upon terms and conditions that would cause the
parties to abandon the Merger or that no action will be brought challenging such
approvals or action, or, if such a challenge is made, the result thereof.

ACCOUNTING TREATMENT

        Consummation of the Merger is conditioned upon the receipt by NTC of a
letter from Arthur Andersen LLP, NTC's independent public accountants, to the
effect that the Merger qualifies for pooling-of-interests accounting treatment
if consummated in accordance with the Merger Agreement.     

        Under the pooling-of-interests method of accounting, the historical
basis of the assets and liabilities of NTC and Beach One will be combined on the
Effective Date and carried forward at their previously recorded amounts, the
stockholders' equity account of NTC and the shareholders' equity account of
Beach One will be combined on NTC's consolidated balance sheet and no goodwill
or other intangible assets will be created.

        The unaudited pro forma per share information contained in this Proxy
Statement-Prospectus has been prepared based upon the use of the pooling-of-
interests accounting method to account for the Merger.  See "SUMMARY--Historical
and Pro Forma Comparative Per Share Data."

CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

        The following is a discussion of certain federal income tax consequences
of the Merger.  The discussion is intended only as a summary and does not
purport to be a complete analysis of all potential tax effects relevant to a
decision whether to vote for the approval of the Merger.  The discussion is
based on the current provisions of the Code, regulations thereunder, and
applicable judicial and administrative interpretations on the date hereof, any
of which is subject to change at any time.

        Beach One will be advised by and receive an opinion from the law firm of
Shutts & Bowen that, for federal income tax purposes:


                                       33
<PAGE>
 
        (a) the Merger will constitute a "reorganization' within the meaning of
Section 368(a)(1)(A) and Section 368(a)(2)(D) of the Code and each of NTC, NT-
Florida and Beach One will be a party to a reorganization within the meaning of
Section 368(b) of the Code.

        (b) No gain or loss will be recognized by Beach One upon the transfer of
its assets to, and the assumption of its liabilities by, NT-Florida in the
Merger.

        (c) No gain or loss will be recognized by the shareholders of Beach One
upon the receipt solely of NTC Common Stock in the Merger in exchange for their
shares of Beach One Common Stock.

        (d) Each Beach One shareholder's aggregate tax basis in the shares of
NTC Common Stock received in the Merger will be the same as such shareholder's
aggregate tax basis in the shares of Beach One Common Stock surrendered in
exchange therefor.

        (e) Each Beach One shareholder's holding period in respect of the shares
of NTC Common Stock received in the Merger will include such shareholder's
holding period in respect of the shares of Beach One Common Stock surrendered in
exchange therefor, provided that such shares of Beach One Common Stock shall
have been held by such shareholder as capital assets at the time of the Merger.

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

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

        THE FOREGOING ANALYSIS OF FEDERAL INCOME TAX CONSEQUENCES IS INCLUDED
HEREIN FOR GENERAL INFORMATION ONLY AND IS NOT INTENDED AS A SUBSTITUTE FOR
CAREFUL TAX PLANNING.  SHAREHOLDERS OF BEACH ONE ARE URGED TO CONSULT THEIR TAX
ADVISORS AS TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE MERGER AND OF
OWNERSHIP OF NTC COMMON STOCK, INCLUDING THE APPLICATION AND EFFECT OF STATE AND
LOCAL INCOME AND OTHER TAX LAWS.

                                       34


<PAGE>
 
RESALES OF NTC COMMON STOCK ISSUED IN THE MERGER

        Shareholders of Beach One who are not "affiliates" of Beach One (as such
term is defined under the Securities Act) may resell NTC Common Stock acquired
by them in connection with the Merger without restriction.

        As required by the Merger Agreement, each person who may be deemed to be
an "affiliate" of Beach One has executed and delivered to NTC a letter agreement
(an "Affiliate Letter") which provides, among other things, that such affiliate
will not sell, transfer, or otherwise dispose of any NTC Common Stock to be
received by such affiliate pursuant to the Merger except in compliance with the
Securities Act and the rules and regulations promulgated thereunder.  The NTC
Common Stock held by affiliates of Beach One who do not become affiliates of NTC
after the consummation of the Merger may not be sold except pursuant to an
effective registration statement under the Securities Act covering such shares
or in compliance with Rule 145 promulgated under the Securities Act or another
applicable exemption from the registration requirements of the Securities Act.
Generally, Rule 145 permits NTC Common Stock held by such shareholders to be
sold in accordance with certain provisions of Rule 144 under the Securities Act.
In general, these provisions of Rule 144 permit a person to sell on the open
market in brokers' transactions within any three-month period a number of shares
that does not exceed the greater of 1% of the then outstanding shares of NTC
Common Stock or the average weekly trading volume in NTC Common Stock reported
on Nasdaq during the four calendar weeks preceding such sale.  Sales under Rule
144 are also subject to the availability of current public information about
NTC.  The restrictions on sales will cease to apply under most circumstances
once the former Beach One affiliate has held the NTC Common Stock for at least
two years.  NTC Common Stock held by affiliates of Beach One who become
affiliates of NTC will be subject to additional restrictions on the ability of
such persons to sell such shares.

        Each Affiliate Letter also provides that, notwithstanding the
permissible sales of stock described above, each affiliate of Beach One may not
sell or in any other way reduce his or her risk relative to, any shares of Beach
One Common Stock or of NTC Common Stock during the period commencing 30 days
prior to the Effective Date and ending on the date on which financial results
covering at least 30 days of post-Merger combined operations of NTC and Beach
One have been published.

NASDAQ REPORTING OF NTC COMMON STOCK ISSUED IN THE MERGER

        Sales of the NTC Common Stock to be issued in the Merger in exchange for
Beach One Common Stock will be reported on Nasdaq.

                          CERTAIN RELATED TRANSACTIONS

STOCK OPTION AGREEMENT

        At the request of NTC, each of the Option Shareholders has entered into
a Stock Option Agreement under which the Option Shareholders have granted to NTC
an option to acquire, under certain circumstances, an aggregate of 5,342 shares
or 27.1% of the outstanding shares of Beach One Common Stock.  If the options
become exercisable, NTC will have the right to acquire such shares for the same
consideration payable to the shareholders of Beach One under the Merger

                                       35


<PAGE>
 
Agreement except that the closing date for the exercise of the options granted
under the Stock Option Agreement shall be used in lieu of the Effective Date for
purposes of calculating the Closing Date Value.  Such consideration is to be
paid in shares of NTC Common Stock unless NTC elects to pay some or all of the
purchase price in cash.
 
        NTC has the right to exercise any or all of the options granted under
the Stock Option Agreement, in whole or in part, following (i) the termination
of the Merger Agreement by Beach One upon a determination by its Board of
Directors that their fiduciary duties require them to accept an unsolicited
Acquisition Offer (as defined above and in the Merger Agreement) from a third
party, (ii) the termination of the Merger Agreement by NTC if an unsolicited
Acquisition Offer is accepted by Beach One or consummated, or (iii) the failure
or refusal of Beach One to perform its obligations, in a material respect, under
the Merger Agreement, in each case, following the occurrence of certain events
after December 20, 1993.  Such events consist of the following:  (i) a tender or
exchange offer for 20% or more of the then outstanding Beach One Common Stock
shall have been made or publicly proposed to be made by another person or (ii)
it shall have been publicly disclosed or NTC shall have learned that (A) any
person, entity or "group" (as that term is used in Section 13(d)(3) of the
Exchange Act shall have acquired, or proposes to acquire, more than 10 percent
of any class or series of capital stock of Beach One, or shall have been granted
any option or right, conditional or otherwise, to acquire more than 10 percent
of any class or series of capital stock of Beach One, (B) any group (excluding
present shareholders) shall have been formed which beneficially owns more than
10% of any class or series of capital stock of Beach One, or (C) any person,
entity or group shall have made a proposal with respect to a tender offer or
exchange offer for 20% or more of the then outstanding Beach One Common Stock or
the then outstanding capital stock of the Beach Bank, or with respect to a
merger, consolidation or other business combination with or involving Beach One
or the Beach Bank or any other acquisition of a majority of the assets of Beach
One or the Beach Bank.  The acquisition of shares of Beach One Common Stock
pursuant to the exercise of the options granted under the Stock Option Agreement
would be subject to prior regulatory approvals under certain circumstances.

        Under the terms of the Stock Option Agreement, each of the Option
Shareholders has also agreed to vote (or to cause the record owner to vote) the
shares of Beach One Common Stock owned by such Option Shareholder in favor of
the Merger and the Merger Agreement and against any matter preventing or making
it more difficult to effect the Merger.  Each of the Option Shareholders has
further agreed not to sell, transfer or encumber any shares of Beach One Common
Stock of such Option Shareholder which are subject to the Stock Option Agreement
prior to the termination of the Stock Option Agreement.

        The Stock Option Agreement, together with Beach One's agreement not to
negotiate or entertain any proposals for the offer or sale of Beach One or the
Beach Bank to another party  (see "THE MERGER--Commitments with Respect to Other
Offers"), has the effect of discouraging persons who might now or prior to the
Effective Date be interested in acquiring all or a significant interest in Beach
One from considering or proposing such an acquisition, even if such persons were
prepared to pay a higher price per share for Beach One Common Stock than the
price per share to be paid by NTC in the Merger.  The options granted to NTC
under the Stock Option Agreement will become exercisable in the event of the
occurrence of certain proposals to acquire Beach One or the Beach Bank.  The
possibility that NTC might exercise the options, and thus acquire a substantial
block of Beach One Common Stock, would most likely deter offers from other
bidders interested in such an acquisition.

                                       36


<PAGE>
 
INTERESTS OF CERTAIN PERSONS IN THE MERGER

        By letter dated July 1, 1994, NTC advised John K. Moore, the Chairman of
the Board and Chief Executive Officer of Beach One and the Beach Bank, that it
intends to retain him as a full-time, senior executive of the Beach Bank for a
three-year period following consummation of the Merger.  Mr. Moore will continue
to serve as Chairman of the Beach Bank until such time as NTC determines that a
change in title may be appropriate as part of its transition planning and will
be entitled to receive, during the period of his employment, a salary of
$135,000 per year, subject to annual cost of living adjustments, bonuses in
accordance with the Beach Bank's existing practices, reimbursement of car
expenses and all other employee benefits which are generally provided to other
senior executives of the Beach Bank from time to time.  Under the terms of the
Merger Agreement, Mr. Moore will also be appointed a director of NT-Florida,
upon consummation of the Merger.

        In the event that, during such three-year period, Mr. Moore's employment
with the Beach Bank is terminated by NTC for any reason other than "cause" or if
Mr. Moore terminates his employment for "good reason," Mr. Moore shall also be
entitled to receive the lesser of $100,000 or the base salary he would have
received during the remainder of the three-year term of his employment.  "Cause"
is defined as Mr. Moore's (i) inability to perform his duties due to disability,
(ii) continued failure to perform his duties after NTC has given him reasonable
notice of, and opportunity to cure, the failure, or (iii) willful misconduct by
Mr. Moore that is materially injurious to the Beach Bank.  "Good reason" is
defined as (i) the failure of NTC or the Beach Bank to perform its obligations
to Mr. Moore, after Mr. Moore has given NTC reasonable notice of, and
opportunity to cure, the failure, or (ii) a material reduction by NTC in Mr.
Moore's title, authority or duties, without Mr. Moore's consent.

        NTC has also agreed to honor the obligations of the Beach Bank under the
Salary Continuation Agreement, dated December 15, 1981, among the Beach Bank,
John K. Moore and W. Harold Hicks (the "Salary Continuation Agreement"),
pursuant to which certain payments are to be made to Mr. Moore and Mr. Hicks
upon their retirement or the termination of their employment with the Beach Bank
as the result of total disability.  Under the terms of the Salary Continuation
Agreement, Mr. Moore and Mr. Hicks are each entitled to receive $2,500 per month
for a period of 15 years following their retirement at age 65 from positions
with the Beach Bank.  If Mr. Moore or Mr. Hicks retire before the fiscal year in
which they reach age 65, such benefits are to be reduced by 5% for each year by
which their age, at retirement, is less than 65.  In the event that either such
executive should die during the period in which he is receiving such retirement
benefits, the Beach Bank is obligated to pay such executive's beneficiary the
payments which would have been made to the executive had he lived for the
balance of such 15-year period.

        Under the terms of the Salary Continuation Agreement, Mr. Moore and Mr.
Hicks are also entitled to receive $3,125.11 per month for a period of 10 years
if either should become totally disabled prior to his retirement from the Beach
Bank.  In the event that either such executive should die during the period in
which he is receiving such disability benefits, the Beach Bank is obligated to
pay such executive's beneficiary the payments which would have been made to the
executive had he lived for the balance of such 10-year period.  In the event
that either Mr. Moore or Mr. Hicks should die prior to his retirement or the
termination of his employment as a result of total disability, the Beach Bank
will pay Mr. Moore's or Mr. Hick's named beneficiary, as applicable, $3,125.11
per month for a period of 10 years following his death.

                                       37


<PAGE>
 
        In the event that Mr. Moore or Mr. Hicks, directly or indirectly,
accepts employment with, renders service, assistance or advice to, or allows his
name to be used by any competitor of the Beach Bank without the prior approval
of the Board of Directors of the Beach Bank, such executive shall not be
entitled to any payments under the Salary Continuation Agreement.  A
determination by the Board of Directors of the Beach Bank that either such
executive has engaged in any such activities shall be binding on such executive.

        By letter dated December 21, 1993, NTC has also agreed that it will
either (i) cause the Beach Bank to maintain its existing employee pension plan,
with the level of benefits and other terms and conditions presently reflected in
the plan, for a period of at least 18 months following the Closing, or (ii) if
NTC elects to make changes to the plan, such as merging the plan with one of
NTC's plans, NTC will assure that all employees of the Beach Bank who retire
during such 18-month period following the Closing will receive a level of
benefits no less than they would have been entitled to receive under the Beach
Bank's employee pension plan.  NTC has also agreed that if it decides, at any
time, to merge the Beach Bank's employee pension plan with one of NTC's plans,
employees of the Beach Bank will be given credit under the NTC plan for their
prior service to the Beach Bank.  Mr. Hicks is eligible and currently expects to
retire from the Beach Bank during the 18-month period covered by NTC's letter.


                         DISSENTERS' RIGHTS OF HOLDERS
                           OF BEACH ONE COMMON STOCK

        Holders of Beach One Common Stock as of the Record Date are entitled to
dissenters' rights under Sections 607.1301, 607.1302 and 607.1320 of the FBCA,
copies of which are attached hereto as Appendix D to this Proxy Statement-
Prospectus.  The following discussion is not a complete statement of the law
pertaining to dissenters' rights under the FBCA and is qualified in its entirety
by reference to Appendix D.

        Under the FBCA, any holder of Beach One Common Stock as of the Record
Date who follows the procedures set forth in Section 607.1320 will be entitled
to receive an offer from Beach One to pay the dissenting shareholder an amount
estimated by Beach One to be the "fair value" for such shareholder's shares.
"Fair value" is defined under the FBCA as the value of the dissenter's shares as
of the close of business on the day prior to the date the merger is approved by
the corporation's shareholders, excluding any appreciation or depreciation in
anticipation of the corporate action, unless exclusion would be inequitable.
Any shareholder who wishes to exercise dissenters' rights, or who wishes to
preserve his or her right to do so, should review the following discussion and
Appendix D carefully because failure to comply timely and properly with the
procedures specified will result in the loss of dissenters' rights under the
FBCA.  A person having a beneficial interest in Beach One Common Stock held of
record in the name of another person, such as a broker or nominee, must act
promptly to cause the record holder to follow the steps summarized below
properly and in a timely manner to perfect such dissenters' rights as the
beneficial owner may have.

        A Beach One shareholder wishing to exercise dissenters' rights must
deliver to Beach One, before the vote of holders of Beach One Common Stock on
the Merger Agreement at the Special Meeting, a written notice of intent ("Notice
of Intent") to demand payment for his or her

                                       38


<PAGE>
 
shares.  Such shareholder must not vote in favor of approval of the Merger
Agreement.  Because a signed proxy which does not contain voting instructions
will, unless revoked, be voted for the Merger Agreement, a Beach One shareholder
who votes by proxy and who wishes to exercise dissenters' rights must either (i)
vote against the Merger Agreement, or (ii) abstain from voting with respect to
the Merger Agreement.  A vote against approval of the Merger Agreement will not,
in and of itself, constitute a written demand for dissenters' rights satisfying
the requirements of Section 607.1320.

        Any Notice of Intent should be addressed to Beach One Financial
Services, Inc., 755 Beachland Boulevard, Vero Beach, Florida  32963, Attention:
Assistant Secretary, and should be executed by, or on behalf of, the holder of
record.  The Notice of Intent must reasonably inform Beach One of the identity
of the shareholder and that such shareholder is thereby objecting to the Merger
and demanding payment for his or her shares if the Merger is consummated.

        Under Section 607.1320, Beach One must provide written notification (a
"Notice of Approval"), within 10 days after shareholder approval of the Merger
Agreement, of such shareholder approval to each shareholder who gave Beach One a
Notice of Intent.  Within twenty days after the Notice of Approval is given by
Beach One, the dissenting shareholder must file with Beach One a written notice
of election to dissent ("Notice of Election to Dissent") and deposit his or her
certificates evidencing shares of Beach One Common Stock with Beach One
simultaneously with the  filing of the Notice of Election to Dissent.  Upon
filing a Notice of Election to Dissent, a shareholder shall thereafter be
entitled only to payment as provided by Section 607.1320 and shall not be
entitled to vote or to exercise any other rights of a shareholder.  A Notice of
Election to Dissent may be withdrawn in writing by a dissenting shareholder at
any time before Beach One has made an offer to pay for the shares of the
shareholder.

        Within 10 days after the expiration of the period in which shareholders
may file their Notice of Election to Dissent or within 10 days after
consummation of the Merger, whichever is later, but in no event more than 90
days after the date the Beach One shareholders approve the Merger Agreement,
Beach One must make a written offer to each dissenting stockholder who has filed
a Notice of Election to Dissent to pay an amount that Beach One estimates to be
the "fair value" of the shares.  If the dissenting shareholder accepts Beach
One's offer, payment must be made within 90 days after the offer was made or
consummation of the Merger, whichever occurs later.  If Beach One fails to make
the offer or if the dissenting shareholder does not accept the offer within 30
days after the offer is made, then Beach One, within 30 days after receipt of
written demand from any dissenting shareholder given within 60 days after
consummation of the Merger, must bring an action in a court of competent
jurisdiction in Indian River County, Florida, requesting that the "fair value"
of the shares be determined, together with a fair rate of interest, as
determined by the court.  If Beach One fails to bring such an action, any
dissenting shareholder may do so on behalf of Beach One.

        The costs and expenses of any such action shall be determined by the
court and shall be assessed against Beach One, but all or any part of such costs
and expenses may be apportioned and assessed as the court may deem equitable
against any or all of the dissenting shareholders who are parties to the action,
and to whom Beach One has made an offer to pay for the shares, if the court
finds that such shareholders' failure to accept such offer was arbitrary,
vexatious, or not in good faith.  Such expenses shall include reasonable
compensation for, and reasonable expenses of, appraisers appointed by the court,
but shall exclude the fees and expenses of counsel for, and

                                       39


<PAGE>
 
experts employed by, any party.  If the fair value of the shares, as determined
by the court, materially exceeds the amount Beach One offered to pay therefor or
if no offer was made, the court may award to any shareholder who is a party to
the proceeding such sum as the court may determine to be reasonable compensation
to any attorney or expert employed by the shareholder in the action.

        Beach One shareholders who are considering the assertion of dissenters'
rights should be aware that the "fair value" of their shares of Beach One Common
Stock as determined under the FBCA could be more than, the same as, or less than
the consideration they would receive pursuant to the Merger Agreement if they
did not seek dissenters' rights.  NTC's obligation to consummate the Merger
under the Merger Agreement is subject to the condition that not more than 7.5%
of the shares of Beach One shall be subject to the exercise of dissenters'
rights under the FBCA.

        Only a holder of record of Beach One Common Stock as of the Record Date
is entitled to assert dissenters' rights for the shares of Beach One Common
Stock registered in that holder's name.  The demand for dissenters' rights
should be executed by or on behalf of the holder of record fully and correctly,
as his or her name appears on the stock certificates.  If the shares of Beach
One Common Stock are owned of record in a fiduciary capacity, such as by a
trustee, guardian or custodian, execution of the demand should be made in that
capacity, and if the shares of Beach One Common Stock are owned of record by
more than one person, as by joint tenancy or in common, the demand should be
executed by or on behalf of all joint owners.  An authorized agent, including
one or more joint owners, may execute a demand for appraisal on behalf of a
holder of record; however, the agent must identify the record owner or owners
and expressly disclose the fact that, in executing the demand, the agent is
acting as agent for such owner or owners.  A record holder such as a broker who
holds shares of Beach One Common Stock as nominee for several beneficial owners
may exercise dissenters' rights with respect to the shares of Beach One Common
Stock held for one or more beneficial owners while not exercising such rights
with respect to the shares of Beach One Common Stock held for other beneficial
owners.  In such case, the written demand should set forth the number of shares
of Beach One Common Stock as to which dissenters' rights are sought.  Where no
number of shares of Beach One Common Stock is expressly mentioned, the demand
will be presumed to be with respect to all shares of Beach One Common Stock held
in the name of the record owners.  Beach One shareholders who hold their shares
of Beach One Common Stock in brokerage accounts or other nominee forms and who
wish to exercise dissenters' rights are urged to consult with their brokers to
determine the appropriate procedures for making a demand.

        If any Beach One shareholder who demands dissenters' rights with respect
to his or her shares of Beach One Common Stock fails to perfect, or effectively
withdraws or loses, the right to dissent, the shareholder's rights as a
shareholder will be restored, and, if the Merger has been consummated, the
shares of Beach One Common Stock of such shareholder will be converted into
shares of NTC Common Stock in accordance with the terms of the Merger Agreement.
A Beach One shareholder will fail to perfect, or effectively withdraw or lose,
the right to dissent if such shareholder fails to deliver a Notice of Intent to
Beach One prior to the vote on the Merger Agreement at the Special Meeting,
votes for the approval of the Merger Agreement, fails to file a Notice of
Election to Dissent with Beach One, or delivers to Beach One a written
withdrawal of his or her Notice of Election to Dissent before an offer is made
by Beach One under Section 607.1320.  After such offer is made by Beach One, no
Notice of Election to Dissent may be withdrawn except with the written consent
of Beach One.

                                       40

<PAGE>
 
        Failure to follow the steps required by Sections 607.1301, 607.1302 and
607.1320 of the FBCA for perfecting dissenters' rights will result in the loss
of such rights.  Consequently, any Beach One shareholder who desires to exercise
dissenters' rights is urged to consult a legal advisor before attempting to
exercise such rights.


                        COMPARISON OF SHAREHOLDER RIGHTS

        NTC is incorporated under the laws of the State of Delaware, and Beach
One is incorporated under the laws of the State of Florida.  As a result, the
rights of stockholders of NTC are governed by the Delaware General Corporation
Law (the "DGCL"), the Restated Certificate of Incorporation of NTC (the "NTC
Certificate") and the by-laws of NTC (the "NTC By-laws"), and the rights of
shareholders of Beach One are governed by the FBCA and the Articles of
Incorporation of Beach One (the "Beach One Articles") and the by-laws of Beach
One (the "Beach One By-laws").  If the merger is consummated, the shareholders
of Beach One will become stockholders of NTC.  The following is a summary of the
material differences between the rights of holders of Beach One Common Stock and
the rights of holders of NTC Common Stock.  These differences arise from
differences between the DGCL and FBCA, as well as from differences between the
corporate governing instruments of NTC and Beach One.

CAPITAL STOCK
    
        NTC. The NTC Certificate authorizes the issuance of 140,000,000 shares
of NTC Common Stock, of which 54,162,085 were outstanding as of September 30,
1994, and 10,000,000 shares of preferred stock (the "NTC Preferred Stock"), of
which 51,200 shares were outstanding as of September 30, 1994. As permitted by
the DGCL, the NTC Certificate provides that any amendment to the NTC Certificate
increasing or decreasing the authorized capital stock of any class or classes
shall be adopted by the affirmative vote of the holders of a majority of the
outstanding shares of the voting stock of NTC.    

        The NTC Certificate authorizes the Board of Directors of NTC to issue,
from time to time, one or more series of NTC Preferred Stock having such rights
and preferences as the NTC Board of Directors may designate.  Each of the
currently outstanding series of NTC Preferred Stock has rights superior to the
NTC Common Stock with respect to the payment of dividends and distributions upon
the liquidation, dissolution or winding up of NTC.

        BEACH ONE.  The Beach One Articles authorize the issuance of one million
shares of capital stock in such classes and series and with such voting rights
and preferences as the Beach One Board of Directors, in its sole discretion,
shall determine.  As of the date hereof, 19,740 shares of Beach One Common Stock
are issued and outstanding.  No shares of preferred stock or of any class of
capital stock with rights superior to the Beach One Common Stock are issued and
outstanding.

PREEMPTIVE RIGHTS

        NTC.  Under the DGCL, no stockholder has a preemptive right to subscribe
to additional issues of a corporation's stock unless, and to the extent that,
such right is expressly granted to such stockholders by the corporation's
certificate of incorporation.  The NTC Certificate

                                       41
<PAGE>
 
expressly provides that no stockholder shall have any preemptive right to
subscribe to an additional issue of stock of any class or series or to any
securities of NTC convertible into such stock.

        BEACH ONE.  Under the FBCA, no shareholder has a preemptive right to
acquire unissued or treasury shares of the corporation or securities convertible
into such shares except, and to the extent, provided in the corporation's
articles of incorporation.  Section 8.1 of the Beach One Articles expressly
provides that each holder of shares of any class or series of Beach One capital
stock shall have preemptive or preferential rights of subscription to, or
purchase of, a pro rata portion of any shares of such class or series, or any
other class or series, of stock of Beach One, any obligations convertible into
stock of Beach One which may be issued or sold, and any right of subscription
to, or purchase of, any such shares, including, but not limited to, warrants or
options for such shares.  It is unclear whether such preemptive rights apply to
the purchase of treasury shares.  Although Section 8.1 of the Beach One Articles
provides that such rights apply to any issuance of the corporation's stock,
"regardless of whether or not such shares are unissued or held as treasury
shares by the corporation," Section 4.3 of the Beach One Articles provides that
shares of treasury stock held by Beach One "shall not be subject to any
preemptive or preferential subscription rights of any person."

VOTING RIGHTS OF CAPITAL STOCK

        NTC.  Under the DGCL, unless a corporation's certificate of
incorporation provides otherwise, each share of capital stock of a corporation
is entitled to one vote.  Whether or not the certificate of incorporation grants
voting rights to a particular class of stock, under the DGCL, the holders of
outstanding shares of a class of capital stock of a corporation are entitled to
vote, as a class, on any amendment to the corporation's certificate of
incorporation which would (i) increase or decrease the par value of the shares
of such class, or (ii) alter the powers, preferences or special rights of the
shares of such class so as to affect them adversely.  Although the DGCL
specifies the vote required for certain types of corporate action, the DGCL
permits a corporation to require, in its certificate of incorporation, the vote
of a larger portion of the stock, or of any class or series thereof, than is
required under the DGCL.

        The NTC Certificate provides that holders of NTC Common Stock are
entitled to one vote per share on all matters voted upon by the stockholders.
Under the NTC Certificate, holders of shares of NTC Preferred Stock have no
voting rights except in the following circumstances:

   (i)  the holders of 66 2/3% of the NTC Preferred Stock must approve, as a
        class, any amendment to the NTC Certificate that would adversely
        affect the powers, preferences, rights or privileges of the NTC
        Preferred Stock (provided that, if such an amendment would adversely
        affect only one or more, but not all, series of NTC Preferred Stock,
        then the amendment need be approved by a 66 2/3% vote of only the
        series so affected);

   (ii) the holders of 66 2/3% of the NTC Preferred Stock must approve as a
        class the creation, authorization, or issuance of any shares of stock
        of NTC (or obligation or security convertible into or evidencing the
        right to purchase such shares) ranking prior to the NTC Preferred
        Stock as to dividends or upon liquidation, or any reclassification of
        authorized stock into such prior shares;

                                       42


<PAGE>
 
  (iii) in the event that at the time of any annual meeting of stockholders
        for the election of directors there shall exist a default in payment of
        a specified number of dividends (generally six quarterly dividends or
        dividends payable over at least 540 days), the number of directors on
        the NTC Board of Directors shall be increased by two, and the holders of
        NTC Preferred Stock, voting as a class and to the exclusion of the
        holders of NTC Common Stock, shall have the right to elect two directors
        to fill such vacancies to serve full terms, and such voting rights shall
        continue until there are no dividends in arrears upon the NTC Preferred
        Stock.

Currently, all outstanding shares of NTC Preferred Stock rank on a parity with
one another as to dividends and upon liquidation and, accordingly, vote together
as a class in the circumstances described above.

        The NTC Certificate also provides for cumulative voting of shares of NTC
Common Stock in the election of directors.  See "Cumulative Voting."

        BEACH ONE.  Under the FBCA, unless a corporation's articles of
incorporation provide otherwise, each share of capital stock of a corporation is
entitled to one vote on each matter submitted to a vote of the shareholders.
The Beach One Articles do not provide otherwise.  Although the FBCA specifies
the vote required for certain types of corporate actions, the FBCA, like the
DGCL, permits the articles of incorporation to require the vote or concurrence
of a greater proportion of the shares, or of any class or series thereof, than
is required under the FBCA.

BOARD OF DIRECTORS

    
        NTC.  Under the NTC By-laws, the NTC Board of Directors shall consist of
not less than 5 nor more than 25 directors, with the exact number to be
determined from time to time by the Board of Directors.  The number of directors
is currently fixed at 15.  Directors are elected at each annual meeting of
stockholders and serve until the next annual meeting of stockholders or until
their directors are duly elected and qualified.     

        BEACH ONE.  Under the Beach One Articles, the Beach One Board of
Directors shall consist of not less than 5 nor more than 15 directors, with the
exact number to be determined from time to time by resolution adopted by a
majority of the entire Board.  The number of directors is currently fixed at 9.
The Beach One Articles further provide for a classified board.  Under the Beach
One Articles, the Board of Directors is to be divided into three classes as
nearly equal in number as is possible, with the term of one such class expiring
at each annual meeting.  Directors elected at each annual meeting are elected
for a term of office which will expire at the third annual meeting of Beach
One's shareholders following such election, with each director to hold office
until his or her successor shall have been duly elected and qualified.
Notwithstanding the provisions of the first sentence of this paragraph, the
Beach One Articles prohibit the Board of Directors from increasing or decreasing
the number of directors by more than one director per class during any period
between annual meetings of shareholders.

                                       43


<PAGE>
 
 
CUMULATIVE VOTING

        NTC.  The NTC Certificate provides that holders of NTC's Common Stock
have cumulative voting rights in the election of directors.  Each stockholder is
therefore entitled to as many votes as he or she would be entitled to cast with
respect to his or her shares multiplied by the number of directors to be
elected, and he or she may cast all such votes for a single director or may
distribute them among the number to be voted for, or for any two or more of
them, as he or she may see fit.

        BEACH ONE.  The Beach One Articles do not provide for cumulative voting
for directors.  Thus, pursuant to the general provisions of the FBCA, each
shareholder who is entitled to vote at an election of directors has the right to
vote the number of shares owned by him or her for as many persons as there are
directors to be elected, but may not cumulate his or her votes for directors.
The Beach One Articles provide that directors shall be elected by a vote of more
than 50% of the stock of Beach One entitled to vote.

REMOVAL OF DIRECTORS

        NTC.  Under the DGCL, a director of a corporation which does not have a
classified board may be removed, either with or without cause, by the holders of
a majority of the shares entitled to vote at the election of directors.  In the
case of a corporation (such as NTC) which has cumulative voting, however, unless
the entire board is being removed, no director may be removed without cause if
the votes cast against his or her removal would be sufficient to elect such
director if then cumulatively voted at an election of the entire board of
directors.

        BEACH ONE.  Under the Beach One Articles, any director may be removed
with or without cause at any time, but only by the affirmative vote of the
holders of more than 80% of the stock of Beach One entitled to vote at any
annual meeting or special meeting of Beach One called for that purpose.

FILLING OF VACANCIES ON THE BOARD OF DIRECTORS AND NEWLY CREATED DIRECTORSHIPS

        NTC.  The NTC By-laws provide that any vacancy on the Board of Directors
or newly created directorship may be filled by the vote of a majority of the
remaining directors then in office, though less than a quorum.  Any directors so
appointed will serve until the next annual meeting of stockholders or until
their successors are elected.

        BEACH ONE.  Under the Beach One Articles, vacancies resulting from an
increase in the size of the Board of Directors may be filled only by a vote of
the majority of the entire board (excluding, for such purposes, any vacancy
occurring as a result of the increase in the number of directors but including
all other vacancies).  Any director appointed to fill such a vacancy shall serve
only until the next annual meeting of shareholders.  The Board shall determine
the class in which the newly created directorship is to be added prior to such
annual meeting.  The FBCA requires, however, that any increase in the number of
directors be so apportioned among the classes as to make all classes as nearly
equal in number as possible.  Any vacancy occurring other than as a result of an
increase in the number of directors may be filled only by the affirmative vote
of a majority of the remaining directors, though less than a quorum.  Although
the Beach One Articles provide that any director so elected will serve out the
unexpired term of the class of his or her predecessor,

                                       44

<PAGE>
 
 
under the FBCA, such a director may serve only until the next election of
directors by the shareholders.

CALL OF SPECIAL MEETINGS OF SHAREHOLDERS

        NTC.  The NTC Bylaws provide that a special meeting of the stockholders
may be called at any time by the Board of Directors, the Chairman of the Board,
the President, or a Vice Chairman, and shall be called upon request in writing
from the holders of at least one-third of the issued and outstanding shares of
capital stock of NTC entitled to vote at such meeting.

        BEACH ONE.  The Beach One By-laws provide that special meetings of the
shareholders shall be held when called by the President or the Board of
Directors, or when requested in writing by the holders of not less than 10% of
all the shares entitled to vote at the meeting.

DURATION OF PROXIES

        NTC.  Under the DGCL, proxies are valid for no more than three years
unless otherwise specified therein.

        BEACH ONE.  Under the FBCA, proxies are valid for an eleven-month period
unless a longer period is expressly provided for in the appointment form.

AMENDMENTS TO CERTIFICATE OR ARTICLES OF INCORPORATION

        NTC.  Under the DGCL, unless the certificate of incorporation imposes a
higher voting requirement, the approval of the holders of a majority of the
stock entitled to vote thereon, and a majority of each class entitled to vote as
a class, is required in order to amend any provision of a corporation's
certificate of incorporation.  The NTC Certificate does not impose any higher
voting requirement with respect to the approval of the holders of the NTC Common
Stock.  For a description of the types of amendments on which holders of the NTC
Preferred Stock are entitled to vote as a class and the specific vote required,
see "Voting Rights of Capital Stock -- NTC," above.

        BEACH ONE.  The FBCA and the Beach One Articles both provide that the
Beach One Articles may be amended by the affirmative vote of the holders of a
majority of the shares entitled to vote thereon; provided, however, that, under
the Beach One Articles, the affirmative vote of the holders of 80% of the shares
of capital stock entitled to vote thereon is required to amend (i) Article X of
the Beach One Articles, governing certain matters relating to the Board of
Directors, including the classification and removal of directors and the filling
of vacancies on the Board, and (ii) Article XV of the Beach One Articles,
governing "Covered Transactions."  See "Certain Business Combinations -- Beach
One."

AMENDMENTS TO BY-LAWS

        NTC.  The NTC By-laws provide that the Board of Directors may alter,
amend, repeal and adopt new by-laws by the affirmative vote of a majority of the
members of the Board.  The stockholders also retain the right to adopt, amend,
or repeal the NTC By-laws under the DGCL.

                                       45

<PAGE>
 
 
        BEACH ONE.  Under the FBCA, the board of directors may amend or repeal a
corporation's by-laws unless the articles of incorporation or the FBCA reserves
this power exclusively to the shareholders.  Although the Beach One Articles
provide that the entire authority to adopt, amend, or repeal by-laws is vested
in the Board of Directors and that the Beach One By-laws may not be adopted,
amended, or repealed at any shareholders' meeting or by any other form of
shareholders' action, under the FBCA, a corporation's shareholders retain the
right to amend or repeal the corporation's by-laws even though the by-laws may
also be amended by the board of directors.  Beach One's Board of Directors may
adopt, amend, or repeal the Beach One By-laws only by a majority vote of the
entire Board.

CERTAIN BUSINESS COMBINATIONS.

        NTC.  Under the DGCL and subject to certain limited exceptions, the
approval of the holders of a majority of the stock entitled to vote thereon is
required for any merger or consolidation of NTC with another corporation or the
sale, lease or exchange of all or substantially all of NTC's assets.  The NTC
Certificate does not impose any higher voting requirements for the approval of
such actions.

        Section 203 of the DGCL ("Section 203") also restricts certain
transactions between a corporation organized under Delaware law (or its
majority-owned subsidiaries) and any person holding 15% or more of the
corporation's outstanding voting stock (together with the affiliates or
associates of that person, an "Interested Stockholder").  Section 203 prevents,
for a period of three years following the date that a person became an
Interested Stockholder, the following types of transactions between the
corporation and the Interested Stockholder (unless certain conditions, described
below, are met):  (a) mergers or consolidations, (b) sales, leases, exchanges or
other transfers of 10% or more of the aggregate assets of the corporation, (c)
issuances or transfers by the corporation of any stock of the corporation which
would have the effect of increasing the Interested Stockholder's proportionate
share of the stock of any class or series of the corporation, (d) any other
transaction which has the effect of increasing the proportionate share of the
stock of any class or series of the corporation which is owned by the Interested
Stockholder, and (e) receipt by the Interested Stockholder of the benefit
(except proportionately as a stockholder) of loans, advances, guarantees,
pledges or other financial benefits provided by the corporation.

        The three-year ban does not apply if either the proposed transaction or
the transaction by which the Interested Stockholder became an Interested
Stockholder is approved by the board of directors of the corporation prior to
the date the stockholder becomes an Interested Stockholder.  Additionally, an
Interested Stockholder may avoid the statutory restriction if, upon the
consummation of the transaction whereby the stockholder becomes an Interested
Stockholder, the stockholder owns at least 85% of the outstanding voting stock
of the corporation without regard to those shares owned by the corporation's
officers and directors and certain employee stock plans.  Business combinations
are also permitted within the three-year period if approved by the board of
directors and authorized at an annual or special meeting of stockholders by the
holders of at least 66 2/3% of the outstanding voting stock not owned by the
Interested Stockholder.  In addition, any transaction is exempt from the
statutory ban if it is proposed at a time when the corporation has proposed, and
a majority of certain continuing directors of the corporation have approved, a
transaction with a party who is not an Interested Stockholder of the corporation
(or who becomes such with board approval) if the proposed transaction involves
(a) certain mergers or consolidations involving the corporation, (b) a sale or
other transfer of over 50% of the aggregate assets of the




                                      46
<PAGE>
 
 

corporation, or (c) a tender or exchange offer for 50% or more of the
outstanding voting stock of the corporation.

        Section 203 applies automatically to Delaware corporations (other than
corporations which do not have a class of voting stock that is listed on a
national securities exchange, authorized for quotation with a registered
national securities association, or held of record by more than 2,000
shareholders) unless the corporation's original certificate of incorporation
contains a provision expressly electing not to be governed by Section 203 or the
corporation has amended its certificate of incorporation or by-laws in
accordance with Section 203 to provide that the corporation will not be governed
by Section 203.  NTC has not adopted any such amendment to its certificate or
by-laws,  and Section 203 accordingly applies to NTC.

        NTC has also adopted a Preferred Stock Purchase Rights plan which has
certain anti-takeover effects.  See "Preferred Stock Purchase Rights," below.

        BEACH ONE.  Under the FBCA and subject to certain limited exceptions
(not applicable to the Merger), any merger or consolidation of Beach One with
another corporation or the sale, lease or exchange of all or substantially all
of Beach One's assets requires the approval of a majority of the shares entitled
to vote thereon.  The Beach One Articles further provide that, in addition to
any vote required by the FBCA and subject to the exceptions set forth below, any
"Covered Transaction" must be approved by the affirmative vote of the holders of
more than 80% of the issued and outstanding shares of Beach One capital stock.
A "Covered Transaction" is defined as (i) any consolidation or merger of Beach
One or any of its subsidiaries with an "Interested Person," defined as a
beneficial owner of 10% or more of the capital stock of Beach One or any
associate or affiliate of such a person, (ii) any sale, lease, exchange,
mortgage, pledge or other disposition of all or any material part of the assets
of Beach One or any of its subsidiaries to an Interested Person, (iii) any
issuance or transfer by Beach One of any of its securities to an Interested
Person, (iv) any reclassification, recapitalization, redemption or other
transaction designed to decrease or having the effect of decreasing the number
of shareholders of Beach One other than the Interested Shareholder, (v) the
dissolution of Beach One and transfer of all or any material part of the assets
of Beach One or any of its subsidiaries to an Interested Person, or (vi) any
substantial change in the method of conducting, or the nature, of the business
of Beach One or any of its subsidiaries brought about by an Interested Person.

        The 80% voting requirement does not apply, however, to a Covered
Transaction (i) with respect to which the Beach One Board of Directors has
approved a memorandum of understanding prior to the time that the Interested
Person became an Interested Person, or (ii) which is approved by more than 80%
of the entire Beach One Board of Directors prior to its consummation, provided
that a majority of the directors voting for the approval of the Covered
Transaction constitute "Disinterested Directors."  A "Disinterested Director" is
defined as any director who (i) is not an Interested Person or a party to the
Covered Transaction, and (ii) was a director prior to the time that the
Interested Person first became an Interested Person.  Beach One's Board of
Directors has determined that the Merger Agreement and the Stock Option
Agreement constitute a "memorandum of understanding" for purposes of the
provision of Beach One's Articles governing Covered Transactions and has
approved such "memorandum of understanding" for the purposes of such provision.



                                      47
<PAGE>
 
        Section 607.0901 of FBCA ("Section 607.0901") requires that, in addition
to any vote required by the FBCA and the corporation's articles of incorporation
and subject to the exceptions described below, any "Affiliated Transaction"
between a Florida corporation and any beneficial owner of 10% or more of the
corporation's voting shares, including shares held by any associate or affiliate
of such a person (an "Interested Shareholder"), be approved by the affirmative
vote of the holders of two-thirds of the voting shares of the corporation's
stock, excluding for such purposes any shares held by the Interested
Shareholder.  An "Affiliated Transaction" is defined as (i) any merger or
consolidation of the corporation or any of its subsidiaries with an Interested
Shareholder or an associate or affiliate of an Interested Shareholder, (ii) any
sale, lease, exchange or other disposition of assets of the corporation to an
Interested Shareholder or an associate or affiliate of an Interested
Shareholder, having an aggregate market value equal to 5% or more of the
consolidated assets of the corporation or 5% or more of the aggregate market
value of all of the outstanding shares of the corporation, or representing 5% or
more of the earning power or net income of the corporation, (iii) the issuance
or transfer to the Interested Shareholder or an associate or affiliate of the
Interested Shareholder, by the corporation, of shares of the corporation or any
of its subsidiaries which have an aggregate market value equal to 5% or more of
the aggregate market value of all of the outstanding shares of the corporation,
(iv) the adoption of any plan of liquidation or dissolution of the corporation
proposed by, or pursuant to an agreement, arrangement or understanding with, the
Interested Shareholder or any associate or affiliate of the Interested
Shareholder, (v) any reclassification, recapitalization or other transaction
which has the effect of increasing by more than 5% the percentage of outstanding
voting shares of the corporation or any subsidiary of the corporation
beneficially owned by the Interested Shareholder, or (vi) any receipt by the
Interested Shareholder or any associate or affiliate of the Interested
Shareholder of the benefit of any loans or other types of specified financial
assistance from the Corporation.

        The voting requirements of Section 607.0901 do not apply, however, to an
Affiliated Transaction if, among other things:  (a) the Affiliated Transaction
has been approved by a majority of the disinterested directors on the
corporation's board of directors, (c) the Interested Shareholder has been the
beneficial owner of at least 80% of the corporation's outstanding voting shares
for at least five years, (c) the Interested Shareholder is the beneficial owner
of at least 90% of the outstanding voting shares of the corporation, exclusive
of shares acquired from the corporation in a transaction not approved by a
majority of the disinterested directors, (e) certain fair price requirements
have been met, or (f) the corporation has not had more than 300 shareholders of
record at any time during the three years preceding the date of the first
general public announcement of a proposed Affiliated Transaction.  The
provisions of Section 607.0901 do not apply if the corporation's original
articles of incorporation contain a provision, or the corporation's articles or
by-laws have been amended, in each case by the affirmative vote of a majority of
the outstanding shares of the corporation's voting shares (excluding any shares
held by an Interested Shareholder), to include a provision, expressly electing
that the corporation not be governed by Section 607.0901.  Beach One has more
than 300 shareholders, and its articles and by-laws contain no such provision.
Although Beach One is subject to Section 607.0901, the proposed Merger is not
subject to the statute because NTC is not an Interested Shareholder for purposes
of Section 607.0901.

                                       48
<PAGE>
 
        The FBCA also includes a statutory provision governing control-share
acquisitions.  As a condition to NTC's execution and delivery of the Merger
Agreement and as permitted under the FBCA, the Beach One Board of Directors
amended the Beach One By-laws to provide that the control-share acquisition
provision does not apply to Beach One.

PREFERRED STOCK PURCHASE RIGHTS.

        NTC.  In 1989, the Board of Directors of NTC declared a dividend
distribution of one Preferred Stock Purchase Right (a "Right") on each
outstanding share of NTC's Common Stock to the stockholders of record on October
31, 1989.  Initially, each Right entitled stockholders to purchase from NTC one
one-hundredth of a share of a newly authorized Junior Preferred Stock at an
exercise price of $250, subject to adjustment.  As a result of the two-for-one
stock split on May 1, 1990 and a three-for-two stock split on December 9, 1992,
each Right will be exercisable for one-third of one-hundredth of a share (a
"Unit") of Junior Preferred Stock at an exercise price of $83.33 per Unit.  The
description and terms of the Rights are set forth in a Rights Agreement, dated
as of October 17, 1989, between NTC and Harris Trust and Savings Bank, as Rights
Agent (the "Rights Agreement"), which is incorporated as an exhibit to the
Registration Statement of which this Prospectus is a part.  The following
summary of the Rights Agreement is subject to, and qualified in its entirety by,
the Rights Agreement.

        The Rights currently attach to all NTC Common Stock certificates
representing shares outstanding, and no separate Rights certificates have been
distributed.  The Rights will separate from the NTC Common Stock and a
"Distribution Date" will occur upon the earlier of (i) 20 days following a
public announcement that a person or group of affiliated or associated persons
(an "Acquiring Person") has acquired, or obtained the right to acquire,
beneficial ownership of 15% or more of the outstanding shares of NTC Common
Stock (the "Stock Acquisition Date"), or (ii) 20 days following the commencement
of, or first public announcement of the intent of any person to commence, a
tender offer or exchange offer that would result in a person or group
beneficially owning 25% or more of such outstanding shares of NTC Common Stock.
    
        Until the Distribution Date, (i) the Rights will be evidenced by the NTC
Common Stock certificates (including NTC Common Stock certificates issued upon
conversion of certain NTC Preferred Stock into NTC Common Stock) and will be
transferred with and only with such NTC Common Stock certificates, (ii) new NTC
Common Stock certificates (including NTC Common Stock certificates issued in the
Merger) will be issued with Rights attached and will contain a notation
incorporating the Rights Agreement by reference and (iii) the surrender for
transfer of any certificates for NTC Common Stock outstanding will also
constitute the transfer of the Rights associated with the NTC Common Stock
represented by such certificate.    

        The Rights are not exercisable until after the Distribution Date and
will expire at the close of business on October 31, 1999, unless earlier
redeemed.

        As soon as practicable after the Distribution Date, rights certificates
will be mailed to holders of record of the NTC Common Stock as of the close of
business on the Distribution Date and, thereafter, the separate Rights
certificates alone will represent the Rights.  All shares of NTC Common Stock
issued prior to the Distribution Date (including shares of NTC Common Stock
issued upon conversion of NTC Convertible Preferred Stock) will be issued with
Rights.

                                       49
<PAGE>
 
        In the event that (i) an Acquiring Person shall merge into or otherwise
combine with NTC, NTC shall be the continuing or surviving corporation, and the
NTC Common Stock shall remain outstanding and shall not be changed or exchanged,
(ii) an Acquiring Person shall engage in certain self-dealing transactions with
NTC, (iii) any reclassification, recapitalization, merger or consolidation of
NTC with any of its subsidiaries, or any other transaction or series of
transactions with NTC or its subsidiaries that would have the effect of
increasing by more than 1% the proportionate share of the outstanding securities
of NTC or any of its subsidiaries owned by the Acquiring Person or it affiliates
or associates, shall occur or (iv) a person becomes the beneficial owner of 25%
or more of the then outstanding shares of Common Stock (except pursuant to an
offer for all outstanding shares of Common Stock which at least a majority of
the members of the Board of Directors who are not officers of NTC and who are
not representatives, nominees, affiliates or associates of an Acquiring Person
determines to be fair to and otherwise in the best interests of NTC and its
stockholders), then each holder of a Right will thereafter have the right to
receive, upon exercise, Common Stock (or, in certain circumstances, cash,
property or other securities of NTC) having a current market value equal to two
times the exercise price of the Right.  Notwithstanding any of the foregoing,
following the occurrence of any of the events set forth in this paragraph, all
Rights that are, or (under certain circumstances specified in the Rights
Agreement) were, beneficially owned by any Acquiring Person will be null and
void.  However, the Rights are not exercisable following the occurrence of any
of the events set forth above until such time as the Rights are no longer
redeemable by NTC as set forth below.

        In the event that, at any time following the Stock Acquisition Date, (i)
NTC is acquired in a merger or other business combination transaction in which
NTC is not the surviving corporation (other than a merger which follows an offer
described in subparagraph (iv) of the preceding paragraph), (ii) any person
shall consolidate with, or merge with or into, NTC, and NTC shall be the
surviving Corporation (other than a merger which follows an offer described in
subparagraph (iv) of the preceding paragraph) and, in connection therewith, all
or part of the outstanding shares of NTC Common Stock shall be changed into or
exchanged for stock or other securities of any other person or cash or any other
property, or (iii) more than 50% of NTC's assets or earning power is sold or
transferred, each holder of a Right (except Rights which previously have been
voided as set forth above) shall thereafter have the right to receive, upon
exercise, common stock of the acquiring company having a current market value
equal to two times the exercise price of the Right.  The events set forth in
this paragraph and in the preceding paragraph are referred to as the "Triggering
Events."

        The purchase price payable, and the number of Units of the Junior
Preferred Stock or other securities or property issuable, upon exercise of the
Rights are subject to adjustment from time to time to prevent dilution in the
event of (i) a stock dividend on, or a subdivision, combination or consolidation
of, the Junior Preferred Stock or the NTC Common Stock, or (ii) a
reclassification or recapitalization of the Junior Preferred Stock or the NTC
Common Stock into another class of capital stock (including any such
reclassification or recapitalization in connection with a consolidation or
merger in which NTC is the continuing or surviving corporation).

        No adjustment in the purchase price will be required until cumulative
adjustments amount to at least 1% of the purchase price.  No fractional Units
will be issued and, in lieu thereof, an adjustment in cash will be made based on
the market price of the Junior Preferred Stock on the last trading date prior to
the date of exercise.

                                       50
<PAGE>
 
 
        In general, at any time until 20 days following the Stock Acquisition
Date, NTC may redeem the Rights in whole, but not in part, at a price of $.01
per Right.  After the redemption period has expired, NTC's right of redemption
may be reinstated if an Acquiring Person reduces his or her beneficial ownership
to 10% or less of the outstanding shares of NTC Common Stock in a transaction or
series of transactions not involving NTC.  Immediately upon the action of the
Board of Directors ordering redemption of the Rights, the Rights will terminate
and the only right of the holders of Rights will be to receive the $.01
redemption price.

        Until a Right is exercised, the holder thereof, as such, will have no
rights as a stockholder of NTC, including, without limitation, the right to vote
or to receive dividends.

        Except as provided below, any of the provisions of the Rights Agreement
may be amended by the Board of Directors of NTC prior to the Distribution Date.
After the Distribution Date, the provisions of the Rights Agreement may be
amended by the Board in order to cure any ambiguity, to make changes which do
not adversely affect the interests of holders of Rights or to shorten or
lengthen any time period under the Rights Agreement; provided, however, that no
amendment to adjust the time period governing redemption shall be made at such
time as the Rights are not redeemable.  Either before or after the Distribution
Date, the provisions of the Agreement relating to the principal economic terms
of the Rights may only be amended in certain limited circumstances.

        In connection with the Rights Agreement, 350,000 shares of Junior
Preferred Stock have been authorized and reserved.  No shares of the Junior
Preferred Stock are outstanding.  The Junior Preferred Stock ranks senior to the
Common Stock and is junior to any other series of NTC's preferred stock with
respect to payment of dividends and distributions of assets upon liquidation.

        The Rights have certain anti-takeover effects.  The Rights will cause
substantial dilution to a person or group that attempts to acquire NTC in a
manner defined as a Triggering Event unless the offer is conditioned on a
substantial number of Rights being acquired.  The Rights, however, should not
affect any prospective offeror willing to make an offer for all outstanding
shares of Common Stock and other voting securities at a fair price and otherwise
in the best interests of NTC and its stockholders as determined by the Board of
Directors or affect any prospective offeror willing to negotiate with the Board
of Directors.  The Rights should not interfere with any merger or other business
combination approved by the Board of Directors since the Board of Directors may,
at its option, at any time prior to the close of business on the 20th day after
the Stock Acquisition Date, redeem all, but not less than all, of the then
outstanding Rights at a redemption price of $.01 per Right.

        BEACH ONE.  Beach One has not adopted any rights or similar plan.


                             BUSINESS OF BEACH ONE

        Beach One is a bank holding company organized in Florida in 1982 for the
purpose of acquiring all the outstanding capital stock of the Beach Bank.  The
Beach Bank is the only subsidiary of Beach One.


                                       51
<PAGE>
 
        On September 30, 1994, Beach One had consolidated total assets of $194.1
million, stockholders' equity of $24.4 million and trust assets under
administration of more than $419 million.  The Beach Bank is the third largest
bank in Indian River County, Florida.     

        Substantially all of the income of Beach One is derived from dividends
received from the Beach Bank. The amount of these dividends is directly related
to the earnings of the Beach Bank and is subject to various regulatory
restrictions. See "Supervision and Regulation."

THE BEACH BANK

        The Beach Bank was founded in 1965 to provide banking services to the
residents of Vero Beach, Florida. Since its opening, the Beach Bank has
attracted business from customers who prefer to deal with an institution which
provides a high level of personal service and a demonstrated commitment to the
local community.

        The Beach Bank offers a wide range of banking services to individuals
and businesses located in its primary service area. The Beach Bank is actively
engaged in the business of seeking deposits from the public and making real
estate, commercial and consumer loans. The Beach Bank offers a variety of
deposit accounts to its individual and commercial customers, as well as related
banking services. These services include interest bearing checking accounts,
savings accounts, certificates of deposit, commercial checking accounts,
individual retirement accounts, safety deposit boxes, bank-by-mail service,
drive-up teller service, extended lobby and drive-in hours, letters of credit,
draft collection, and direct deposit.
    
        The Beach Bank has a large and experienced trust department. At
September 30, 1994, the Beach Bank managed more than 748 trust accounts with
total assets of approximately $419 million. The Beach Bank is dedicated to
providing the highest level of individual service to its trust customers.     

        The Beach Bank's principal sources of income are interest on loans and
investments, trust fees and service fees.  Its principal expenses are interest
paid on deposits and general operating expenses.

PRIMARY SERVICE AREA

        The Beach Bank's primary service area is located in the coastal portion
of Indian River County and is bounded on the north by State Road 510, on the
south by the county line, on the west by the Indian River, and on the east by
the Atlantic Ocean. This area includes approximately one-half of the City of
Vero Beach, Florida.

OFFICES

        The main branch of the Beach Bank is housed in a three-story building
located at 755 Beachland Boulevard, Vero Beach, Florida. It includes a six-lane
drive-in and an ATM. This property is owned by the Beach Bank. The Beach Bank
also owns and operates a branch at 1440 A1A, Vero Beach, Florida. This facility,
which was opened in 1993, includes a three-lane drive-in and an ATM. In addition
to its two principal offices, the Beach Bank operates a small branch in 

                                       52
<PAGE>
 
space leased from Indian River Estates Retirement Home. This facility has
limited operating hours. The Beach Bank also operates a remote, free-standing
ATM at 1630 A1A, Vero Beach, Florida.

EMPLOYEES
    
        At September 30, 1994, the Beach Bank had a staff of 87 full-time
employees, including John K. Moore, its Chairman, and W. Harold Hicks, its
President.     

LEGAL PROCEEDINGS

        Neither Beach One nor the Beach Bank is a party to any material legal
proceedings, other than routine litigation incidental to its banking business.

SUPERVISION AND REGULATION

BEACH ONE

        Beach One is a bank holding company registered under the BHCA.  As a
result, Beach One is subject to supervision, examination and regulation by the
Federal Reserve Board.  The BHCA and the regulations of the Federal Reserve
Board impose a variety of requirements on the activities of bank holding
companies such as Beach One.  Certain of these requirements, along with other
federal banking law requirements applicable to Beach One, are described below.

        ACQUISITION OF FINANCIAL INSTITUTIONS.  Beach One is required to obtain
the prior approval of the Federal Reserve Board before it may acquire more than
5% of the outstanding shares of any class of voting securities or substantially
all of the assets of any bank or bank holding company.  Beach One may not
acquire shares or assets of a bank located outside of Florida unless such
acquisition is specifically authorized by the laws of the state in which the
bank to be acquired is located.  Prior approval from the Federal Reserve Board
is also required for the merger or consolidation of Beach One and another bank
holding company.  NTC has applied for such approval in connection with the
Merger.  See "Terms of the Merger Agreement - Regulatory Approvals."

        NON-BANKING ACTIVITIES.  Beach One is prohibited by the BHCA, except in
certain statutorily prescribed instances, from acquiring direct or indirect
ownership and control of more than 5% of the outstanding voting shares of any
company that is not a bank or a bank holding company and from engaging directly
or indirectly in activities other than those of banking, managing and
controlling banks or furnishing services to its subsidiaries.  However, Beach
One may, subject to the prior approval of the Federal Reserve Board, engage in,
or acquire shares of companies engaged in, activities that are deemed by the
Federal Reserve Board to be so closely related to banking or managing or
controlling banks as to be a proper incident thereto.  In making any such
determination, the Federal Reserve Board is required to consider whether the
performance of such activities by Beach One or an affiliate 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, decreases in competition,
conflicts of interest or unsound banking practices.  The Federal Reserve Board
may also require Beach One to terminate an activity or terminate control of,
liquidate or divest certain subsidiaries or affiliates when the Federal Reserve
Board believes that the activity or the control of the subsidiary or affiliate
constitutes a significant risk to the financial safety, soundness or stability
of any of its 

                                       53
<PAGE>
 
banking subsidiaries. At the present time, Beach One does not have any
subsidiaries other than the Beach Bank and does not engage in any material non-
banking activities.

        CAPITAL STRUCTURE.  The Federal Reserve Board has the authority to
regulate provisions of certain bank holding company debt, including authority to
impose interest ceilings and reserve requirements on such debts.  Under certain
circumstances, Beach One must obtain approval from the Federal Reserve Board
prior to purchasing or redeeming any of its equity securities.  Further, Beach
One is required by the Federal Reserve Board to maintain certain minimum levels
of capital.

        TIE-IN ARRANGEMENTS.  Under the BHCA and the regulations adopted by the
Federal Reserve Board, a bank holding company and its non-banking subsidiaries
are prohibited from requiring certain tie-in arrangements in connection with any
extension of credit, lease or sale of property or furnishing of services.

THE BEACH BANK

        GENERAL.  The Beach Bank is a commercial bank chartered by the Florida
Department of Banking.  The deposits of the Beach Bank are insured by the
Federal Deposit Insurance Corporation (the "FDIC") to the maximum extent
provided by law, which is currently $100,000 for each depositor, subject to
certain limited exceptions.  Accordingly, the Beach Bank is subject to
supervision, regulation and examination by both the Florida Department of
Banking and the FDIC.  The supervisory, regulatory and enforcement powers of the
FDIC were expanded pursuant to the provisions of the Federal Deposit Insurance
Corporation Improvement Act of 1991 ("FDICIA").  The Beach Bank is also subject
to a variety of state and federal laws and regulations which affect its
activities and operations, including state usury and consumer credit laws, the
federal Truth-in-Lending Act, the Truth-in-Savings Act, the federal Credit
Reporting Act and the Community Reinvestment Act.  Federal law restricts
management interlocks between depository institutions and governs the privacy of
bank records and the transfer of significant amounts of currency.  Although
certain of these laws and regulations may indirectly benefit shareholders, they
are primarily intended to protect depositors, the solvency of the bank insurance
fund of the FDIC, and the banking system in general.

        As a consequence of the extensive regulation of commercial banking in
the United States, the business of the Beach Bank is particularly susceptible to
federal and state legislation and regulations that may have the effect of
increasing the cost of doing business and decreasing the revenues earned by the
Beach Bank.  For example, increases in the premiums assessed by the FDIC for
deposit insurance can increase the cost of doing business for the Beach Bank.

        REGULATORY EXAMINATIONS.  Both the Florida Department of Banking and the
FDIC periodically make unannounced, on-site examinations of the Beach Bank.  The
supervisory authorities may revalue the assets of the Beach Bank, based upon
current appraisals, and require establishment of specific reserves in amounts
equal to the difference between such revaluation and the book value of the
assets.

        CAPITAL ADEQUACY.  The Beach Bank is subject to capital adequacy
regulations promulgated by the FDIC.  To assess the capital adequacy of insured
banks, the FDIC has adopted both minimum supervisory leverage capital-to-asset
ratios and minimum supervisory risk-based capital ratios.  The minimum leverage
and risk-based capital standards apply only to the most 

                                       54
<PAGE>
 
sound, well-run institutions. Most institutions are expected to operate with
capital ratios above the minimum standards.

        FDICIA and the regulations adopted under it establish five capital
categories as follows, with the category for any institution determined by the
lowest of any of these ratios:

<TABLE>
<CAPTION>
                                       Tier 1           Tier 1         Total
                                      Leverage        Risk-Based    Risk-Based
                                        Ratio           Ratio          Ratio
                                  ----------------   ------------  ------------
<S>                               <C>                <C>           <C>
 
Well Capitalized                  5% or above        6% or above   10% or above
 
Adequately Capitalized            4% or above/(1)/   4% or above   8% or above
 
Undercapitalized                  Less than 4%       Less than 4%  Less than 8%
 
Significantly Undercapitalized    Less than 3%       Less than 3%  Less than 6%

Critically Undercapitalized/(2)/         ___            ___            ___
</TABLE>
______________________

 /(1)/ 3% for banks with the highest supervisory rating.
 /(2)/ Applicable if the institution's ratio of tangible equity to total
       assets is equal to, or less than, 2%.

An insured depository institution may be deemed to be in a capitalization
category that is lower than is indicated by the capital position reflected on
its statement of condition if it receives an unsatisfactory rating by its
examiners with respect to its assets, management, earnings or liquidity.

        FDICIA requires federal bank regulatory agencies to take "prompt
corrective action" with respect to banks that do not meet minimum capital
requirements and imposes certain restrictions upon banks which meet minimum
capital requirements but are not "well capitalized" for purposes of FDICIA.
Under FDICIA, a bank that is not well capitalized is generally prohibited from
accepting or renewing brokered deposits and offering interest rates on deposits
significantly higher than the prevailing rate in its normal market area or
nationally (depending where deposits are solicited); in addition, "pass-through"
insurance coverage may not be available for certain employee benefit accounts.

        FDICIA generally prohibits a depository institution from making any
capital distribution (including payment of a dividend) or paying any management
fee to its holding company if the depository institution would thereafter be
undercapitalized.  Undercapitalized banks are subject to limitations on growth
and are required to submit a capital restoration plan, which must be guaranteed
by the institution's parent company.  Institutions that fail to submit an
acceptable plan, or that are significantly undercapitalized, are subject to a
host of more drastic regulatory restrictions and measures.

        The Beach Bank is in compliance with all the applicable capital
requirements.  See "BEACH ONE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
OF 

                                       55
<PAGE>
 
OPERATIONS AND FINANCIAL CONDITION FOR THE THIRD QUARTER ENDED SEPTEMBER 30,
1994--Statement of Condition."     
    
        RISK-BASED INSURANCE.  Under the FDIC's risk-based insurance assessment
system, each insured bank is placed in one of nine risk categories based on its
level of capital and other relevant information.  Each insured bank's insurance
assessment rate is then determined by the risk category in which it has been
classified by the FDIC.  There is an eight basis point spread between the
highest and lowest assessment rates, so that banks classified as strongest by
the FDIC are subject to a rate of .23%, and banks classified as weakest by the
FDIC are subject to a rate of .31%.  The FDIC is prohibited from lowering the
average assessment rate below .23% until the Bank Insurance Fund has reached a
reserve ratio of 1.25%.  The Bank Insurance Fund is expected to achieve the
designated reserve ratio in 1995.     

        RESERVES AND GENERAL OPERATING RESTRICTIONS.  Under regulations of the
FDIC and Florida law, the Beach Bank is required to maintain specified loss and
liquidity reserves.  For example, a Florida bank must maintain a liquidity
reserve equal to at least 15% of its total deposit liability.  Further, the
Beach Bank is subject to limitations on (i) the nature and amount of loans that
may be made, in the aggregate, to all borrowers of the Beach Bank, and on those
that may be made to any one person and such person's affiliates, (ii) the amount
of indebtedness that it may incur, and (iii) the nature and amount of
investments that it may make, including investments in real estate and equipment
utilized by the Beach Bank in the transaction of its business.

        DIVIDENDS.  The payment of dividends is regulated by Florida and federal
law.  In general, a Florida bank may declare dividends without regulatory
approval in an amount up to the sum of net profits in the current year, combined
with retained net profits of the preceding two years.

        REGULATORY APPROVALS.  A Florida bank must seek approval from the
Florida Department of Banking, and in some cases from the FDIC, before
increasing or decreasing the amount of its capital (other than as a result of
operating earnings and losses), establishing a branch office, acquiring the
capital stock or substantially all of the assets, or assuming the liabilities,
of another financial institution, or merging into or consolidating with another
capital stock financial institution.  In many cases, such approval is based on a
review by the Florida Department of Banking and the FDIC of the financial
condition of the bank, taking into consideration characteristics such as
liquidity, capital adequacy, and, in the case of branch offices, net-profit-to-
asset ratios.

        Any person or group of persons proposing to acquire a controlling
interest in and thereby to change the control of a Florida bank must first
obtain approval from the Florida Department of Banking.  Under some
circumstances (not including the Merger), the FDIC also has the power to
disapprove a change of control and the addition of any individual to the board
of directors, or the employment of a senior executive officer, of a Florida
bank.

        INSIDER TRANSACTIONS.  Certain provisions of Florida and federal law are
designed, among other things, to prevent abusive transactions between a bank and
its affiliates and insiders.  For example, banks are subject to restrictions on:
(i) loans to and other dealings with affiliates, (ii) the issuance of
guarantees, acceptances or letters of credit on behalf of affiliates, and (iii)
investments in stock or other securities issued by affiliates or acceptance
thereof as collateral for an extension of credit.  There are also significant
restrictions and limitations on loans and other extensions of 

                                       56
<PAGE>
 
credit by a bank to its executive officers and directors and the holders of 10%
or more of its voting stock. In many cases, there are substantial monetary
penalties for violations of such restrictions, the maximum limits of which are
tied to the degree of fault of the bank.

               BEACH ONE'S MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                  FOR THE FISCAL YEAR ENDED DECEMBER 31, 1993

RESULTS OF OPERATIONS

          Beach One's consolidated net income for 1993 was $2,940,000, or 4.7%
less than $3,086,000 earned in 1992, and 10.7% greater than $2,656,000 earned in
1991.  Net income per common share was $148.94 in 1993, $156.33 in 1992 and
$134.53 in 1991.

          Beach One's performance in 1993 resulted in a return on average
stockholders' equity of 13.5%, compared to 15.8% in 1992 and 15.1% in 1991.  The
return on average assets was 1.38% in 1993, compared to 1.49% in 1992 and 1.40%
in 1991.  Beach One's financial performance continues to be strong.  In 1993,
record earnings from Beach One's trust department activities partially offset a
small decline in income from other banking activities.

          In light of Beach One's continued profitability and strong financial
condition, the Board of Directors declared an annual dividend of $43.00 per
share on December 31, 1993, payable on January 3, 1994.

NET INTEREST INCOME

          Net interest income is defined as the total of interest income on
earning assets less interest expense on deposits and other interest-bearing
liabilities.  Earning assets, which consist of loans, investment securities,
federal funds sold and securities purchased under repurchase agreements, are
financed by a large base of interest-bearing funds in the form of money market,
NOW, savings and time deposits.  Earning assets are also funded by the net
amount of non-interest related funds, which consist of non-interest bearing
demand deposits, the allowance for loan losses and stockholders' equity, reduced
by noninterest bearing assets such as cash and due from banks and premises and
equipment.

          The following table sets forth Beach One's average balance sheets and
related interest, yield and rate information for the last three years.

                                       57
<PAGE>
 
                             AVERAGE BALANCE SHEETS
<TABLE>
<CAPTION>
                                                 1993                         1992                           1991
                                     ----------------------------   --------------------------    --------------------------
                                      Average             Yield/    Average             Yield/    Average             Yield/
                                      Balance   Interest   Rate     Balance   Interest   Rate     Balance   Interest   Rate
<S>                                  <C>        <C>       <C>      <C>        <C>       <C>      <C>        <C>       <C>
                                                                     (amounts in thousands)
Assets:
Earning assets:
 Loans                               $111,437    $ 8,487    7.62%  $112,848    $ 9,200    8.15%  $103,088    $ 9,955    9.66%
 Taxable investment
  securities                           58,948      3,745    6.35%    53,906      3,955    7.34%    47,724      3,958    8.29%
 Non-taxable investment
  securities                            2,869        177    6.17%     2,987        202    6.76%     4,747        335    7.06%
 Federal funds sold                     7,000        209    2.99%     7,011        241    3.44%     7,004        441    6.30%
 Securities purchased under            
  agreements to resell                 15,354        382    2.49%    15,473        472    3.05%    15,611        782    5.01%
                                     --------    -------    ----   --------    -------    ----   --------    -------    ----
    Total earning assets              195,608     13,000    6.65%   192,225     14,070    7.32%   178,174     15,471    8.68%
                                     --------    -------    ----   --------    -------    ----   --------    -------    ----
Non-interest earning assets:
 Cash and due from banks               10,951                        10,034                         7,770
 Premises and equipment                 4,929                         3,094                         2,905
 Other assets                           2,473                         2,233                         2,502
 Allowance for loan losses             (1,098)                       (1,107)                         (989)
                                     --------                      --------                      --------
  Total non-interest earning
   assets                              17,255                        14,254                        12,188
                                     --------                      --------                      --------
  Total assets                       $212,863                      $206,479                      $190,362
                                     ========                      ========                      ========
 
Liabilities and Stockholders'
Equity
Interest bearing liabilities:
 Money market/NOW
 deposits                            $103,959    $ 2,193    2.11%  $ 96,212    $ 2,627    2.73%  $ 85,151    $ 3,704    4.35%
 Savings deposits                      11,351        248    2.18%    11,395        339    2.97%     7,266        362    4.98%
 Time deposits                         53,346      2,375    4.45%    59,355      3,068    5.17%    61,855      4,216    6.82%
                                     --------    -------    ----   --------    -------    ----   --------    -------    ----
  Total interest bearing
  liabilities                         168,656      4,816    2.86%   166,962      6,034    3.61%   154,272      8,282    5.37%
                                     --------    -------    ----   --------    -------    ----   --------    -------    ----
Non-interest bearing liabilities:
 Demand deposits                       21,609                        18,970                        16,841
 Other liabilities                        867                           959                         1,711
                                     --------                      --------                      --------
  Total non-interest bearing
  liabilities                          22,476                        19,929                        18,552
                                     --------                      --------                      --------
  Total liabilities                   191,132                       186,891                       172,824
Stockholders' equity                   21,731                        19,588                        17,538
                                     --------                      --------                      --------
  Total liabilities and
  stockholders' equity               $212,863                      $206,479                      $190,362
                                     ========                      ========                      ========
  Interest spread/rate                           $ 8,184    3.79%              $ 8,036    3.71%              $ 7,189    3.31%
                                                 =======    ====               =======    ====               =======    ====
</TABLE>

Notes:    The amounts set forth as average balances are based on daily averages
          for each fiscal year.
          Interest on loans does not include any loan fees.
          Tax exempt income is not calculated on a tax equivalent basis.
          Non-accruing loans are included in average loans.

                                       58

<PAGE>
 
          Net interest income is primarily affected by changes in the amounts
and types of earning assets, interest-bearing funds and net non-interest related
funds, as well as their relative sensitivity to interest rate movements.  The
following chart reflects these factors:

                        CHANGES IN NET INTEREST INCOME
<TABLE>
<CAPTION>
 
 
                                                 1993 versus 1992                      1992 versus 1991
                                         -------------------------------    -------------------------------
                                                  Change Due To:                    Change Due To:
                                           Volume     Rate      Total       Volume      Rate      Total
                                         ------------------------------------------------------------------
<S>                                        <C>      <C>       <C>         <C>         <C>        <C>
                                                                 (amounts in thousands) 
Increase (Decrease) in Interest Income:
   Loans                                    $(115)  $  (598)    $  (713)     $  889    $(1,644)  $  (755)
  Taxable investment securities               351      (561)       (210)        480       (483)       (3)
  Non-taxable investments                      (8)      (17)        (25)       (119)       (14)     (133)
  Federal funds sold                            0       (32)        (32)          0       (200)     (200)
  Securities purchased under
   agreements to resell                        (4)      (86)        (90)         (6)      (304)     (310)
                                            -----   -------     -------      ------    -------   -------
            Total interest income             224    (1,294)     (1,070)      1,244     (2,645)   (1,401)
                                            -----   -------     -------      ------    -------   -------
Increase (Decrease) in Interest
 Expense:
  Money market/NOW deposits                   177      (611)       (434)        435     (1,512)   (1,077)
  Savings deposits                             (1)      (90)        (91)        157       (180)      (23)
  Time deposits                              (292)     (401)       (693)       (165)      (983)   (1,148)
                                            -----   -------     -------      ------    -------   -------
            Total interest expense           (116)   (1,102)     (1,218)        427     (2,675)   (2,248)
                                            -----   -------     -------      ------    -------   -------
Increase (Decrease) in Net Interest         
 Income                                     $ 340   $  (192)    $   148      $  817    $    30   $   847
                                            =====   =======     =======      ======    =======   =======
- ------------------------
</TABLE>
<TABLE> 
<C>     <S> 
Notes:  To calculate volume change, multiply the change in volume from current
        year to prior year times the prior year's rate.
        To calculate rate change, multiply the change in rate from current year to
        prior year times the prior year's dollar volume.
        Changes which are not due only to volume changes or rate changes are
        included in the changes due to volume column.
</TABLE> 

          Net interest income for 1993 was $8,184,000, up 1.8% from $8,037,000
in 1992, which was up 11.8% from $7,189,000 in 1991.  During both 1993 and 1992,
declining interest rates resulted in significantly lower interest income and
interest expenses.  However, the overall impact of falling rates was minimal in
both years because the rates on Beach One's assets and liabilities dropped
proportionately.  The growth in net interest income in 1993 was attributable to
a 1.8% increase in average earning assets and a 6.7% increase in average net
non-interest related funds.  The increase in average earning assets was due to a
$5,042,000, or 9.4%, increase in taxable investment securities, which more than
offset a $1,411,000, or 1.2%, decline in average loans.  The increase in
investment securities was funded, in part, by utilizing the proceeds of maturing
loans.  This shift adversely affected interest income because investment
securities generally have lower yields than loans.  The 6.7% increase in net
non-interest related funds was the result of stockholders' equity growth of
$2,143,000, and a $2,639,000 increase in non-interest bearing demand deposits.
Net interest income was also enhanced by the $6,009,000 decline in time
deposits, accompanied by a $7,747,000 increase in relatively lower cost demand
deposits.

                                      59

<PAGE>
 
          The growth in net interest income in 1992 was primarily a result of a
$14,051,000, or 7.9% increase in average earning assets, and a $1,361,000, or
5.7% increase in net non-interest related funds.  The increase in average
earning assets included a $9,760,000, or 9.5% increase in loans, and a
$6,182,000, or 13.0%, increase in taxable investments.  The increase in net non-
interest related funds was due to a $2,050,000 increase in stockholders' equity
and a $2,129,000 increase in non-interest bearing demand deposits.  Net interest
income in 1992 was also aided by a continuing decline in time deposits and
increase in demand deposits.

TRUST INCOME

          Trust income represented 76.5% of total non-interest income and 13.7%
of total revenue in 1993.  These fees increased 13.6% to $2,178,000 in 1993,
from $1,917,000 in 1992, which was up 20.4% from $1,592,000 in 1991.  Trust fees
are primarily based on a percentage of the market value of assets administered
and are supplemented by fees for related trust services.  Asset-based fees are
typically determined on a sliding scale so that the percentage fee decreases as
the client's portfolio grows in size.  Therefore, changes in assets under
management do not necessarily have a proportional impact on the overall level of
trust fees.  At December 31, 1993, Beach One had 719 trust accounts with a total
of $438 million under administration, compared with 653 accounts and $392
million under administration in 1992.

NON-INTEREST INCOME

          Non-Interest income (excluding trust income) in 1993 totaled $670,000,
compared with $676,000 in 1992 and $606,000 in 1991.  Customer service charges
totaled $346,000 in 1993, down 6.5% from $370,000 in 1992, and up 2.4% from
$338,000 in 1991.  The decline in these fees in 1993 was due to customers
maintaining higher average balances.  This decrease was offset by a $20,000
increase in other non-interest income attributable to additional lock box
rentals and exchange fees.

INVESTMENT SECURITIES GAINS

          At December 31, 1993, Beach One held investment securities with a
market value of $64,470,000, which exceeded the book value of the portfolio by
$759,000.  This difference consisted of $876,000 of gross, unrealized gains and
$117,000 of gross, unrealized losses.  On occasion, Beach One sells its
investment securities prior to maturity.  This activity resulted in a net
securities gain of $2,661 in 1992 and $21,983 in 1991.  There were no sales of
investment securities in 1993.

PROVISION FOR LOAN LOSSES

          The provision for loan losses totaled $323,000 in 1993, up from
$179,000 in 1992 and up from $260,000 in 1991.  See "Allowance and Provision for
Loan Losses."

NON-INTEREST EXPENSES

          Non-interest expenses for 1993 totaled $6,097,000, which was up 9.1%
from $5,587,000 in 1992, which was up 11.8% from $4,999,000 in 1991.  The
increase was primarily due

                                       60

<PAGE>
 
to additional personnel and facilities to meet the needs of Beach One's
expanding customer base.  Non-interest expenses are discussed below in more
detail.

          SALARY AND BENEFITS.  Salary and benefits, which represented 53.6% of
total non-interest expenses in 1993, increased 7.3% to $3,266,000 in 1993 from
$3,044,000 in 1992, which was up 8.4% from $2,809,000 in 1991.  These increases
were the result of salary increases, higher benefit costs, and added personnel
to serve the expanding customer base and to staff the South Beach branch that
opened in May 1993.  Staff on a full-time equivalent basis averaged 88 in 1993
compared to 83 in 1992, and 79 in 1991.

          In November 1992, SFAS No. 112 on Accounting for Post-Employment
Benefits was issued.  The new statement requires employers to adopt accrual
accounting for workers compensation, disability, severance and other benefits
provided after employment but before retirement.  The statement took effect on
January 1, 1994, and requires employers to immediately recognize their liability
for post-employment benefits as of that date.  Management expects that the
annual post-employment expense will not differ significantly from the expense
recorded under the current accounting method.

          OCCUPANCY EXPENSE.  Net occupancy expense in 1993 totaled $374,000, up
14.4% from $327,000 in 1992, which was up 19.3% from $274,000 in 1991.  The
principal components of the increase were higher utility, maintenance and
depreciation expenses related to the opening of the South Beach branch and
higher depreciation expense due to the expansion of Beach One's main office.

          FURNITURE AND EQUIPMENT EXPENSE.  Furniture and equipment expense,
which includes depreciation, rental and maintenance, totaled $418,000 in 1993,
up 8.6% from $385,000 in 1992, which was up 18.5% from $325,000 in 1991.  The
increases in each of the two years reflect higher depreciation costs for
furniture, equipment and computers due to recent purchases of these items.

          OTHER NON-INTEREST EXPENSES.  Other non-interest expenses for 1993
totaled $2,039,000, up 11.4% from $1,830,000 in 1992, which was up 14.9% from
$1,592,000 in 1991.  Other non-interest expenses in 1993 were impacted by the
opening of the South Beach branch office, as well as increases related to the
overall growth in Beach One's trust business and banking business, including
such items as FDIC deposit insurance, postage and printing, advertising,
security, data processing and professional services.

PROVISION FOR INCOME TAXES

          The income tax provision totaled $1,673,000 in 1993 compared with
$1,777,000 in 1992 and $1,472,000 in 1991.  See Note 9 to the Consolidated
Financial Statements for Beach One for more information regarding the income tax
provision.

          In February 1992, SFAS No. 109, "Accounting for Income Taxes," was
issued by the Financial Accounting Standards Board.  Beach One adopted SFAS No.
109 effective January 1, 1993.  The adoption of the statement did not have a
material impact on Beach One's tax provisions.  See Note 1 to the Consolidated
Financial Statements of Beach One for the Years Ended December 31, 1993 and
1992.

                                       61

<PAGE>
 
CAPITAL EXPENDITURES

          Beach One's capital expenditures are reviewed by its Board of
Directors.  Beach One makes capital expenditures in order to improve its ability
to provide quality services to its customers.  Capital expenditures for 1993
equaled  $1,094,000, and were principally related to the cost of opening the new
South Beach branch and the expansion of the main office.

ASSET QUALITY AND CREDIT RISK

          INVESTMENT SECURITIES.  Beach One maintains a high quality investment
portfolio including U.S. Treasury securities, securities of other U.S.
government entities, and state and municipal securities.  At December 31, 1993,
all of these securities were rated AAA or AA.

          The following table sets forth information regarding the composition
of the investment portfolio for the last three years.


                              INVESTMENT PORTFOLIO
<TABLE>
<CAPTION>
 
                                                December 31,
                                     --------------------------------
                                        1993        1992       1991
                                       -------  ------------  -------
<S>                                    <C>      <C>           <C>
                                           (amounts in thousands)
U.S. Treasury Securities               $24,478       $29,464  $34,906
Securities of other U.S. Government
 agencies and corporations              36,488        25,501   14,148
 
Obligations of states and political      
 subdivisions                            2,715         2,796    3,994
Other securities                            30            30       30
                                       -------       -------  -------
     Total investments                 $63,711       $57,791  $53,078
                                       =======       =======  =======
</TABLE>

          During the last three years, Beach One has shifted its investment
securities from U.S. Treasury securities to securities of U.S. Government
agencies to obtain higher yields.  U.S. Treasury securities decreased 16% in
1992 and 17% in 1993, while securities of U.S. agencies increased 80% in 1992
and 43% in 1993.  Securities of state and political subdivisions declined 3% in
1992 and declined a modest .3% in 1993.  The entire portfolio grew over the
three-year time period by 20% due to the need to invest proceeds from maturing
loans.

          LOANS.  Beach One maintains a high quality portfolio of residential,
commercial and consumer loans.  All loans are reviewed and approved by Beach
One's loan committee, which ensures that loans comply with applicable credit
standards.  In most cases, Beach One requires collateral from the borrower.  The
type and amount of collateral varies but may include residential or commercial
real estate, deposits held by financial institutions, U.S. Treasury securities,
other marketable securities and personal property.  Collateral values are
monitored to ensure that they are maintained at the proper level.

                                       62

<PAGE>
 
          As of December 31, 1993, substantially all of Beach One's loans were
real estate loans secured by real estate in Indian River County, Florida.  This
level of concentration presents a potential credit risk to Beach One because the
ultimate collectibility of these loans is susceptible to adverse changes in real
estate market conditions in Indian River County, Florida.  Beach One has
addressed this risk by limiting most loans to a maximum of 75% of the appraised
value of the underlying real estate.     

          The following table divides Beach One's loan portfolio into four
categories.  Most of the loans are short-term and may be renewed or rolled over
at maturity.  At that time, Beach One undertakes a complete review of the
borrower's creditworthiness and the value of any collateral.  If these items are
satisfactory, Beach One will generally renew the loan at prevailing interest
rates.
<TABLE> 
<CAPTION>
                                           TYPES OF LOANS

                                                               December 31,
                                            -------------------------------------------------
                                              1993      1992      1991       1990      1989
                                            --------  --------  ---------  --------  --------
                                                              (in thousands)
<S>                                         <C>       <C>       <C>         <C>       <C>
Commercial, financial and agricultural      $  2,213  $  1,129   $  1,758   $ 2,538   $ 4,876
Real estate mortgage - residential            93,004    96,037     90,502    76,789    61,758
Real estate mortgage - commercial              2,384     3,050      3,467     3,457     4,201
Consumer and other                            11,497    13,232     13,764    11,208    10,017
                                            --------  --------   --------   -------   -------
     Total loans                            $109,098  $113,448   $109,491   $93,992   $80,852
                                            ========  ========   ========   =======   =======
</TABLE> 
                                      
<TABLE> 
<CAPTION> 
                                            MATURITIES OF SELECTED LOANS

                                                              December 31, 1993
                                            ------------------------------------------------
                                            One Year    Over One to    Over Five  
                                            or Less     Five Years        Years      Total
                                            --------    -----------    ---------    --------
                                                             (in thousands)
<S>                                         <C>         <C>            <C>           <C> 
Commercial, financial and agricultural       $1,791        $422            $0        $2,213
</TABLE>

          Commercial, financial and agricultural loans are segmented by fixed
and variable interest rates. At December 31, 1993, the amount of such loans with
a maturity of more than one year which had fixed interest terms was $159,000 and
the amount which had variable interest terms was $263,000.

          RESIDENTIAL REAL ESTATE LOANS.  Residential real estate loans totaled
$93 million, or 85.2% of total loans at December 31, 1993, compared with $96
million, or 84.7% at December 31, 1992.  Residential real estate loans consist
of adjustable rate home mortgages which generally require a loan-to-collateral
value of not more than 75% and equity credit lines which generally limit the
loan-to-collateral value to not more than 65% to 75%.  Most loans have a maximum
term of

                                       63

<PAGE>
 
five years.  Beach One does not ordinarily charge any points on its real estate
loans.  Almost all of the residential real estate loans are secured by homes in
Indian River County, Florida.  Residential loans declined during 1993 due to
borrowers seeking longer term mortgages and fixed rate mortgages which were not
offered by Beach One.  As a result, Beach One has entered into an agreement with
a third-party finance company to purchase longer term mortgage loans originated
by Beach One.  Legally binding commitments to extend credit secured by
residential mortgages totaled $8 million and $9 million as of December 31, 1993
and 1992, respectively.

          CONSUMER LOANS.  Beach One is actively involved in making consumer
loans and personal and secured loans.  When required, the security for these
loans consists of consumer goods, marketable securities, certificates of deposit
and similar items.  These loans totaled approximately $11.5 million, or 10.5% of
total loans, on December 31, 1993, compared with $13.2 million, or 11.7% of
total loans, on December 31, 1992.

          COMMERCIAL LOANS.  Beach One makes commercial loans to businesses
located in the Vero Beach area.  The credit risk associated with business
lending is principally influenced by general economic conditions and the
resulting impact on the borrowers' operations.  Most of these loans are secured
by marketable securities or other liquid financial instruments.  Commercial
loans totaled approximately $2,213,000 at December 31, 1993, and $1,129,000 at
December 31, 1992.  Legally binding commitments to extend credit and letters of
credit for these borrowers totaled $2 million on December 31, 1993.

          COMMERCIAL REAL ESTATE.  Beach One makes real estate loans secured by
commercial real estate, including loans to acquire or refinance office
buildings, warehouses and apartments.  Most of these loans have a maturity of 5
years or less.  All of these loans are secured by real property located in
Indian River County, Florida.  These loans generally require a loan-to-
collateral value of not more than 75%.  At December 31, 1993 and 1992, Beach One
did not have any legally binding commitments to extend credit or standby letters
involving commercial real estate borrowers.  The amount of such loans has
steadily declined in the last several years due to national and local economic
problems, which have decreased demand, as well as Beach One's desire to reduce
its exposure to this type of credit risk.

NON-PERFORMING ASSETS AND PAST DUE LOANS

          Non-performing assets consist of non-accrual loans and residential and
commercial properties acquired in partial or total satisfaction of problem loans
which are known as "other real estate owned" or "OREO."  Past due loans are
loans that are delinquent 90 days or more which are still accruing interest.

          Maintaining a low level of non-performing assets is important to the
ongoing success of any financial institution.  Beach One's credit review and
approval process is critical to Beach One's ability to minimize non-performing
assets on a long term basis.  In addition to the negative impact on interest
income, non-performing assets also increase operating costs due to the expense
of collection efforts.  It is Beach One's policy to place all loans which are
past due 90 days or more on non-accrual status.

          The following table presents Beach One's non-performing assets and
past due loans for 1993 and the prior four years.

                                       64

<PAGE>
 
                NONPERFORMING ASSETS AND 90 DAY PAST DUE LOANS
<TABLE>
<CAPTION>
 
 
                                           December 31,
                             ---------------------------------------
                               1993(1)    1992   1991   1990   1989
                               --------  ------  -----  -----  -----
<S>                            <C>       <C>     <C>    <C>    <C>
                                              (in thousands)
Non-Accrual Loans              $   384    $ 239  $  45  $  92  $   0
Restructured Loans                   0        0      0      0      0
OREO                               202      321    275    216      0
Total Non Performing Assets        586      560    320    308      0
Loans Past Due 90 Days             106       34     65    105     41
 
</TABLE>

(1)  For 1993, gross interest income of $16.4 would have been recorded if the
     non-accrual loans had been current in accordance with their original terms
     and had been outstanding throughout the period or since origination.

          Of the total loan portfolio of $109 million at December 31, 1993,
$384,000 or .35%, was non-performing, or an increase of $145,000 from year end
1992.  Non-performing loans at December 31, 1993 consisted exclusively of
residential real estate loans.  The 60% increase in non-accrual loans was the
result of having two loans in the process of foreclosure at year end.

          Other real estate owned at December 31, 1993 consisted of $95,000 of
residential real estate and $107,000 of commercial real estate.  OREO in 1992
consisted of $218,000 of residential real estate and $103,000 of commercial real
estate.  Beach One believes that the carrying value of its OREO portfolio is
realizable.  However, it is not possible to predict whether such properties will
continue to experience further declines in value.
    
          Beach One has acquired through foreclosure a parcel of real property
which was formerly utilized as a gasoline station.  During 1993, Beach One
discovered that the property was subject to possible fuel contamination.  Beach
One has implemented a clean-up plan for the property which will have a projected
cost of approximately $250,000.  The State of Florida Department of
Environmental Regulation has determined that the contamination qualifies for
reimbursement of allowable costs under the Abandoned Tank Restoration Project.
To date, Beach One has received approximately $13,000 from the State of Florida.
Notwithstanding the foregoing, there can be no assurance that the actual cost of
the clean up will not exceed the projected cost or that the State of Florida
will reimburse Beach One for the entire cost of the clean-up.     

ALLOWANCE AND PROVISION FOR LOAN LOSSES

          Beach One evaluates the adequacy of its allowance for loan losses as
part of its ongoing credit review and approval process.  The review process is
intended to identify, as early as possible, customers who may be facing
financial difficulties.  Once identified, the extent of the client's financial
difficulty is carefully monitored by the loan committee which recommends to
management the portion of any credit that needs a specific reserve allocation or
should be charged off.  Other factors considered by management in evaluating the
adequacy of the allowance include overall loan volume, historical net loan loss
experience, the level and composition of non-accrual

                                       65

<PAGE>
 
and past due loans, local economic conditions, and value of any collateral.
From time to time, specific amounts of the reserve are designated for certain
loans in connection with management's analysis of the adequacy of the allowance
for loan losses.

          While the largest portion of this allowance is typically intended to
cover specific loan losses, it is considered a general reserve which is
available for all credit-related purposes.  The allowance is not a precise
amount, but is derived based upon the above factors and represents management's
best estimate of the amount necessary to adequately cover probable losses from
current credit exposures.  The provision for loan losses is a charge against
current earnings and is determined by management as the amount needed to
maintain an adequate allowance.

          The overall credit quality of the loan portfolio has remained very
good as evidenced by Beach One's relatively low level of nonperforming loans and
net charge-offs.  Management's assessment of the financial condition of specific
clients facing financial difficulties and portfolio growth were the primary
factors impacting management's decision to maintain the allowance for loan
losses at $1,141,000 at December 31, 1993, the same amount as at December 31,
1992.

          The following table summarizes the allowance for loan losses for 1993
and the prior four years:

                           ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
 
                                             1993     1992     1991     1990    1989
                                            -------  -------  -------  ------  ------
<S>                                         <C>      <C>      <C>      <C>     <C>
                                                     (in thousands)
Balance at beginning of period              $1,141   $1,096   $  949     396     396
                                            ------   ------   ------   -----   -----
Charge-offs:
  Commercial, financial and agricultural       153       62       54     300      38
  Real estate mortgage - residential           167       85       65       0       0
  Real estate mortgage - commercial              7        0        0       0       0
  Consumer and other                            11       38        7       1       5
                                            ------   ------   ------   -----   -----
            Total charge-offs                  338      185      126     301      43
                                            ------   ------   ------   -----   -----
Recoveries:
  Commercial, financial and agricultural         0       10        5       7       8
  Real estate mortgage - residential             0       35        0       0       0
  Consumer and other                            15        6        8       0       0
                                            ------   ------   ------   -----   -----
    Total recoveries                            15       51       13       7       8
                                            ------   ------   ------   -----   -----
            Net charge-offs                    323      134      113     294      35
                                            ------   ------   ------   -----   -----
Provision charged to expense                   323      179      260     847      35
 
                                            ------   ------   ------   -----   -----
Balance at end of period                    $1,141   $1,141   $1,096   $ 949   $ 396
                                            ======   ======   ======   =====   =====
Ratio of net charge-offs during
  period to average loans outstanding
  during period                                .29%     .12%     .11%    .32%    .05%
                                            ======   ======   ======   =====   =====
</TABLE>

                                      66

<PAGE>
 
          In 1989, less than .1% of the entire loan portfolio was charged off,
with net charge-offs being a modest $35,000.  In 1990, the net charge-offs were
.3% of the entire portfolio.  At the recommendation of Beach One's regulatory
agencies, Beach One raised its allowance for loan losses to  $949,000 in 1990
which was approximately 1% of total loans ($94 million).  This resulted in a
substantial increase (in the amount of $553,000) in the allowance for loan
losses.  Since 1990, Beach One has maintained the allowance for loan losses at
approximately 1% of outstanding loans.  This level has been more than sufficient
to absorb loan charge-offs during this period.  The net charge-off percentage
was .1% in 1991, .1% in 1992 and .3% in 1993.

          During 1993, Beach One experienced a higher level of charge-offs than
in prior years.  The amounts charged-off were $153,000 in commercial loans,
$167,000 in residential real estate loans, $7,000 in commercial real estate
loans, and $11,000 in other loans.

          The following table further summarizes the allocation of the allowance
for loan losses by type of loan.

                    ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
<TABLE>
<CAPTION>
 
                            Dec. 31, 1993       Dec. 31, 1992       Dec. 31, 1991       Dec. 31, 1990       Dec. 31, 1989
                          ------------------  ------------------  ------------------  ------------------  ------------------
                                   Percent              Percent             Percent              Percent           Percent
                                   of loans             of loans            of loans             of loans          of loans
                                   in each              in each             in each              in each           in each
                                   category             category            category             category          category
                                   to total             to total            to total             to total          to total
                          Amount    loans      Amount    loans     Amount    loans      Amount    loans    Amount   loans
                          ------  ----------   ------  ----------  ------  ----------   ------  ---------- ------ ----------
<S>                       <C>     <C>         <C>     <C>         <C>     <C>         <C>     <C>         <C>     <C>
                                                               (amounts in thousands)
Commercial, financial     
  and agricultural        $   33        .03%  $   13        .03%  $   26        .02%    $ 25        .03%    $ 19        .02%

Real estate mortgage -       
  residential                386        .35%     364        .32%     343        .31%     307        .33%     178        .22%

Real estate mortgage -       
  commercial                  21        .02%      23        .02%      29        .03%      20        .02%      17        .02%

Consumer and other           201        .18%     234        .21%     240        .22%     190        .20%      98        .12%

Unallocated                  500        .46%     489        .43%     458        .42%     407        .43%      84        .10%
                          ------       ----   ------       ----   ------       ----     ----       ----     ----        ---
Total allowance for      
  loan losses             $1,141       1.04%  $1,141       1.01%  $1,096       1.00%    $949       1.01%    $396        .48%
                          ======       ====   ======       ====   ======       ====     ====       ====     ====        === 
                                                                     
 
</TABLE>


FINANCIAL CONDITION

        Beach One's goal is to maintain a high quality and liquid balance sheet.
Beach One seeks to achieve this objective through a strong portfolio of real
estate loans and a relatively large portfolio of investment securities.

        INVESTMENT SECURITIES.  In 1993, investment securities averaged $62
million or 32% of total earning assets.  Beach One's management strategy for its
investment account is to maintain a very high quality portfolio with generally
short-term maturities.  To maximize after tax income, investments in municipal
securities are utilized but with somewhat longer maturities.  The

                                       67

<PAGE>
 
investment portfolio increased 11% from $57.8 million last year to $63.7 million
at December 31, 1993.  This increase was primarily in the form of purchases of
securities issued by U.S. government agencies which increased from $25.5 million
in 1992 to $36.5 million in 1993.  The increase was largely due to soft loan
demand, which caused Beach One to invest a portion of maturing loans and excess
deposits in investment securities.  The following table sets forth information
regarding the investment portfolio at December 31, 1993.

         REMAINING MATURITY AND AVERAGE YIELD OF INVESTMENT SECURITIES
<TABLE>
<CAPTION>
 
 
                                                     December 31, 1993
                  -------------------------------------------------------------------------------------
                    One Year or Less   One to Five Years   Five to Ten Years   Over Ten Years
                    -----------------  ------------------  ------------------  ---------------
                      Book     Yield     Book      Yield     Book     Yield     Book    Yield    Total
                    --------  -------  ---------  -------  --------  --------  ------  -------  -------
<S>                 <C>       <C>      <C>        <C>      <C>       <C>       <C>     <C>      <C>
                                                  (amounts in thousands)
U.S. Treasury        
 Securities          $13,003     6.7%    $11,475     4.9%    $    -        -     $  -       -   $24,478
Securities of          
 other U.S.
 Governmental
 agencies and
 corporations          4,000     5.9%     24,488     5.7%     8,000      5.8%       -       -    36,488
Obligations of             
 states and
 political
 subdivisions              -       -       1,390     6.6%     1,005      6.2%     320     4.7%    2,715
Other securities           -       -           -       -          -        -       30       -        30
                     -------     ---     -------     ---     ------      ---     ----  ------   -------
  Total              $17,003     6.5%    $37,353     5.5%    $9,005      5.8%    $350     4.3%  $63,711
                     =======     ===     =======     ===     ======      ===     ====  ======   =======
 
</TABLE>


  Note:  Yields on tax exempt bonds have not been computed on a tax-exempt
basis.


          LOANS. Loans averaged $111 million in 1993 and decreased 1.3% from the
prior year. The decrease in the loan portfolio reflects the impact of maturing
loans and a decrease in demand for the types of residential mortgages offered by
Beach One. See "Asset Quality and Credit Risk -- Loans," above.

          INTEREST-BEARING FUNDS. Total interest-bearing funds averaged $169
million in 1993, up from $167 million in 1992. Average money market and NOW
deposits increased $8 million or 8.3% to $104 million. This increase was offset
by a $6 million decline, or 10.2%, to $53 million in time deposits. The decline
in time deposits was due to lower interest rates which resulted in customers
shifting their funds into higher yielding investments.

          The following table sets forth information regarding Beach One's
average deposits for the last three years.

                                       68

<PAGE>
 
                                AVERAGE DEPOSITS
<TABLE>
<CAPTION>
                               1993                1992            1991     
                          ---------------     --------------  --------------    
                          Average             Average         Average
                          Balance   Rate      Balance  Rate   Balance  Rate
                          --------  -----     -------  -----  -------  -----
                                           (in thousands)
 
<S>                       <C>       <C>       <C>      <C>    <C>      <C> 
Demand deposits-          
 non-interest bearing     $ 21,609    --      $18,970    --   $16,841    --
Money market and
 NOW deposits              103,959  2.11%      96,212  2.73%   85,151  4.35%
Savings deposits            11,351  2.18%      11,395  2.97%    7,266  4.98%
Time deposits               53,346  4.45%      59,355  5.17%   61,855  6.82%
 
</TABLE>
 The following table summarizes the maturity of time deposits over $100,000:

              SUMMARY OF TIME DEPOSITS OVER $100,000 BY MATURITY
<TABLE>
<CAPTION>
                                                      December 31, 1993
                                                    ----------------------
                                                    (amounts in thousands)
          Time Deposits over $100,000 by Maturity
          <S>                                       <C>
              Three months or less                          $ 4,707
              Three to Six months                             2,049
              Six to Twelve months                            1,898
              Over Twelve months                              3,416
                                                            -------
                   Total                                    $12,070
                                                            =======
 
</TABLE>

LIQUIDITY AND RATE SENSITIVITY

          The principal functions of asset and liability management are to
provide for adequate liquidity, to manage interest rate exposure by maintaining
a prudent relationship between rate sensitive assets and liabilities and to
manage the size and composition of the balance sheet so as to maximize net
interest income.

          Liquidity is the ability to provide funds at minimal cost to meet
fluctuating deposit withdrawals or loan demand. These demands are met by
maturing assets and the capacity to raise funds from internal and external
sources. Beach One primarily utilizes cash, Federal funds sold and securities
purchased under repurchase agreements to meet its liquidity needs. Although not
utilized in managing daily liquidity needs, the sale of investment securities
provides a secondary source of liquidity.

          Fluctuating interest rates, increased competition and changes in the
regulatory environment continue to significantly affect the importance of
interest-rate sensitivity management. Rate sensitivity arises when interest
rates on assets change in a different period of time or a different proportion
than that of interest rates on liabilities. The primary objective of interest-
rate sensitivity management is to prudently structure the balance sheet so that
movement of interest

                                       69

<PAGE>
 
rates on assets and liabilities are highly correlated and produce a reasonable
net interest margin even in periods of volatile interest rates.

          Regular monitoring of assets and liabilities that are rate sensitive
within 28 days, 90 days, 182 days and one year is an integral part of Beach
One's rate-sensitivity management process. It is Beach One's policy to maintain
a reasonable balance of rate-sensitive assets and liabilities on a cumulative
one year basis, thus minimizing net interest income exposure to changes in
interest rates. Beach One's sensitivity position at December 31, 1993 was such
that net interest income would decline modestly if there were an increase in
short-term interest rates.

CAPITAL

          One of management's primary objectives is to maintain a strong capital
position to merit the confidence of customers, bank regulators and stockholders.
A strong capital position helps Beach One withstand unforeseen adverse
developments and take advantage of attractive lending and investment
opportunities when they arise. During 1993, stockholders' equity increased by
$2.1 million, or 10.3% over 1992.

          In recognition of Beach Bank's strong capital position and continued
profitability, the Board of Directors maintained Beach One's dividend at $43.00
per share, which was the same as 1992.  Dividends in 1991 were $40.00 per share.

          The Federal Reserve's final rules pertaining to risk-based capital
became effective as of December 31, 1992. Under these rules, at December 31,
1993, Beach One's tier one capital was 26.5% and the total capital was 27.8% of
risk-based assets. These risk-based capital ratios are well in excess of the
minimum requirements of 4% for tier one and 8% for total risk-based capital
ratios.

          Beach One's leverage ratio (tier one capital to total average adjusted
quarterly assets) of 10.5% at December 31, 1993, is also well in excess of the
minimum 4% requirement. All of these capital ratios increased during 1993 as
equity capital increased 10.3% while risk-based assets decreased by 2.3%.

     
              BEACH ONE'S MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                 FOR THE THIRD QUARTER ENDED SEPTEMBER 30, 1994

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1994
COMPARED TO THE NINE MONTHS ENDED SEPTEMBER 30, 1993

        Beach One's net income for the three quarters ended September 30, 1994
was $2,187,000, a decrease of 1.0% from net income of $2,209,000 reported in the
first three quarters of 1993. Net income per share was also down 1.0% to $110.81
from $111.92 reported in 1993. Despite the drop in net income, Beach One
continues to generate substantial income from both its trust and banking
activities. The principal causes of the decline were a 10.8% increase in non-
interest expenses (a substantial portion of which is related to the Merger) and
a 3.1%      

                                       70
<PAGE>
 

     
decrease in net interest income. These items were offset by an 11.0% increase in
income from the trust department, and a 27.9% drop in income tax expense.

NET INTEREST INCOME

        Net interest income totaled $6,060,000 for the first three quarters of
1994, or 3.1% less than $6,252,000 in the first three quarters of 1993. The
decline in net interest income was due to a combination of the reinvestment of
maturing loans into lower yielding investment securities and a drop in the
overall level of earning assets. Earning assets as of the end of the third
quarter of 1994 were $179,338,000, down 4.7% or $8,855,000, from the
$188,193,000 reported at September 30, 1993. The decline in earning assets
reflects a $3,847,000 or 3.5% decrease in loans, a $6,710,000 or 76.9% decrease
in securities purchased under repurchase agreements, and a $7,000,000 decrease
in federal funds sold. These declines were partially offset by an $8,703,000 or
14.1% increase in investment securities. Net loans at the end of the third
quarter were $105,551,000, reflecting a $3,880,000 decrease from September 30,
1993. This decrease was due to the non-renewal of maturing loans as well as a
lack of loan demand. The Beach Bank utilized its maturing loans to acquire
additional investment securities which grew from $61,941,000 at the end of the
third quarter of 1993 to $70,644,000 at the end of the third quarter of 1994.

        The decline in earning assets was largely attributable to a decrease in
deposits. Total deposits at September 30, 1994 were $168,852,000, down 6.9% or
$12,494,000 from September 30, 1993. The decrease resulted from an $8,153,000
decrease in money market and NOW deposits, a $773,000 decrease in savings
deposits, and a $5,621,000 decrease in time deposits, which were offset by
$2,053,000 increase in non-interest bearing demand deposits. The decline was due
to depositors shifting funds to other investments (such as short-term government
securities) on which higher interest rates were available. Beach One decided not
to raise interest rates in the effort to retain such deposits, since, as the
result of a decline in loan demand, it did not need the funds represented by
such deposits. The negative impact of the decline in deposits was partially
offset by a $1,869,000 increase in total stockholders' equity.

        The net interest margin for the first three quarters of 1994 was 4.04%
compared to last year's 4.07%. This decrease was due to the negative impact of
rising rates for deposits, which increased more rapidly than interest rates on
loans and other investments, as well as the shift from higher yielding loans to
lower yielding investments.     

                                      71
<PAGE>
 


     
PROVISION FOR LOAN LOSSES

        The provision for loan losses was $105,000 during the first three
quarters of 1994 compared with $225,000 for the first three quarters of 1993.
The decrease reflects the drop in loan volume during the first three quarters of
1994 and the relatively low level of loan charge-offs during this period.

NON-INTEREST INCOME

        Non-interest income for the first three quarters of 1994 totaled
$2,161,000, which was 9.4% more than the $1,976,000 reported in the same period
of the prior year. The principal component was trust department income which
grew to $1,747,000, up 11.0% from $1,575,000 in 1993. The increase in trust
department income was due to higher fees and increased transaction volumes from
existing customers.

NON-INTEREST EXPENSES

        Non-interest expenses totaled $5,018,000 for the first three quarters of
1994, up 10.8% or $488,000 from the $4,530,000 reported for the first three
quarters of 1993. The major factors in the increase were a $93,000 increase in
salaries and benefits, a $123,000 increase in expenses due to the Merger
(including legal, accounting and consulting fees), a $72,000 increase in
expenses for premises and fixed assets (a large part of which was attributable
to the new branch operation) and a $66,000 increase in trust operation expenses.

PROVISION FOR INCOME TAXES

        The income tax provision for the first three quarters of 1994 totaled
$911,000 compared with $1,264,000 for the same period of 1993. The $353,000
decrease from the prior year was due to the 10.8% decline in pre-tax earnings
and the utilization of a $210,000 deferred tax credit.

THREE MONTHS ENDED SEPTEMBER 30, 1994 COMPARED WITH THREE MONTHS ENDED SEPTEMBER
30, 1993
 
        Net income for the three months ended September 30, 1994 was $772,000,
an increase of 5.1% from net income of $735,000 reported in the third quarter of
1993. Net income per share was also up 5.1% to $39.12 from $37.23 reported in
1993. The increase was attributable to an 8.6% increase in income from the trust
department and a 23.3% decrease in income tax expense which more than offset a
4.9% increase in non-interest expense and a 1.7% decrease in net interest
income.     

                                      72
<PAGE>
 
     
NET INTEREST INCOME

        Net interest income totaled $2,030,000 for the third quarter of 1994, or
1.7% less than $2,066,000 for the same period of 1993. The decline in net
interest income was due to a combination of the reinvestment of maturing loans
into lower yielding investment securities and a drop in the overall level of
earning assets. The decline in earning assets was largely attributable to a
decrease in deposits.

        The net interest margin for the third quarter of 1994 was 4.06%,
compared to last year's 4.03%. This improvement was due to the positive impact
of higher rates on investment securities and the retention of earnings.

PROVISIONS FOR LOAN LOSSES

        The provision for loan losses was $45,000 during the third quarter of
1994 compared with $75,000 for the third quarter of 1993. The decrease reflects
a drop in loan volume during this period and a relatively low level of loan
charge-offs.

NON-INTEREST INCOME

        Non-interest income for the third quarter of 1994 totaled $702,000 which
was 2.6% more than the $684,000 reported for the same period of the prior year.
The principal component was trust department income which grew to $596,000, up
8.6% from $549,000 in 1993. The increase in trust department income was due to
higher fees and increased transaction volumes from existing customers. This
increase was partially offset by a drop in customer service charges to $106,000
or 21.7% less than $135,000 for the third quarter of 1993. This decrease was due
to lower transaction volumes.

NON-INTEREST EXPENSE

        Non-interest expense totaled $1,589,000 for the third quarter of 1994,
up 4.9% or $74,000 from $1,515,000 reported for the third quarter of 1993. The
major factors in the increase were expenses related to the merger and expenses
related to the new branch operation.

PROVISION FOR INCOME TAXES

        The income tax provision for the third quarter of 1994 totaled $326,000,
or down 23.3% or $99,000 from $425,000 for the same period in 1993. The $99,000
decrease from the prior year was due to a 5.3% decrease in pre-tax earnings and
the utilization of a deferred tax credit.

STATEMENT OF CONDITION

        Total assets as of September 30, 1994 were $194,075,000, down 5.2% from
$204,824,000 on September 30, 1993. The decline in total assets paralleled the
drop in deposits discussed above. Net loans totaled $105,551,000 at September
30, 1994,      

                                      73
<PAGE>
 


     
representing a 3.5% decrease from $109,431,000 reported last year. The decrease
in loans was due to the relatively high level of maturing loans which were not
renewed, as well as lack of loan demand. As a result of the lower loan volume,
the Beach Bank increased its holdings of investment securities. In this
connection, investment securities increased to $70,644,000, up 14.1% or
$8,703,000 from the 1993 level of $61,941,000. This increase was offset by a
decline in securities purchased under resale agreements which fell to
$2,015,000, down 77% from $8,725,000 at September 30, 1993.

        The continuing profitability of the Beach Bank resulted in an increase
of stockholders' equity to $24,404,000 or 8.3% higher than the $22,535,000 at
September 30, 1993.

        Beach One's risk-based capital ratios remained strong at 31.59% for tier
one and 32.84% for total capital at September 30, 1994. Risk-based capital
ratios substantially exceeded the regulatory guidelines of 4% for tier one and
8% for total capital. The leverage ratio (tier one capital to average assets) of
11.41% at September 30, 1994 also significantly exceeded the regulatory
requirement of 4%.

ASSET QUALITY

        The total of non-performing assets at September 30, 1994 decreased to
$354,000 from $586,000 at December 31, 1993 and $875,000 at September 30, 1993.
Non-accrual loans, consisting of residential loans, totaled $152,000 or .14% of
total loans at September 30, 1994. At December 31, 1993 and September 30, 1993,
non-accrual loans totaled $384,000 and $623,000, respectively. At September 30,
1994, OREO assets totaled $202,000, unchanged from the amount at December 31,
1993, and $50,000 less than the $252,000 at September 30, 1993. All of the OREO
assets are properties located in Indian River County.

PROVISION FOR LOAN LOSSES

        The provision for loan losses for the nine months ended September 30,
1994 was $105,000, compared to $225,000 in 1993. The reduction was due to the
decline in loans and the low level of charge-offs in the first three quarters of
1994. Charge-offs during the first three quarters of 1994 were $121,000. The
allowance for loan losses was $1,128,000, on September 30, 1994, which equaled
1.06% of outstanding loans. This compares with $1,096,000 or .99% of outstanding
loans at September 30, 1993 and $1,141,000 or 1.05% of outstanding loans at
December 31, 1993. The low level of the reserves (relative to outstanding loans)
is attributable to the quality of the loan portfolio, which is primarily in the
form of low-risk residential lending. 

        Although certain sectors of the local economy are still experiencing
financial difficulties, the quality of the loan portfolio remains sound and the
reserve for loan losses is considered to be adequate to cover credit-related
uncertainties as they exist today. Established      

                                      74
<PAGE>
 
 
credit review procedures ensure that close attention is given to commercial real
estate related loans as well as other credit exposures which may be adversely
affected by significant increases in interest rates and/or downturns in segments
of the local economy.

    
                         ADJOURNMENT OF SPECIAL MEETING

        Under certain circumstances, Beach One's management may determine at
the time of the Special Meeting that it is in the best interests of Beach One
and its shareholders to adjourn the Special Meeting to a later date.  For
example, in the event that the number of shares present, in person or by proxy,
at the Special Meeting is insufficient to constitute a quorum or to approve the
Merger Agreement, Beach One might decide to adjourn the Special Meeting to
permit further solicitation of proxies.  Beach One might also decide to adjourn
the Special Meeting in the event that the parties determine that regulatory
approval of the Merger will be unduly delayed or that events occurring
subsequent to the date of this proxy statement require Beach One and NTC to
furnish additional proxy soliciting information to the shareholders and to give
the shareholders an opportunity to assimilate such information.  If the Special
Meeting is adjourned, no further notice of the time and place of the adjourned
meeting is required to be given to Beach One's shareholders other than an
announcement of such time and place at the Special Meeting.

        The vote of a majority of the shares present at the Special Meeting,
in person or by proxy, whether or not a quorum is present, is required to
approve a proposal for adjournment at the Special Meeting.  In order to allow
Beach One's management to vote proxies received by Beach One at the time of the
Special Meeting in favor of such an adjournment, in the event that Beach One
determines, in its sole discretion, that such an adjournment is in the best
interests of Beach One and its shareholders, Beach One has submitted the
question of adjournment as a separate matter for the consideration and vote of
the shareholders.  The Board of Directors of Beach One recommends that the
shareholders vote FOR the proposal to adjourn the Special Meeting, so that such
proxies may be voted in favor of such adjournment under such circumstances.     

                                 LEGAL OPINIONS

        The legality of the NTC Common Stock and associated Rights to be
issued pursuant to the Merger will be passed upon for NTC by Schiff Hardin &
Waite, 7200 Sears Tower, Chicago, Illinois 60606.

        Shutts & Bowen, counsel for Beach One, has delivered an opinion to
Beach One concerning certain federal income tax consequences of the Merger.  See
"THE MERGER--Certain Federal Income Tax Consequences."

                                    EXPERTS

    
        The consolidated financial statements of NTC incorporated by reference
into this Proxy Statement-Prospectus by reference to NTC's Annual Report on Form
10-K for the year ended December 31, 1993 have been audited by Arthur Andersen
LLP, independent public accountants, as indicated in their reports with respect
thereto, and are incorporated by reference in this Proxy Statement-Prospectus in
reliance upon the authority of said firm as experts in accounting and auditing
in giving said reports.     

                                      75
<PAGE>
 

     
        The consolidated financial statements of Beach One as of December 31,
1993 and 1992, and for each of the years in the three-year period ended December
31, 1993, have been included in this Proxy Statement-Prospectus in reliance upon
the report of KPMG Peat Marwick LLP, independent certified public accountants,
appearing elsewhere herein, and upon the authority of said firm as experts in
accounting and auditing.     

                                      76
<PAGE>
 
    
<TABLE> 
<CAPTION> 
                  INDEX TO FINANCIAL STATEMENTS OF BEACH ONE

<S>                                                                                      <C> 
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF BEACH ONE
 FINANCIAL SERVICES, INC.  AND SUBSIDIARY AS OF AND FOR THE
 NINE MONTHS ENDED SEPTEMBER 30, 1994 AND SEPTEMBER 30, 1993 (UNAUDITED)
 
Condensed Consolidated Balance Sheets..................................................   F-2
Condensed Consolidated Statements of Income............................................   F-3
Condensed Consolidated Statements of Cash Flow.........................................   F-4
Notes to Condensed Consolidated Financial Statements...................................   F-5
 
CONSOLIDATED FINANCIAL STATEMENTS OF BEACH ONE FINANCIAL
 SERVICES, INC. AND SUBSIDIARY AS OF AND FOR THE YEARS ENDED
 DECEMBER 31, 1993 AND 1992
 
Independent Auditors' Report...........................................................   F-9
Consolidated Balance Sheets............................................................  F-10
Consolidated Statements of Income......................................................  F-12
Consolidated Statements of Stockholders' Equity........................................  F-13
Consolidated Statements of Cash Flows..................................................  F-14
Notes to Consolidated Financial Statements............................................   F-16
</TABLE>
     

                                      F-1
<PAGE>
 
    
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                     CONDENSED CONSOLIDATED BALANCE SHEETS

          September 30, 1994, December 31, 1993 and September 30, 1993
<TABLE>
<CAPTION>

                 Assets                               September 30,   December 31,  September 30,
                 ------                                    1994           1993           1993
                                                      --------------  ------------  --------------
<S>                                                   <C>             <C>           <C>
Cash and due from banks                                $  9,044,623   $ 10,895,146   $ 10,256,075
Federal funds sold                                                -      7,000,000      7,000,000
Securities purchased under resale agreements              2,015,000     21,500,000      8,725,000
Investment securities (market values of
  $68,364,000, $64,470,012 and $63,340,000              
  respectively) (note 2)                                 70,644,229     63,711,207     61,941,362
Loans, net (note 3)                                     105,550,883    107,955,740    109,430,593
Other assets                                              6,820,373      7,146,178      7,470,791
                                                       ------------    -----------    -----------
                                                       $194,075,108    218,208,271    204,823,821
                                                       ============    ===========    ===========

Liabilities and Stockholders' Equity
- ------------------------------------
Liabilities:
  Deposits:
    Noninterest bearing                                  20,400,058     23,315,123     18,347,491
    Interest bearing:
            Money Market and NOW                         92,136,324    106,894,782    100,289,164
            Savings                                      10,354,657     11,366,656     11,127,227
            Time deposits under $100,000                 36,344,622     40,542,243     39,273,138
            Time deposits $100,000 and over               9,616,175     12,069,643     12,309,086
                                                       ------------    -----------    -----------
                        Total deposits                  168,851,836    194,188,447    181,346,106
Accrued interest payable and other liabilities              819,498      1,603,278        943,173
                                                       ------------    -----------    -----------
                        Total liabilities               169,671,334    195,791,725    182,289,279
                                                       ------------    -----------    -----------

Stockholders' equity:
  Common stock, $0.01 par value.  Authorized
    1,000,000 shares; issued and outstanding                 
    19,740 shares                                               197            197            197
  Additional paid-in capital                              3,471,459      3,471,459      3,471,459
  Retained earnings                                      20,920,118     18,944,890     19,062,886
  Unrealized gain on securities available for                                                      
    sale, net of tax                                         12,000              -              -    
                                                       ------------    -----------    -----------
                        Total stockholders' equity       24,403,774     22,416,546     22,534,542
                                                       ------------    -----------    -----------
                                                       $194,075,108   $218,208,271   $204,823,821
                                                       ============   ============   ============
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                      F-2
     
<PAGE>
 
    
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME

               Nine Months Ended September 30, 1994 and 1993 and
                 Three Months Ended September 30, 1994 and 1993
<TABLE>
<CAPTION>
 

                                                     Nine Months Ended     Three Months Ended
                                                       September 30           September 30
                                                   ---------------------  --------------------
                                                      1994       1993       1994       1993
                                                   ----------  ---------  ---------  ---------
<S>                                                <C>        <C>        <C>        <C>
Interest income:
     Interest on loans                             $6,106,393 $6,512,993 $2,078,618 $2,126,405
     Interest on investment securities              2,884,295  2,967,301    951,685    985,592
     Interest on federal funds sold and
       securities purchased under resale
       agreements                                     481,115    430,066    115,211    115,219
                                                   ----------  ---------  ---------  ---------
          Total interest income                     9,471,803  9,910,360  3,145,514  3,227,216
                                                   ----------  ---------  ---------  ---------
Interest expense:
     Interest on money market and NOW
       deposits                                     1,617,949  1,669,511    527,520    517,662
     Interest on savings deposits                     171,527    191,860     54,932     56,985
     Interest on time deposits under $100,000       1,268,849  1,366,928    422,238    449,535
     Interest on time deposits $100,000 and over      353,075    429,878    110,611    137,274
                                                   ----------  ---------  ---------  ---------
          Total interest expense                    3,411,400  3,658,177  1,115,301  1,161,456
                                                   ----------  ---------  ---------  ---------
          Net interest income                       6,060,403  6,252,183  2,030,213  2,065,760
Provision for loan losses                             105,000    225,000     45,000     75,000
                                                   ----------  ---------  ---------  ---------
          Net interest income after
            provision for loan losses               5,955,403  6,027,183  1,985,213  1,990,760
                                                   ----------  ---------  ---------  ---------
Non-interest income:
     Customer service charges                         390,251    400,394    105,694    135,046
     Trust department income                        1,747,408  1,574,837    596,310    549,300
     Other                                             23,288        696        343          -
                                                   ----------  ---------  ---------  ---------
          Total non-interest income                 2,160,947  1,975,927    702,347    684,346
                                                   ----------  ---------  ---------  ---------
Non-interest expense:
     Salaries and benefits                          2,552,579  2,459,224    806,232    813,555
     Other                                          2,465,753  2,071,065    782,808    701,321
                                                   ----------  ---------  ---------  ---------
          Total non-interest expense                5,018,332  4,530,289  1,589,040  1,514,876
                                                   ----------  ---------  ---------  ---------
          Income before income taxes                3,098,018  3,472,821  1,098,520  1,160,230
Income tax expense                                    910,585  1,263,546    326,195    425,400
                                                   ----------  ---------  ---------  ---------
          Net income                               $2,187,433  2,209,275    772,325    734,830
                                                   ==========  =========  =========  =========
Net income per share                               $   110.81 $   111.92 $    39.12 $    37.23
                                                   ========== ========== ========== ==========
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                      F-3
     
<PAGE>
 
    
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                 Nine Months Ended September 30, 1994 and 1993
<TABLE>
<CAPTION>
 
                                                                              1994           1993
                                                                          -------------  ------------
<S>                                                                       <C>            <C>
Cash flows from operating activities:
  Interest received                                                       $  9,531,913     9,989,282
  Fees received                                                              2,160,947     1,975,927
  Interest paid                                                             (3,442,825)   (3,720,647)
  Cash paid to suppliers and employees                                      (4,573,014)   (4,557,266)
  Income taxes paid                                                         (1,151,056)   (1,367,046)
  Other                                                                              -     1,138,275
                                                                          ------------   -----------
            Net cash provided by operating activities                        2,525,965     3,458,525
                                                                          ------------   -----------
Cash flows from investing activities:
  Proceeds from the maturity of investment securities                       20,500,000    18,799,000
  Purchase of investment securities                                        (27,404,323)  (22,925,634)
  Net decrease in loans                                                      2,053,110     2,542,961
  Proceeds from the sale of other real estate owned                            246,747       175,452
  Purchase of bank premises and equipment                                      (71,591)   (1,011,238)
                                                                          ------------   -----------
            Net cash used by investing activities                           (4,676,057)   (2,419,459)
                                                                          ------------   -----------
Cash flows from financing activities:
  Net increase (decrease) in deposit accounts                              (25,336,611)  (19,911,993)
  Dividends paid                                                              (848,820)     (848,820)
                                                                          ------------   -----------
            Net cash used by financing activities                          (26,185,431)  (20,760,813)
                                                                          ------------   -----------
            Net decrease in cash and cash equivalents                      (28,335,523)  (19,721,747)
Cash and cash equivalents, beginning of period                              39,395,146    45,702,822
                                                                          ------------   -----------
Cash and cash equivalents, end of period                                  $ 11,059,623    25,981,075
                                                                          ============   ===========
Reconciliation of net income to net cash provided by
 operations:
Net income                                                                   2,187,433     2,209,275
Adjustments to reconcile net income to net cash provided
 by operations:
    Premium amortization and discount accretion on
            investment securities, net                                          (9,699)      (23,136)
    Provision for loan losses                                                  105,000       225,000
    Depreciation and amortization                                              365,246       298,997
    (Increase) decrease in other assets                                         32,150       733,938
    Increase (decrease) in other liabilities                                  (154,165)       14,451
                                                                          ------------   -----------
            Net cash provided by operating activities                     $  2,525,965     3,458,525
                                                                          ============   ===========
Supplemental schedule of noncash investing and financing
  activities - transfer of loans to other real
  estate owned                                                                 319,756       106,928
                                                                          ============   ===========
</TABLE>
See accompanying notes to condensed consolidated financial statements.

                                      F-4
     
<PAGE>
 
    
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                          September 30, 1994 and 1993


(1)  Interim Financial Statements

     The unaudited condensed consolidated interim financial statements include
     the accounts of Beach One Financial Services, Inc. (the Company) and its
     wholly-owned subsidiary, The Beach Bank of Vero Beach (the Bank), and
     reflect all adjustments which in the opinion of management are necessary to
     present a fair statement of the results for the interim periods. All
     adjustments are of a normal recurring nature. The results for interim
     periods are not necessarily indicative of trends or results to be expected
     for a full year. These condensed interim financial statements and notes
     should be read in conjunction with the Company's consolidated financial
     statements for the year ended December 31, 1993.

(2)  Investment Securities

     The Company implemented Statement of Financial Accounting Standards No.
     115, "Accounting for Certain Investments in Debt and Equity Securities" as
     of January 1, 1994. All of the Company's debt securities have been
     classified as held to maturity and in accordance with Statement 115 are
     recorded at amortized cost. Other securities represent marketable equity
     securities and have been classified as available for sale in accordance
     with Statement 115. Accordingly, at September 30, 1994, unrealized gain
     amounting to $12,000, net of the related tax effect, has been reflected in
     stockholders' equity. The amortized cost and estimated market value of
     investment securities at September 30, 1994, December 31, 1993 and
     September 30, 1993 are as follows (in thousands):
<TABLE>
<CAPTION>
 
                             September 30, 1994    December 31, 1993     September 30, 1993
                            --------------------  --------------------  --------------------
                                       Estimated             Estimated             Estimated
                            Amortized   Market    Amortized   Market    Amortized   Market
                              Cost       Value      Cost       Value      Cost       Value
                            ---------  ---------  ---------  ---------  ---------  ---------
<S>                         <C>        <C>        <C>        <C>        <C>        <C>
U.S. Treasury Securities      $35,413     34,198     24,478     24,688     27,503     27,982
Securities of other U.S.
  government agencies
  and corporations             32,468     31,322     36,489     36,755     31,493     32,100
Obligations of states
  and political                                                                              
  subdivisions                  2,714      2,795      2,714      2,960      2,915      3,186
Other securities                   30         49         30         67         30         72
                              -------     ------     ------     ------     ------     ------
                              $70,625     68,364     63,711     64,470     61,941     63,340
                              =======     ======     ======     ======     ======     ======
</TABLE>

                                      F-5
     
<PAGE>
 
     
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      The amortized cost of debt securities at September 30, 1994, December 31,
      1993 and September 30, 1993 by contractual maturity (in thousands) is   
      shown below. Expected maturities will differ from contractual maturities
      because borrowers may have the right to call or prepay obligations with or
      without call or prepayment penalties.
<TABLE>
<CAPTION>
 
                                           September 30,  December 31,  September 30,
                                               1994           1993          1993
                                           -------------  ------------  -------------
<S>                                        <C>            <C>           <C>
 Due in one year or less                         $ 9,499        17,003         20,198
 Due after one year through five years            54,291        37,353         32,388
 Due after five years through ten years            6,485         9,005          9,325
 Due after ten years                                 320           320              -
 
 Other securities                                     30            30             30
                                                 -------        ------         ------
                                                 $70,625        63,711         61,941
                                                 =======        ======         ======
</TABLE>

      There were no sales of any investment securities during the nine months
      ended September 30, 1994 and 1993.

      At September 30, 1994, investment securities amounting to approximately
      $2,518,000 were pledged to secure public deposits and for other purposes
      required or permitted by law.


(3)  Loans

     Loans, as categorized by the underlying collateral, consist of (in
     thousands):
<TABLE>
<CAPTION>
 
                                          September 30,   December 31,   September 30,
                                               1994           1993            1993
                                          --------------  -------------  --------------
<S>                                       <C>             <C>            <C>
Real estate mortgage:                                                                 
  Residential                                  $ 91,314         93,004          94,324
  Commercial                                      2,325          2,384           2,433
Commercial, financial and agricultural            1,830          2,213           1,798
Consumer and other                               11,211         11,497          11,972
                                               --------        -------         -------
                                                106,680        109,098         110,527
Less:
  Unearned interest                                  (1)            (1)              -
  Allowance for loan losses                      (1,128)        (1,141)         (1,096)
                                               --------        -------         -------
                                               $105,551        107,956         109,431
                                               ========        =======         =======
</TABLE>

                                      F-6
     
<PAGE>
 
     
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      Activity in the allowance for loan losses for the nine months ended
      September 30, 1994 and 1993 follows (in thousands):
<TABLE>
<CAPTION>

                                September 30,   September 30,
                                     1994            1993
                                --------------  --------------
<S>                             <C>             <C>
Balance, beginning of period        $1,141           1,141
Provision charged to expense           105             225
Loans charged off                     (121)           (278)
Recoveries                               3               8
                                    ------           -----
Balance, end of period              $1,128           1,096
                                    ======           =====
</TABLE>
     As of September 30, 1994, loans with unpaid principal balances of
     approximately $152,000 were ninety days or more contractually delinquent or
     were on nonaccrual status.

(4)  Financial Instruments With Off-Balance Sheet Risk

     The Company is a party to financial instruments with off-balance sheet risk
     in the normal course of business to meet the financing needs of its
     customers.  These financial instruments include commitments to extend
     credit and standby letters of credit.  Those instruments involve, to
     varying degrees, elements of credit and interest rate risk in excess of
     the amounts recognized in the balance sheet.  The contract or notional
     amounts of those instruments reflect the extent of involvement the Company
     has in particular classes of financial instruments.

     These financial instruments at September 30, 1994 and 1993 were as follows
     (in thousands):
<TABLE>
<CAPTION>
 
                                              September 30,  September 30,
                                                  1994           1993
                                              -------------  -------------
<S>                                           <C>            <C>
Financial instruments whose credit risk is
  represented by contract amounts:
            Commitments to extend credit          $4,590         4,348
            Standby letters of credit                242           312
                                                  ------         -----
                                                  $4,832         4,660
                                                  ======         =====
</TABLE>

                                      F-7
     
<PAGE>
 
    
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Commitments to extend credit are agreements to lend to a customer as long
     as there is no violation of any condition established in the contract.
     Commitments generally have fixed expiration dates or other termination
     clauses and may require payment of a fee.  Since many of the commitments
     are expected to expire without being drawn upon, the total commitment
     amounts do not necessarily represent future cash requirements.  The Company
     evaluates each customer's creditworthiness on a case-by-case basis.  The
     amount of collateral obtained, if deemed necessary by the Company upon
     extension of credit, is based on management's credit evaluation of the
     counterparty.  Collateral held varies but may include accounts receivable,
     inventory, property, plant, and equipment, and income-producing commercial
     properties.

     Standby letters of credit are written conditional commitments issued by the
     Company to guarantee the performance of a customer to a third party.  Those
     guarantees are primarily issued to support private borrowing arrangements.

                                      F-8
     
<PAGE>
 
    
KPMG Peat Marwick LLP
Certified Public Accountants
700 20th Street
P. O. Box 249
Vero Beach, Florida 32961
     


                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Beach One Financial Services, Inc.:

We have audited the accompanying consolidated balance sheets of Beach One
Financial Services, Inc. and subsidiary as of December 31, 1993 and 1992, and
the related consolidated statements of income, stockholders' equity, and cash
flows for each of the years in the three-year period ended December 31, 1993.
These consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Beach One Financial
Services, Inc. and subsidiary at December 31, 1993 and 1992 and the results of
their operations and their cash flows for each of the years in the three-year
period ended December 31, 1993 in conformity with generally accepted accounting
principles.


Vero Beach, Florida
February 4, 1994

                                                  
                                              KPMG Peat Marwick LLP
                                                   

                                      F-9
<PAGE>
 
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 1993 AND 1992
<TABLE>
<CAPTION>
 
                     Assets                                 1993        1992
                     ------                            ------------ ------------
<S>                                                    <C>          <C>
Cash and due from banks (note 2)                       $ 10,895,146 $ 15,102,822
Federal funds sold                                        7,000,000    7,000,000
Securities purchased under resale agreements             21,500,000   23,600,000
Insurance claim receivable (note 3)                               -    1,138,275
Investment securities (market values of $64,470,012 in   
     1993 and $59,346,385 in 1992) (note 4)              63,711,207   57,791,592
Loans, net (note 5)                                     107,955,740  112,305,482
Bank premises and equipment, net (notes 6 and 13)         5,075,540    4,388,592
Accrued interest receivable                               1,467,600    1,603,518
Other real estate owned (note 13)                           202,122      320,594
Other assets                                                400,916      110,033
 
 
 
 
 
 
 
                                                       ------------ ------------

                                                       $218,208,271 $223,360,908
                                                       ============ ============
</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-10
<PAGE>
 
<TABLE>
<CAPTION>
      Liabilities and Stockholders' Equity             1993          1992
      ------------------------------------         ------------  ------------
<S>                                                <C>           <C>
Liabilities:
   Deposits:
     Noninterest bearing                           $ 23,315,123  $ 31,038,572
     Interest bearing:
       Money market and NOW                         106,894,782   103,092,144
       Savings                                       11,366,656    11,017,065
       Time deposits under $100,000                  40,542,243    42,850,392
       Time deposits $100,000 and over               12,069,643    13,259,926
                                                   ------------  ------------
 
                       Total deposits               194,188,447   201,258,099
 
   Accrued interest payable and other liabilities     1,603,278     1,777,542
                                                   ------------  ------------
                       Total liabilities            195,791,725   203,035,641
                                                   ------------  ------------
 
 
Stockholders' equity (notes 7 and 14):
   Common stock, $0.01 par value. Authorized
     1,000,000 shares; issued and outstanding
     19,740 shares                                          197           197
   Additional paid-in capital                         3,471,459     3,471,459
   Retained earnings                                 18,944,890    16,853,611
                                                   ------------  ------------
 
       Total stockholders' equity                    22,416,546    20,325,267
Commitments and contingencies (notes 11 and 13)
                                                   ------------  ------------
                                                   $218,208,271  $223,360,908
                                                   ============  ============

</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-11
<PAGE>
 
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF INCOME

    FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1993


<TABLE>
<CAPTION>
                                                                   1993         1992         1991
                                                                -----------  -----------  -----------
<S>                                                             <C>          <C>          <C>
Interest income:
   Interest on loans                                            $ 8,487,053  $ 9,199,907  $ 9,954,655
   Interest on investment securities (note 4)                     3,921,714    4,156,794    4,293,097
   Interest on federal funds sold and securities                    
      purchased under resale agreements                             591,359      713,498    1,223,473
                                                                -----------  -----------  -----------
 
         Total interest income                                   13,000,126   14,070,199   15,471,225
                                                                -----------  -----------  -----------
Interest expense:
   Interest on money market and NOW                               
      deposits                                                    2,192,863    2,627,171    3,704,231
   Interest on savings deposits                                     248,485      338,864      361,714
   Interest on time deposits under $100,000                       1,814,599    2,393,479    3,309,377
   Interest on time deposits $100,000 and over                      559,974      674,100      906,911
                                                                -----------  -----------  -----------
         Total interest expense                                   4,815,921    6,033,614    8,282,233
                                                                -----------  -----------  -----------
         Net interest income                                      8,184,205    8,036,585    7,188,992
Provision for loan losses (note 5)                                  323,160      178,874      260,141
                                                                -----------  -----------  -----------
         Net interest income after provision                      7,861,045    7,857,711    6,928,851
            for loan losses                                     -----------  -----------  -----------
 
Non-interest income:
   Gain on sale of investment securities                                ---        2,661       21,983
   Customer service charges                                         345,934      369,767      337,952
   Trust department income                                        2,178,366    1,916,620    1,592,110
   Other                                                            324,027      303,458      245,989
                                                                -----------  -----------  -----------
         Total non-interest income                                2,848,327    2,592,506    2,198,034
                                                                -----------  -----------  -----------
Non-interest expense:
   Salaries and benefits                                          3,266,128    3,044,353    2,808,536
   Net occupancy expense                                            373,577      327,439      274,112
   Furniture and equipment expense                                  417,688      384,946      324,774
   Other (note 8)                                                 2,039,334    1,830,273    1,591,596
                                                                -----------  -----------  -----------
         Total non-interest expense                               6,096,727    5,587,011    4,999,018
                                                                -----------  -----------  -----------
         Income before income taxes                               4,612,645    4,863,206    4,127,867
Income tax expense (note 9)                                       1,672,546    1,777,200    1,472,221
                                                                -----------  -----------  -----------
        Net income                                              $ 2,940,099  $ 3,086,006  $ 2,655,646
                                                                ===========  ===========  ===========
 
        Net income per share                                        $148.94      $156.33      $134.53
                                                                ===========  ===========  ===========
        Average common shares
         outstanding                                                 19,740       19,740       19,740
                                                                ===========  ===========  ===========
         
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-12
<PAGE>
 
                       BEACH ONE FINANCIAL SERVICES, INC.
                                 AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

    FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1993

<TABLE>
<CAPTION>
 
                                                Additional     Retained
                                       Common    Paid-In       Retained
                                        Stock    Capital       Earnings      Total
                                      -------  -----------    ---------   ------------
<S>                                    <C>     <C>          <C>           <C>
Balances at December 31, 1990            $197   $3,471,459  $12,750,379   $16,222,035
Net Income                                  -            -    2,655,646     2,655,646
Cash dividends declared, $40.00 per    
     share (note 7)                         -            -     (789,600)     (789,600)
                                         ----   ----------  -----------   -----------
Balances at December 31, 1991             197    3,471,459   14,616,425    18,088,081                                              
Net income                                  -            -    3,086,006     3,086,006
Cash dividends declared, $43.00 per    
     share (note 7)                         -            -     (848,820)     (848,820)
                                         ----   ----------  -----------   ----------- 
Balances at December 31, 1992             197    3,471,459   16,853,611    20,325,267   
Net income                                  -            -    2,940,099     2,940,099 
Cash dividends declared, $43.00 per     
     share (note 7)                         -            -     (848,820)     (848,820)
                                         ----   ----------  -----------   ----------- 
Balances at December 31, 1993            $197   $3,471,459  $18,944,890   $22,416,546  
                                         ====   ==========  ===========   ===========   
                                        
</TABLE>

See accompanying notes to consolidated financial statements.

                                      F-13
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

    FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1993


<TABLE>
<CAPTION>
 
                                                         1993           1992           1991
                                                     -------------  -------------  -------------
<S>                                                  <C>            <C>            <C>
Cash flows from operating activities:
   Interest received                                 $ 13,106,973   $ 14,189,756   $ 15,476,698
   Fees received                                        2,898,275      2,577,150      2,166,814
   Interest paid                                       (4,887,138)    (6,231,279)    (8,281,144)
   Cash paid to suppliers and employees                (5,963,122)    (5,218,581)    (4,804,873)
   Income taxes paid                                   (1,792,546)    (1,782,500)    (1,354,621)
   Other (note 3)                                       1,138,275     (1,138,275)             -
                                                     ------------   ------------   ------------
 
      Net cash provided by operating activities         4,500,717      2,396,271      3,202,874
                                                     ------------   ------------   ------------
Cash flows from investing activities:
   Proceeds from the maturity of investment         
      securities                                       24,899,996     15,884,661     19,784,762 
   Proceeds from sale of investment securities                  -      1,721,036      1,515,938     
   Purchase of investment securities                  (30,790,625)   (22,255,938)   (22,200,186)
   Net (increase) decrease in loans                     3,919,739     (4,308,968)   (15,838,193)
   Purchase of bank premises and equipment             (1,094,483)    (1,297,489)    (1,450,641)
   Proceeds from the sale of other real estate      
      owned                                               175,452        185,674        273,079  
                                                     ------------   ------------   ------------  
                                                                                                 
         Net cash used by investing activities         (2,889,921)   (10,071,024)   (17,915,241)  
                                                     ------------   ------------   ------------   
Cash flows from financing activities:                                                             
   Net increase (decrease) in deposit accounts         (7,069,652)    18,292,185     19,180,094   
   Dividends paid                                        (848,820)      (789,600)      (750,120)  
                                                     ------------   ------------   ------------   
                                                                                                  
      Net cash provided (used) by financing         
         activities                                    (7,918,472)    17,502,585     18,429,974   
                                                     ------------   ------------   ------------   
                                                                                                  
      Net increase (decrease) in cash and cash     
         equivalents                                   (6,307,676)     9,827,832      3,717,607  
Cash and cash equivalents, beginning of year           45,702,822     35,874,990     32,157,383   
                                                     ------------   ------------   ------------   
Cash and cash equivalents, end of year               $ 39,395,146   $ 45,702,822   $ 35,874,990    
                                                     ============   ============   ============    
</TABLE>                                           
                                                    

                                     F-14
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                    CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (Continued)

<TABLE> 
<CAPTION> 

                                                         1993           1992           1991      
                                                         ----           ----           ----
<S>                                                  <C>            <C>            <C> 
Reconciliation of net income to net cash provided
   by operations:
 
Net income                                           $2,940,099     $3,086,006     $2,655,646
Adjustments to reconcile net income to net cash
   provided by operations:
      Premium amortization and discount                                
         accretion on investment securities, net        (28,986)       (60,455)      (107,093)
      Gain on sale of investment securities                   -         (2,661)       (21,983)
      Accretion of unearned interest on loans               (85)        (5,423)       (20,686)
      Provision for loan losses                         323,160        178,874        260,141
      Depreciation and amortization                     407,535        331,011        262,755
      (Gain) loss on sale of other real estate                             
         owned                                           49,948        (12,695)        10,175
      (Increase) decrease in insurance claim            
         receivable                                   1,138,275     (1,138,275)        (9,237)
      Decrease in accrued interest receivable           135,918        185,435        133,252
      Increase in other assets                         (290,883)        (6,105)       (47,957)
      Decrease in accrued interest payable              (71,217)      (197,665)         1,089
      Decrease in taxes payable                        (120,000)        (5,300)       117,600
      Increase in other liabilities                      16,953         43,524        (30,828)
                                                     ----------     ----------     ----------
Net cash provided by operating activities            $4,500,717     $2,396,271     $3,202,874
                                                     ==========     ==========     ==========
 
 
Supplemental schedule of noncash investing and financing activities:
 
Transfer of loans to other real estate owned         $  106,928     $  218,400     $  225,693
 
</TABLE>

See accompanying notes to consolidated financial statements.

                                     F-15

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                           DECEMBER 31, 1993 AND 1992


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


    (A) GENERAL

    The accompanying consolidated financial statements include the accounts of
    Beach One Financial Services, Inc. (the "Company") and its wholly-owned
    subsidiary, The Beach Bank of Vero Beach (the "Bank"). All significant
    intercompany balances and transactions have been eliminated in
    consolidation.

    The Bank provides a wide range of banking and trust services to individual
    and corporate customers primarily in Indian River County, Florida. The Bank
    is subject to competition from other financial institutions. The Company and
    the Bank are subject to regulations of certain federal agencies and undergo
    periodic examinations by these regulatory authorities.


    (B) BASIS OF FINANCIAL STATEMENT PRESENTATION

    The accounting and reporting policies of the Company conform with generally
    accepted accounting principles and with reporting guidelines as prescribed
    by banking regulatory authorities. In preparing the consolidated financial
    statements, management is required to make estimates and assumptions that
    affect the reported amounts of assets and liabilities as of the date of the
    balance sheet and revenues and expenses for the period. Actual results could
    differ significantly from those estimates.

    Material estimates that are particularly susceptible to significant change
    in the near-term relate to the determination of the allowance for loan
    losses and the valuation of real estate acquired in connection with
    foreclosures, or in-substance foreclosures. In connection with the
    determination of the allowance for loan losses and other real estate owned,
    management obtains independent appraisals for significant properties.

    Substantially all of the Company's real estate loans and other real estate
    owned are secured by real estate in Indian River County, Florida.
    Accordingly, the ultimate collectibility of a substantial portion of the
    carrying amount of real estate loans and other real estate owned are
    susceptible to changes in market conditions in Indian River County, Florida.

                                                                     (CONTINUED)

                                     F-16

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

   Management believes that the allowance for losses on loans and other real
   estate owned is adequate.  While management uses available information to
   recognize losses on loans and other real estate owned, future additions to
   the allowances may be necessary based on changes in economic conditions
   particularly in Indian River County.  In addition, various regulatory
   agencies, as an integral part of their examination process, periodically
   review the Company's allowance for losses on loans and other real estate
   owned.  Such agencies may require the Company to recognize additions to the
   allowance based on their judgements about information available to them at
   the time of their examination.


   (C) INVESTMENT SECURITIES

   Investment securities are those securities which the Company has the ability
   and management has the intent to hold to maturity.  These securities are
   stated at cost, adjusted for amortization of premium to call date and
   accretion of discount to maturity using methods approximating the interest
   method.  Gains and losses from the sales of investment securities are
   computed under the specific identification method.

   At December 31, 1993, the Company had no commitment to sell investments.

   In May, 1993, the Financial Accounting Standards Board ("FASB") issued
   Statement of Financial Accounting Standards No. 115, "Accounting for Certain
   Investments in Debt and Equity Securities" ("Statement 115"), which addresses
   the accounting and reporting for investments in equity securities that have
   readily determinable fair values (other than those accounted for under the
   equity method or as investments in consolidated subsidiaries) and all
   investments in debt securities.  Statement 115 is effective for years
   beginning after December 15, 1993 (1994 for the Company).

   Statement 115 requires classification of investments into three categories.
   Debt securities that the Company has the positive intent and ability to hold
   to maturity must be reported at amortized cost. Debt and equity securities
   that must be bought and held principally for the purpose of selling them in
   the near term must be reported at fair value, with unrealized gains and
   losses included in earnings.  All other debt and equity securities must be
   considered available for sale and must be reported at fair value, with
   unrealized gains and losses excluded from earnings and reported as a separate
   component of stockholders' equity (net of tax effects).

   Upon adoption, management will review its designation of its investment and
   mortgage backed securities portfolios for appropriate classification into one
   of the three categories consistent with Statement 115.  Implementation of
   Statement 115 may result in the Company accounting for a portion of its
   investment securities and mortgage-backed securities portfolios at fair value
   (as opposed to amortized cost) and could result in greater volatility in the
   Company's earnings and capital position.  It also may discourage investment
   in longer term debt securities, which tend to have higher yields than short-
   term securities and therefore may reduce the earnings of

                                                                     (CONTINUED)

                                      F-17

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
   the Company.  Currently, management believes the initial impact, if any, of
   implementation of Statement 115 on financial condition or results of
   operations will be insignificant.


   (D) LOANS

   Loans are stated at unpaid principal balance, less unearned income and
   allowance for loan losses.

   Interest on loans is generally calculated by using the simple interest method
   on daily balances of the principal amount outstanding.  Unearned interest
   income is recognized as income over the terms of the loans by the interest
   method.

   Nonaccrual loans are loans on which the accrual of interest ceases when the
   collection of principal or interest payments is determined to be doubtful by
   management.  It is the general policy of the Company to discontinue the
   accrual of interest when principal or interest payments are delinquent 90
   days or more unless the loan principal and interest are determined by
   management to be fully collectible and are in the process of collection.  Any
   unpaid amounts previously accrued on these loans are reversed from income,
   and thereafter interest is recognized only to the extent payments are
   received.

   The allowance for loan losses is established through a provision for loan
   losses charged to expense.  Loans are charged-off against the allowance when
   management believes that the collectibility of the principal is unlikely.
   Recoveries of amounts previously charged-off are credited to the allowance.
   The allowance for loan losses is based upon a review of all significant loans
   on which full collectibility may not be reasonably assured, considering,
   among other factors, all known and inherent risks in the portfolio, past loss
   experience, adverse situations that may affect the borrower's ability to
   repay, assumed values of the underlying collateral securing the loans, the
   current and prospective financial condition of the borrower, and the
   prevailing and anticipated economic condition of the market.

   In May, 1993, FASB issued Statement of Financial Accounting Standards No.
   114, "Accounting by Creditors for Impairment of a Loan" ("Statement 114"),
   which prescribes the recognition criterion for loan impairment and the
   measurement methods for certain impaired loans and loans whose terms are
   modified in troubled debt restructuring (a "restructured loan").  Statement
   114 is effective for financial statements issued for fiscal years beginning
   after December 15, 1994 (1995 for the Company).  Although earlier application
   is permitted, previously issued financial statements may not be restated.  If
   a loan was restructured in a troubled debt restructuring involving a
   modification of terms before the effective date of Statement 114 and is not
   impaired based upon the terms of the restructuring agreement, a creditor may
   continue to account for the loan in accordance with FASB Statement 15,
   "Accounting by Debtors and Creditors for Troubled Loan Restructurings".

                                                                     (CONTINUED)

                                      F-18

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
   The major provisions of Statement 114 follow: (1) Statement 114 is applicable
   to all creditors and all loans, except those large groups of smaller-balance
   homogeneous loans that are collectively evaluated for impairment; (2) a loan
   is impaired when it is "probable" that a creditor will be unable to collect
   all amounts due - both principal and interest - according to the contractual
   terms of the loan agreement; (3) when a loan is impaired, a creditor has a
   choice of ways to measure the impairment.  The measurement of impairment may
   be based on (a) the present value of the expected future cash flows of the
   impaired loan discounted at the loan's original effective interest rate, (b)
   the observable market price of the impaired loan, or (c) the fair value of
   the collateral of a collateral-dependent loan.  Creditors can select the
   measurement method on a loan-by-loan basis except that collateral dependent
   loans for which foreclosure is probable must be measured at the fair value of
   the collateral; and (4) a creditor in a troubled debt restructuring involving
   a restructured loan should measure impairment by discounting the total
   expected future cash flows at the loan's original effective rate of interest.

   Management has not determined when it will adopt the provisions of Statement
   114 or the impact that Statement 114 will have on the financial condition or
   results of operations upon adoption.


   (E) LOAN ORIGINATION FEES AND COSTS

   Nonrefundable loan origination fees are recognized as received.  Costs
   associated with originating loans are expended as incurred.  Generally
   accepted accounting principles require that such fees and costs be deferred
   and recognized over the term of the loan on the interest method.  Reporting
   of such fees and costs in accordance with generally accepted accounting
   principles would not materially affect the results of operations or financial
   position.  Such fees are recorded as non-interest income.


   (F) PREMISES AND EQUIPMENT

   Premises and equipment are stated at cost, less accumulated depreciation.
   Depreciation is calculated on the straight-line method over the estimated
   useful lives of the assets.  Estimated lives are five years for furniture and
   equipment and 30 years for buildings and improvements.

   Maintenance and repairs are charged to non-interest expenses as incurred.
   Major improvements and betterments are capitalized.  The cost and accumulated
   depreciation relating to premises and equipment retired or otherwise disposed
   of are eliminated from the accounts and any resulting gains or losses are
   credited or charged to income.

                                                                     (CONTINUED)

                                      F-19

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
   (G)  OTHER REAL ESTATE OWNED

   Other real estate owned acquired through foreclosure or deeded to the Company
   in lieu of foreclosure on real estate mortgage loans on which the borrowers
   have defaulted as to payment of principal and interest are carried at the
   lower of (a) fair value minus estimated costs to sell, or (b) cost.  Any
   write-downs at date of acquisition are charge to the allowance for loan
   losses.  Expenses incurred in maintaining assets and subsequent write-downs
   to reflect declines in the fair value of the property are included in non-
   interest expenses.  Other real estate owned at December 31, 1993 and 1992
   consisted of residential and commercial real estate of $95,194 and $106,928,
   and $218,400 and $102,194, respectively.

   (H)  INCOME TAXES

   Statement of Financial Accounting Standards No. 109, "Accounting for Income
   Taxes," was issued by the Financial Accounting Standards Board in February
   1992.  Statement 109 requires a change from the deferred method under APB
   Opinion 11 to the asset and liability method of accounting for income taxes.
   Under the asset and liability method of Statement 109, deferred income taxes
   are recognized for the future tax consequences attributable to differences
   between the financial statement carrying amounts of existing assets and
   liabilities and their respective tax bases.  Deferred tax assets and
   liabilities are measured using enacted tax rates expected to apply to taxable
   income in the years in which those temporary differences are expected to be
   recovered or settled.  Under Statement 109, the effect on deferred taxes of a
   change in tax rates is recognized in income in the period that includes the
   enactment date.

   Effective January 1, 1993, the Bank adopted Statement 109.  The cumulative
   effect of that change in the method of accounting for income taxes as of
   January 1, 1993 and the impact of the change for the year ended December 31,
   1993 was not material.

   Pursuant to the deferred method under APB Opinion 11, which was applied in
   1992 and prior years, deferred income taxes are recognized for income and
   expense items that are reported in different years for financial reporting
   purposes and income tax purposes using the tax rate applicable for the year
   of the calculation.  Under the deferred method, deferred taxes are not
   adjusted for subsequent changes in tax rates.


   (I)  TRUST ASSETS

   Securities and other property held by the Bank's Trust Department in agency
   or fiduciary capacities are not included in the financial statements since
   they are not assets of the Company.  Revenues from trust services are
   recorded in income as received.  Reporting of such income on an accrual basis
   would not materially affect the results of operations or financial position.

                                                                     (CONTINUED)

                                     F-20

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
    (J) STATEMENT OF CASH FLOWS

    The Company defines cash and cash equivalents as amounts on the balance
    sheet under the caption cash and due from banks, federal funds sold, and
    securities purchased under resale agreements. Generally, federal funds are
    purchased and sold for one day periods and securities purchased under resale
    agreements are for original terms of 3 months or less.


(2) CASH AND DUE FROM BANKS

    The Bank is required to maintain certain daily reserve balances on hand in
    accordance with Federal Reserve Board requirements. The reserve balance
    maintained in accordance with such requirements at December 31, 1993 and
    1992 was $800,000 and $1,500,000, respectively.

(3) INSURANCE CLAIM RECEIVABLE

    In October 1992, the Bank discovered an embezzlement in its Trust Department
    which resulted in a loss of approximately $1,163,000. A claim was filed with
    the Bank's insurance carrier on December 24, 1992 under its blanket bond
    policy, which covers embezzlements. The Bank replenished the accounts of the
    Trust Department customers affected by the embezzlement and a receivable
    from the insurance company was recorded for the same amount, less a $25,000
    deductible. On March 10, 1993 the claim was paid in full by the insurance
    company. For financial reporting purposes the cost of replenishing the trust
    accounts has been netted against related insurance proceeds resulting in a
    net $25,000 charge to operations for 1992 which is included in non-interest
    expense.

                                                                     (CONTINUED)

                                      F-21

<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
(4)    Investment Securities

   The amortized cost and estimated market value of investment securities at
December 31, 1993 are as follows:

<TABLE>
<CAPTION>
 
 
                                               Gross         Gross      Estimated
                                 Amortized   Unrealized   Unrealized     Market
                                   Cost        Gains        Losses        Value
                                -----------  ----------   -----------  -----------
<S>                             <C>          <C>          <C>          <C>
   U.S. Treasury Securities     $24,478,330   $243,459      $ 34,264   $24,687,525
   Securities of other U.S.
     government agencies
     and corporations            36,488,410    349,216        82,376    36,755,250
   Obligations of states and
     political subdivisions       2,714,467    245,770           ---     2,960,237
   Other securities                  30,000     37,000           ---        67,000
                                -----------   --------      --------  ------------
                                $63,711,207   $875,445      $116,640   $64,470,012
                                ===========   ========      ========   ===========
 
</TABLE>

   The amortized cost and estimated market value of investment securities at
December 31, 1992 are as follows:

<TABLE>
<CAPTION>
 
 
                                                 Gross        Gross      Estimated
                                 Amortized    Unrealized   Unrealized     Market
                                   Cost         Gains        Losses        Value
                                -----------   ----------  -----------  -----------
<S>                             <C>          <C>          <C>          <C>
   U.S. Treasury Securities     $29,464,401   $  848,134    $   ---    $30,312,535
   Securities of other U.S.
     government agencies
     and corporations            25,501,008      542,987     51,565     25,992,430
   Obligations of states and
     political subdivisions       2,796,183      186,975      1,744      2,981,414
   Other securities                  30,000       30,006        ---         60,006
                                -----------   ----------    -------    -----------
                                $57,791,592   $1,608,102    $53,309    $59,346,385
                                ===========   ==========    =======    ===========
</TABLE>

                                      F-22
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

The amortized cost and estimated market value of investment securities at
December 31, 1993 by contractual maturity, are shown below.  Expected maturities
will differ from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment penalties.

<TABLE>
<CAPTION>
 
                                                           Estimated
                                          Amortized Cost  Market Value
                                          --------------  ------------
<S>                                       <C>             <C>
Due in one year or less                      $17,002,696   $17,189,709

Due after one year through five years         37,353,511    37,709,315

Due after five years through ten years         9,005,000     9,179,738

Due after ten years                              320,000       324,250

 
Other securities                                  30,000        67,000
                                             -----------   -----------
                                             $63,711,207   $64,470,012
                                             ===========   =========== 
                                            
 
</TABLE>

  Proceeds and gross realized gains from sales of investment securities during
  1992 and 1991 amounted to $1,721,036 and $2,661, and $1,515,938 and $21,983,
  respectively.  There were no sales during 1993.

     Interest on investment securities consists of:

<TABLE>
<CAPTION>
 
                                          1993        1992        1991
                                       ----------  ----------  ----------
<S>                                    <C>         <C>         <C>
U.S. Treasury securities               $1,888,973  $2,551,961  $2,953,852
Securities of other U.S.
  government agencies                   1,854,727   1,401,093     988,735
Obligations of states and political
 subdivisions (includes $177,325,
 $201,930 and $335,213 of interest
 exempt from Federal income tax,
 respectively)                            178,014     203,740     337,457
 
Bankers' acceptance                           ---         ---      13,053
                                       ----------  ----------  ----------
                                       $3,921,714  $4,156,794  $4,293,097
                                       ==========  ==========  ==========
</TABLE>

At December 31, 1993, investment securities amounting to approximately
$2,515,000 were pledged to secure public deposits and for other purposes
required or permitted by law.

                                      F-23
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements

(5) LOANS

    Loans, as categorized by the underlying collateral, consist of:

<TABLE>
<CAPTION>
 
                                                                 1993                    1992    
                                                           ----------------          -------------
<S>                                                        <C>          <C>              <C>
    Real estate mortgage:
     Residential                                            $ 93,003,906             $ 96,036,486
 
     Commercial                                                2,384,160                3,050,289
    Commercial, financial and
     agriculture                                               2,212,833                1,128,868
 
    Consumer and other                                        11,497,125               13,232,208
                                                            -------------            ------------
                                                             109,098,024              113,447,851
    Less:
      Unearned interest                                           (1,751)                  (1,836)
      Allowance for loan losses                               (1,140,533)              (1,140,533)
                                                            ------------             ------------
                                                            $107,955,740             $112,305,482
                                                            ============             ============
 
    Activity in the allowance for loan losses follows:
 
                                                              1993         1992         1991   
                                                           ----------   ----------   ----------
     Balance, beginning of year                            $1,140,533   $1,095,518   $  949,018
     Provision charged to expense                             323,160      178,874      260,141
     Loans charged off                                       (338,386)    (184,542)    (126,577)
     Recoveries                                                15,226       50,683       12,936
                                                           ----------   ----------   ----------
 
     Balance, end of year                                  $1,140,533   $1,140,533   $1,095,518
                                                           ==========   ==========   ==========
</TABLE>

    As of December 31, 1993 and 1992, loans with unpaid principal balances of
    approximately $489,388 and $120,820, respectively, were ninety days or more
    contractually delinquent or were on nonaccrual status.

    Certain officers, directors, and employees of the Company and the Bank and
    certain corporations and individuals related to such persons incurred
    indebtedness, in the form of loans, as customers. These loans were made on
    substantially the same terms, including interest rates and collateral, as
    those prevailing at the time for comparable transactions with other
    customers and did not involve more than the normal risk of collectibility.

                                      F-24
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements
 
     Following is a summary of activity during 1993 for such loans:

<TABLE> 
<CAPTION> 

       Balance                                         Balance
     December 31, 1992      Additions     Repayments  December 31, 1993
     -----------------      ---------     ----------  -----------------
        <S>                 <C>            <C>          <C> 
        
        $1,119,960          $242,573       $354,599     $1,007,934
         =========           =======        =======      =========

</TABLE> 

(6)  PREMISES AND EQUIPMENT

     Premises and equipment consist of:

<TABLE>
<CAPTION>
 
                                              1993        1992   
                                           ----------  ----------
<S>                                        <C>         <C>
 
     Land                                  $  898,461  $  898,461
     Buildings                              3,422,592   2,804,042
     Furniture, fixtures and equipment      2,938,055   2,462,123
                                           ----------  ----------
                                            7,259,108   6,164,626
     Less accumulated depreciation          2,183,568   1,776,034
                                           ----------  ----------
 
       Net premises and equipment          $5,075,540  $4,388,592
                                           ==========  ==========
 
</TABLE>

(7)  DIVIDENDS
     ---------

     The ability of the Company to pay dividends to stockholders depends
     primarily on the dividends received by the Company from the Bank.  The
     Company's ability to receive dividends from the Bank is prohibited or
     restricted by Federal banking regulations based upon the Bank's
     profitability and other factors. At December 31, 1993, 1992 and 1991,
     $848,820, $848,820 and $789,600, respectively, had been declared payable as
     dividends on outstanding stock.  In accordance with the plan and agreement
     of merger (see note 15), the Company is restricted from declaring or paying
     any additional dividends.

                                      F-25
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements
 
(8)  OTHER NON-INTEREST EXPENSE

     Other non-interest expense for 1993, 1992 and 1991 was as follows:

     <TABLE>
     <CAPTION>
                                                     1993         1992        1991
                                                 ------------  ----------  ----------
    <S>                                          <C>           <C>         <C>
     FDIC deposit insurance                        $  471,581  $  439,596  $  366,775
     Trust department, excluding salaries             365,087     312,532     304,775
      and benefits                         
     Postage, forms and supplies                      290,682     264,250     241,124
     Other                                            911,984     813,895     678,922
                                                   ----------  ----------  ----------
                                                   $2,039,334  $1,830,273  $1,591,596
                                                   ==========  ==========  ==========
</TABLE> 

                                           
(9)  INCOME TAXES
 
     Income tax expense is comprised of the following current Federal and state
     components:
    <TABLE> 
    <CAPTION> 
 
                                                       1993        1992        1991
                                                   ----------  ----------  ----------
    <S>                                           <C>           <C>         <C>
     Federal                                       $1,439,351  $1,537,700  $1,275,309
     State                                            233,195     239,500     196,912
                                                   ----------  ----------  ----------
     Total                                         $1,672,546  $1,777,200  $1,472,221
                                                   ==========  ==========  ==========
 </TABLE>


   There was no deferred income tax expense in these years.

                                     F-26


<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY 

                  Notes to Consolidated Financial Statements

     The effective tax rate for each year is different from the statutory
     federal income tax rate of 34%.  The reasons for these differences follows:

<TABLE>
<CAPTION>
                                            1993         1992         1991
                                         -----------  -----------  -----------
         <S>                             <C>          <C>          <C>
 
         Expected tax expense at
          statutory federal income
          tax rate                       $1,568,123   $1,653,490   $1,403,475
 
         Increases (decreases) in tax
          resulting from:
            Tax-exempt income               (60,291)     (68,656)    (113,972)
            State income tax, net of
             federal tax benefit            153,444      158,070      129,962
            Other, net                       11,270       34,296       52,756
                                         ----------   ----------   ----------
 
                 Income tax expense      $1,672,546   $1,777,200   $1,472,221
                                         ==========   ==========   ==========
</TABLE>
    The tax effects of temporary differences that give rise to significant
    portions of the deferred tax assets and deferred tax liabilities at December
    31, 1993 are presented below:

<TABLE>
<CAPTION>
                                                            1993
                                                          --------
         <S>                                              <C>
         Deferred tax assets:
            Loans receivable, principally due to
              difference in allowance for loan losses     $280,000
            Other                                            7,000
                                                          --------
              Total gross deferred tax assets              287,000
            Less valuation allowance                       280,000
                                                          --------
              Net deferred tax assets                        7,000
                                                          --------
         Deferred tax liabilities:
            Office property and equipment, principally
              due to difference in recognizing
              depreciation expense                         251,000
            Investments, principally due to difference
              in recognizing income                         36,000
                                                          --------
            Total gross deferred tax liabilities           287,000
                                                          --------
 
               Net deferred tax liabilities               $280,000
                                                          ========
</TABLE>

                                      F-27
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements
 
     The sources of deferred income taxes (benefit) and their tax effects for
     1992 and 1991 are as follows:
<TABLE>
<CAPTION>
                                     1992       1991
                                   ---------  ---------
     <S>                           <C>        <C>
     Accretion of discounts on
      investment securities, net   $(42,484)  $ 49,138
     Depreciation                    40,265      9,408
     Other, net                       2,219    (58,546)
                                   --------   --------
</TABLE>                                   
                                   $     --   $   --
                                   ========   ========


     (10) PENSION AND OTHER RETIREMENT BENEFITS

     The Company has a defined benefit pension plan which covers substantially
     all employees.  All full-time employees are eligible to participate in the
     pension plan upon attainment of age twenty and one-half on the date of hire
     and completion of 6 months of service.  An employee shall receive credit
     for one year of credited service for each plan year in which the employee
     completes at least 1,000 hours of services.  Pro-rata credit is granted for
     plan year of entry and termination.  The benefits, a life annuity with
     monthly payments, are based on years of service and the employee's highest
     compensation during five successive years before retirement.  Employees
     become fully vested after three years.  The Company's policy is to fund the
     pension plan in amounts which comply with contribution limits imposed by
     law.

                                      F-28
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
     The following table sets forth the plan's funded status and prepaid
     (accrued) pension cost at December 31, 1993 and 1992:


<TABLE>
<CAPTION>
 
                                                                1993         1992
                                                                ----         ----
<S>                                                         <C>           <C>         
 
         Actuarial present value of benefit obligations:
            Vested                                          $(2,767,190)  $(2,286,510)
            Nonvested                                           (62,359)      (67,267)
                                                            -----------   -----------
 
         Accumulated benefit obligation                     $(2,829,549)  $(2,353,777)
                                                            ===========   ===========
 
         Projected benefit obligation for service
          rendered to date                                   (3,829,848)   (3,371,906)
         Less plan assets at fair value                       3,312,203     2,963,626
                                                            -----------   -----------
             Projected benefit obligation in excess
               of plan assets                                  (517,645)     (408,280)
 
         Unrecognized transition liability                          912         1,004
         Unrecognized net loss                                  452,963       385,888
                                                            -----------   -----------
 
         Prepaid (accrued) pension cost at December 31,
          1993 and 1992                                     $   (63,770)   $  (21,388)
                                                            ===========    ==========
 
     Net pension cost for 1993 and 1992 included the following components:
 
                                                                 1993         1992
                                                                ----         ----
 
         Service cost benefits earned during the
           period                                           $   234,862   $   218,277
         Interest cost on projected benefit
           obligation                                           266,891       234,053
         Actual return on plan assets                          (163,072)     (120,515)
         Net amortization and deferral                          (90,116)     (110,308)
                                                            -----------   -----------
 
              Net periodic pension costs                    $   248,565   $   221,507
                                                            ===========   ===========
</TABLE>
                                                                 (CONTINUED)
                                      F-29
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 


     The following actuarial assumptions were used in determining the net period
     pension cost for 1993 and 1992:


<TABLE>
<CAPTION>
 
                                                    1993   1992
                                                    -----  -----
<S>                                                 <C>    <C>
 
     Discount rates                                 8.00%  8.00%
     Rates of increase in future compensation
      levels                                        6.25%  6.25%
     Expected long-term rate of return on assets    8.05%  8.05%
</TABLE>

     During 1988, the Company approved a deferred compensation plan for its
     directors.  The plan provides for a retirement benefit equal to one-half of
     the then current directors' fee.  The benefit will be paid for a ten-year
     period after retirement or until the director's death.


(11) FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

     The Company is party to financial instruments with off-balance sheet risk
     in the normal course of business to meet the financing needs of its
     customers.  These financial instruments include commitments to extend
     credit and standby letters of credit.  Those instruments involve, to
     varying degrees, elements of credit, and interest rate risk in excess of
     the amounts recognized in the balance sheet.  The contract amounts of those
     instruments reflect the extent of involvement the Company has in particular
     classes of financial instruments.

     The following table summarizes these financial instruments at December 31,
     1993 and 1992:

<TABLE>
<CAPTION>
 
 
                                                       1993         1992
                                                    -----------  ----------
<S>                                                 <C>          <C>
         Financial instruments whose credit risk
           is represented by contract amounts:
              Commitments to extend credit           $7,501,000  $8,298,000
              Standby letters of credit                 298,000     292,000
                                                     ----------  ----------
 
                                                     $7,799,000  $8,590,000
                                                     ==========  ==========
</TABLE>
                                                                  (CONTINUED)
                                      F-30
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 
     The Company's exposure to credit loss in the event of nonperformance by the
     other party to the financial instrument for commitments to extend credit
     and standby letters of credit is represented by the contractual notional
     amount of those instruments.  The Company uses the same credit policies in
     making commitments and conditional obligations as it does for on-balance
     sheet instruments.

     Commitments to extend credit are agreements to lend to a customer as long
     as there is no violation of any condition established in the contract.
     Commitments generally have fixed expiration dates or other termination
     clauses and may require payment of a fee.  Since many of the commitments
     are expected to expire without being drawn upon, the total commitment
     amounts do not necessarily represent future cash requirements.  The Company
     evaluates each customer's creditworthiness on a case by case basis.  The
     amount of collateral obtained if deemed necessary by the Company upon
     extension of credit is based on management's credit evaluation of the
     customer. Collateral held varies but may include accounts receivable,
     inventory, property, plant, and equipment, and income-producing commercial
     properties.

     Standby letters of credit are written conditional commitments issued by the
     Company to guarantee the performance of a customer to a third party.  Those
     guarantees are primarily issued to support private borrowing arrangements.
     The guarantees expires as follows:  $293,000 in 1994; and $5,000 in 1995.
     The credit risk involved in issuing letters of credit is essentially the
     same as that involved in extending loan facilities to customers.  Unless
     the guarantees are unsecured, the Company requires 100% of the guarantee to
     be collateralized.


(12) FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards No. 107, "Disclosure about Fair
     Value of Financial Instruments", requires that the Company disclose the
     fair values for its financial instruments.  Fair value estimates, methods
     and assumptions are set forth below for the Company's financial
     instruments.

     Investment Securities
     ---------------------

     The fair value of U.S. Treasury Securities and securities of other U.S.
     government agencies and corporations is estimated based on bid prices
     published in financial newspapers or bid quotations received from
     securities dealers.  The fair value of obligations of states and political
     subdivisions is estimated based on remaining maturities and ratings of
     Moody or Standards and Poors.
                                                                   (CONTINUED)

                                      F-31
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Loans
     -----

     Residential real estate mortgages, commercial real estate mortgages,
     commercial, financial and agriculture, and consumer and other loans are
     segmented by fixed and variable interest rate terms.

     Fair value calculations incorporate interest rate and credit components.
     Primarily all variable rate interest term loans reprice monthly based on
     the prime rate as established in the Wall Street Journal.  Management
     believes the spreads over the prime rate index approximate market rates.
     Accordingly, management has not estimated an interest rate component for
     variable rate loans.

     The interest rate component for fixed rate interest loans is determined by
     using current origination rates offered by the Bank.  Assumptions regarding
     credit risk are judgementally determined using available market
     information, specific borrower information, and historical experience of
     the Bank.
                                                                   (CONTINUED)
                                      F-32
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  Notes to Consolidated Financial Statements 

     The following table presents information for loans.

<TABLE>
<CAPTION>
 
                                          At December 31, 1993
                                      ----------------------------
                                        Carrying    Estimated Fair
                                         Amount         Value
                                      ------------  --------------
<S>                                   <C>           <C>
 
Real estate mortgage
  Residential
    Variable rate                      $ 50,558,224    $ 49,800,000
    Fixed rate                           42,445,682      42,227,000
                                       ------------    ------------
                                         93,003,906      92,027,000
  Commercial
    Variable rate                         1,524,116       1,501,000
    Fixed rate                              860,044         842,000
                                       ------------    ------------
                                          2,384,160       2,343,000
                                       ------------    ------------
 
  Total real estate mortgage             95,388,066      94,370,000
                                       ------------    ------------
 
Commercial, financial, agriculture
  Variable rate                           1,774,363       1,748,000
  Fixed rate                                438,470         420,000
                                       ------------    ------------
 
    Total commercial, financial,
    agricultural                       $  2,212,833    $  2,168,000
                                       ------------    ------------
 
Consumer and other
  Variable rate                           9,287,830       9,149,000
  Fixed rate                              2,209,295       2,116,000
                                       ------------    ------------
 
  Total consumer and other               11,497,125      11,265,000
                                       ------------    ------------
 
  Total loans                          $109,098,024    $107,803,000
                                       ============    ============
</TABLE>

Because there is no ready market for many of the above loans, management has no
basis to determine whether the estimated fair value presented above would be
indicative of the value negotiated in an actual sale.

                                      F-33
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 

Deposits
- --------

Under Statement 107, the fair value of deposits with no stated maturity, such as
non-interest bearing deposits, money market and NOW deposits, and savings
deposits, is equal to the amount payable on demand as of December 31, 1993.  In
addition, the fair value of time deposits with a remaining maturity of three
months or less is equal to the amount payable as of December 31, 1993.  The fair
value of time deposits with remaining maturities greater than three months is
estimated on the discounted value of contractual cash flows using the rates
currently offered for time deposits of similar remaining maturities.

<TABLE>
<CAPTION>
                                                     At December 31, 1993
                                                 -----------------------------
                                                   Carrying     Estimated Fair
                                                    Amount          Value
                                                 -------------  --------------
<S>                                              <C>            <C>
 
Non-interest-bearing demand                       $ 23,315,123    $ 23,315,123
Interest-bearing
     Money market and NOW
     Savings                                        11,366,656      11,017,065
Time deposits:
     Maturing in three months or less               12,535,075      12,535,075
     Maturing in three months to six months         10,019,994       9,986,693
     Maturing between six months and one year        8,770,599       8,733,763
     Maturing between one and three years            9,665,126       9,564,608
     Maturing between three and five years          11,576,092      11,505,478
     Maturing after five years                          45,000          45,000
                                                  ------------    ------------
 
                                                  $194,188,447    $193,597,587
                                                  ============    ============
</TABLE>

     The fair value estimates above do not include the benefit that results from
     the low cost funding provided by the deposit liabilities compared to the
     cost of borrowing funds in the market.

     Commitments to Extend Credit and Standby Letters of Credit
     ----------------------------------------------------------

     In general, the Company does not charge fees for commitments.  Accordingly,
     there is no carrying value reflected for these commitments in the
     accompanying financial statements.  The Company deems the estimated fair
     value of these commitments to be immaterial considering there are no
     significant commitments at below market rates.

     Other
     -----

     The carrying amounts for federal funds sold and securities purchased under
     resale agreements approximate fair value because they mature in 90 days or
     less and do not present unanticipated credit concerns.

                                                                   (CONTINUED)

                                      F-34
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Limitations
     -----------

     Fair value estimates are made at a specific point in time, based on
     relevant market information and information about the financial instrument.
     These estimates do not reflect any premium or discount that could result
     from offering for sale at one time the Bank's entire holdings or a
     particular financial instrument.  Because no market exists for a
     significant portion of the Bank's financial instruments, fair value
     estimates are based on judgments regarding future expected loss experience,
     current economic conditions, risk characteristics of various financial
     instruments, and other factors.  These estimates are subjective in nature
     and involve uncertainties and matters of significant judgment and therefore
     cannot be determined with precision.  Changes in assumptions could
     significantly affect the estimates.

     Fair value estimates are based on existing on-and off-balance sheet
     financial instruments without attempting to estimate the value of
     anticipated future business and the value of assets and liabilities that
     are not considered financial instruments.  For example, the Bank has a
     substantial trust department that contributes net fee income annually.  The
     trust department is not considered a financial instrument, and its value
     has not been incorporated into the fair value estimates.  Other significant
     assets and liabilities that are not considered financial assets or
     liabilities include deferred tax liabilities, bank premises and equipment,
     other real estate owned, and other assets.  In addition, the tax
     ramifications related to the realization of the unrealized gains and losses
     can have a significant effect on fair value estimates and have not been
     considered in many of the estimates.

(13) COMMITMENTS AND CONTINGENCIES

     The Bank has engaged a consulting engineering firm to assist management in
     the assessment of possible fuel contamination on a parcel of foreclosed
     real estate and the implementation of a remedial action plan.  This project
     will be completed in four parts:  initial remedial action, contamination
     assessments, remedial action plan, and remedial action.  As of December 31,
     1993, the initial remedial action and approximately 80% of the
     contamination assessment was complete.  While it is impossible at this time
     to estimate the cost of the contamination clean-up, management is of the
     opinion that such costs will not have a material adverse effect on the
     Company's financial condition.  During 1993, the Bank recognized
     approximately $23,400 as a charge against earnings as a result of this
     contamination.  The Florida Department of Environmental Regulation has
     determined that the contamination is eligible for reimbursement of
     allowance costs under the Abandoned Tank Restoration Program.

(14) FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991 (FDICIA)

     FDICIA was signed into law on December 19, 1991.  Regulations implementing
     the prompt corrective action provisions of FDICIA became effective on
     December 19, 1992.  In addition to the prompt corrective action
     requirements, FDICIA includes significant changes to the legal and
     regulatory environment for insured depository institutions, including
     reductions

                                                                     
                                                                   (CONTINUED)
                                      F-35
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 
     in insurance coverage for certain kinds of deposits, increased supervision
     by the federal regulatory agencies, increased reporting requirements for
     insured institutions, and new regulations concerning internal controls,
     accounting and operations.

     The prompt corrective action regulations define specific capital categories
     based on an institution's capital ratios.  The capital categories, in
     declining order, are "well capitalized," "adequately capitalized," "under-
     capitalized," "significantly undercapitalized," and "critically
     undercapitalized."  Institutions categorized as "undercapitalized" or worse
     are subject to certain restrictions, including the requirement to file a
     capital plan with their primary federal regulator, prohibitions on the
     payment of dividends and management fees, restrictions on executive
     compensation, and increased supervisory monitoring, among other things.
     Other restrictions may be imposed on the institution either by its primary
     federal regulator or by the FDIC, including requirements to raise
     additional capital, sell assets, or sell the entire institution.  Once an
     institution becomes "critically undercapitalized" it must generally be
     placed in receivership or conservatorship within 90 days.

     To be considered "adequately capitalized," an institution must generally
     have a leverage ratio of at least 4%, a Tier 1 risk-based capital ratio of
     at least 4%, and a total risk-based capital ratio of at least 8%. An
     institution is deemed to be "critically undercapitalized" if it has a
     tangible equity ratio of 2% or less.

     At December 31, 1993 the Bank's unaudited leverage ratio was 10.3%, Tier 1
     risk-based ratio was 26.5%, and total risk-based ratio was 27.8%.  Each of
     these ratios was well in excess of the minimum requirements.

(15) PLAN AND AGREEMENT OF MERGER

     On December 20, 1993, the Company signed an agreement with Northern Trust
     Corporation and Northern Trust of Florida Corporation whereby the Company
     would be merged into Northern Trust of Florida Corporation, a wholly owned
     subsidiary of Northern Trust Corporation. In consideration of the merger,
     the Company's shareholders would receive shares of common stock of Northern
     Trust Corporation valued at $56,150,000 in accordance with the agreement,
     but not more than 1,701,515 shares (unless Northern Trust Corporation
     agrees otherwise under the agreement) nor fewer than 1,169,791 shares
     (unless the Company agrees otherwise under the agreement). The proposed
     transaction is subject to numerous conditions, including regulatory
     approvals.

     The merger agreement contains several restrictions relating to the conduct
     of the Company's business, including, among others, no significant changes
     in the general nature of business; no changes to the Company's capital
     structure; no dividends or other distributions declared; limitations on the
     type of investments made; and limitations on extent of capital
     expenditures.

                                                                 (CONTINUED)

                                      F-36
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 
(16) BEACH ONE FINANCIAL SERVICES, INC. (PARENT COMPANY ONLY)

     Condensed balance sheet (in thousands) as of December 31, 1993 and 1992
     follow.


<TABLE>
<CAPTION>
 
            Condensed Balance Sheets                              1993         1992
            ------------------------                              ----         ----
<S>                                                            <C>          <C>        
   Assets:
     Cash in subsidiary bank                                    $    23      $    22
     Investments in subsidiary bank                              23,243       21,152
                                                                 ------       ------
                                                                $23,266      $21,174
                                                                 =======      ======
   Liabilities                                                      849          849
   Shareholders' equity                                          22,417       20,325
                                                                 ------       ------
                                                                $23,266      $21,174
                                                                 ======       ======
</TABLE> 
     Condensed statements of income and cash flows (in thousands)
     for the years ended December 31, 1993, 1992 and 1991 follow.
<TABLE> 
<CAPTION> 

Condensed Statements of Income                           1993         1992         1991
- ------------------------------                           ----         ----         ----
<S>                                                   <C>          <C>         <C> 
     Income:
     Interest and dividends from
      investment securities                            $  849      $   850      $   791
 
   Expenses                                               ---          ---          ---
                                                       ------      -------      -------
     Income before equity in earnings of
      subsidiary bank                                     849          850          791
 
     Equity in earnings of subsidiary bank              2,091        2,236        1,865
                                                       ------      -------      -------
          Net earnings                                 $2,940      $ 3,086      $ 2,656
                                                       ======      =======      =======
</TABLE>

                                                                  (CONTINUED)
                                     F-37
<PAGE>
 
                      BEACH ONE FINANCIAL SERVICES, INC.
                                AND SUBSIDIARY

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
 
       Condensed Statements of Cash Flows           1993      1992      1991
       ----------------------------------         --------  --------  --------
<S>                                               <C>       <C>       <C>
   Cash flows from operating activities:
     Net earnings                                 $ 2,940   $ 3,086   $ 2,656
       Adjustments to reconcile net
       earnings to net cash used by
       operating activities:
         Equity in undistributed
         earnings of subsidiary                    (2,091)   (2,236)   (1,865)
         Other net                                      1       (59)      (40)
                                                  -------   -------   -------
         Net cash provided by
         operating activities                         850       791       751
                                                  -------   -------   -------
                                                      
     Cash flows from financing activities:
   
       Dividends paid                                (849)     (790)     (750)
                                                  -------   -------   -------
       Net cash used in investing activities         (849)     (790)     (750)
                                                  -------   -------   -------
       Net increase in cash                             1         1         1
    
    Cash at beginning of year                          22        21        20
                                                  -------   -------   -------
    Cash at end of year                           $    23   $    22   $    21
                                                  =======   =======   =======
</TABLE>


                                      F-38

<PAGE>
 
                                                                      APPENDIX A



                      AGREEMENT AND PLAN OF REORGANIZATION



                                    BETWEEN



                           NORTHERN TRUST CORPORATION



                                      AND



                       BEACH ONE FINANCIAL SERVICES, INC.


    
                         DATED AS OF DECEMBER 20, 1993
                     AND AMENDED THROUGH DECEMBER 9, 1994
     


                                   COMPOSITE
                                   CONFORMED
<PAGE>
 
                               TABLE OF CONTENTS
                               -----------------
                                                                      PAGE
                                                                      ----
 
AGREEMENT AND PLAN OF REORGANIZATION..................................   1
 
ARTICLE I.............................................................   1
  MERGER AGREEMENT; CLOSING...........................................   1
  1.1   Merger Agreement..............................................   1
  1.2   Effective Date................................................   2
  1.3   Determination of Number of Shares of NTC Common Stock.........   2
  1.4   Closing Date..................................................   3
  1.5   Actions at Closing............................................   3
 
ARTICLE II............................................................   4
  STATEMENTS OF ESSENTIAL FACTS CONCERNING THE COMPANY................   4
  2.1   Organization and Existence of the Company and the Bank........   4
  2.2   Organizational Documents; Minutes and Stock Records...........   4
  2.3   Capitalization of the Company and the Bank....................   4
  2.4   Authorization of Transactions and Agreements..................   5
  2.5   Financial Statements..........................................   5
  2.6   Undisclosed Liabilities.......................................   6
  2.7   Properties and Assets.........................................   6
  2.8   Insurance.....................................................   7
  2.9   Litigation and Compliance with Laws...........................   7
  2.10  Conflict of Interest Transactions.............................   7
  2.11  Significant Contracts.........................................   8
  2.12  No Defaults...................................................   9
  2.13  Loan Portfolio................................................   9
  2.14  Fiduciary Commitments and Duties..............................   9
  2.15  Oral Commitments..............................................   9
  2.16  Securities Schedules..........................................  10
  2.17  Taxes.........................................................  10
  2.18  Employee Benefit Plans........................................  10
  2.19  Environmental Liabilities.....................................  12
  2.20  Company and Bank Reports......................................  13
  2.21  No Adverse Changes............................................  13
  2.22  Conduct of Business in Normal Course..........................  13
  2.23  Change in Business Relationships..............................  13
  2.24  Brokers' and Finders' Fees....................................  14
  2.25  Adoption of By-law............................................  14
  2.26  No Omissions..................................................  14
 
ARTICLE III...........................................................  14
  STATEMENTS OF ESSENTIAL FACTS CONCERNING NTC AND NT-FLORIDA.........  14
  3.1   Organization and Existence of NTC and NT-Florida..............  14
  3.2   Capitalization................................................  14
  3.3   Authorization of Transactions and Agreements..................  15
  3.4   SEC Filings and Financial Statements..........................  15
<PAGE>
 
  3.5   Undisclosed Liabilities.......................................  16
  3.6   Litigation....................................................  16
  3.7   NTC Reports...................................................  17
  3.8   Brokers' and Finders' Fees....................................  17
  3.9   No Adverse Changes; Conduct of Business in Normal Course......  17
  3.10  No Omissions..................................................  17
 
ARTICLE IV............................................................  18
  AGREEMENTS PENDING THE CLOSING......................................  18
  4.1   Conduct of Business...........................................  18
  4.2   Access to Information.........................................  19
  4.3   Shareholders Meeting; Proxy Statement.........................  19
  4.4   Regulatory Approvals..........................................  20
  4.5   Registration Statement........................................  20
  4.6   Information to be Included in Proxy Statement and Registration 
          Statement...................................................  21
  4.7   Affiliate Letters.............................................  21
  4.8   Loan Review...................................................  21
  4.9   Board of Directors' Notices and Minutes.......................  21
  4.10  Best Efforts..................................................  21
  4.11  Business Relations and Publicity..............................  21
  4.12  No Conduct Inconsistent with this Agreement...................  22
  4.13  Untrue Representations and Warranties.........................  22
 
ARTICLE V.............................................................  22
  CONDITIONS PRECEDENT TO OBLIGATIONS OF NTC..........................  22
  5.1   Statements of Essential Facts; Performance of Agreements......  22
  5.2   Closing Certificate...........................................  22
  5.3   Regulatory Approvals..........................................  23
  5.4   Approval of Merger and Delivery of Merger Agreement...........  23
  5.5   Effectiveness of the Registration Statement...................  23
  5.6   No Litigation.................................................  23
  5.7   Net Worth and Loan Loss Reserve Requirements..................  23
  5.8   Audit.........................................................  24
  5.10  Opinion of Counsel............................................  24
  5.11  No Adverse Changes............................................  26
  5.12  Pooling of Interest Comfort Letter............................  26
  5.13  Affiliate Letters.............................................  26
  5.14  Consents and Permissions......................................  26
  5.15  Comfort Letter................................................  26
  5.16  Other Documents...............................................  26
 
ARTICLE VI............................................................  27
  CONDITIONS PRECEDENT TO OBLIGATIONS OF THE COMPANY..................  27
  6.1   Statements of Essential Facts; Performance of Agreements......  27
  6.2   Closing Certificate...........................................  27
  6.3   Regulatory Approvals..........................................  27
  6.4   Approval of Merger and Delivery of Merger Agreement...........  27

                                     A-ii
<PAGE>
 
  6.5   Effectiveness of the Registration Statement...................  27
  6.6   No Litigation.................................................  27
  6.7   Net Worth Requirement.........................................  28
  6.8   Opinion of Counsel............................................  28
  6.9   No Adverse Changes............................................  29
  6.10  Comfort Letter................................................  30
  6.11  Other Documents...............................................  30
 
ARTICLE VII...........................................................  30
  GENERAL.............................................................  30
  7.1   Non-Survival of Representations...............................  30
  7.2   Further Assurances............................................  30
  7.3   Expenses......................................................  30
  7.4   Termination...................................................  31
  7.5   Confidential Information......................................  32
  7.6   Non-Assignment................................................  32
  7.7   Notices.......................................................  32
  7.8   Specific Performance..........................................  33
  7.9   Counterparts..................................................  33
  7.10  Entire Agreement..............................................  33
  7.11  Severability..................................................  33
 
Schedules and Exhibits
- ----------------------
 
  Exhibit A            -       Form of Merger Agreement
  Exhibit B            -       Form of Affiliate Letter
 
  Schedule 2.7(a)      -       Schedule of Real Property
  Schedule 2.7(b)      -       Schedule of Tangible Personal Property
  Schedule 2.8         -       Schedule of Insurance
  Schedule 2.9         -       Schedule of Litigation
  Schedule 2.10        -       Schedule of Interested Transactions
  Schedule 2.11        -       Schedule of Significant Contracts
  Schedule 2.16        -       Securities Schedule
  Schedule 2.19        -       Environmental Schedule

                                     A-iii
<PAGE>
 
                      AGREEMENT AND PLAN OF REORGANIZATION

          THIS AGREEMENT AND PLAN OF REORGANIZATION (this "Agreement") is
entered into as of the 20th day of December, 1993, between NORTHERN TRUST
CORPORATION, a Delaware corporation ("NTC") and BEACH ONE FINANCIAL SERVICES,
INC., a Florida corporation (the "Company").

          WHEREAS, this Agreement provides for the merger (the "Merger") of the
Company with and into  Northern Trust of Florida Corporation, a Florida
corporation ("NT-Florida"), the shares of which are all owned directly or
indirectly by NTC, and the conversion pursuant to the Merger of all outstanding
shares of common stock of the Company into shares of common stock of NTC, all in
accordance with the terms and conditions of the Merger Agreement (as hereinafter
defined); and

          WHEREAS, the respective Boards of Directors of the parties hereto deem
the Merger desirable and in the best interests of the parties and their
respective shareholders; and

          WHEREAS, the parties hereto desire and intend that the Merger qualify
as a reorganization in accordance with Sections 368(a)(1)(A) and 368(a)(2)(D) of
the Internal Revenue Code of 1986, as amended (the "Code");

          NOW THEREFORE, the parties hereby covenant and agree as follows:


                                   ARTICLE I
                           MERGER AGREEMENT; CLOSING

          1.1  MERGER AGREEMENT. The Company and NTC each agree to authorize a
merger agreement, substantially in the form attached as Exhibit A hereto (the
"Merger Agreement"), to be authorized, approved and executed by and between the
Company and NT-Florida, in accordance with and subject to the terms, provisions
and conditions of this Agreement, pursuant to which the Company shall be merged
with and into NT-Florida, the separate corporate existence of the Company shall
cease, and NT-Florida shall be the surviving corporation.  As set forth more
fully in the Merger Agreement, pursuant to the Merger:

          (a) the articles of incorporation of NT-Florida, as in effect
immediately prior to the Effective Date, shall be, from and after the Effective
Date, the articles of incorporation of the surviving corporation;

          (b) the by-laws of NT-Florida, as in effect immediately prior to the
Effective  Date, shall be, from and after the Effective Date, the by-laws of the
surviving corporation;

          (c) the directors of NT-Florida, immediately prior to the Effective
Date, and John K. Moore shall be, from and after the Effective Date, the
directors of the surviving corporation; and

          (d) the officers of NT-Florida, immediately prior to the Effective
Date, shall be, from and after the Effective Date, the officers of the surviving
corporation.
<PAGE>
 
          1.2  EFFECTIVE DATE.  The Merger shall be effective on a date,
mutually agreed upon by the parties and specified in articles of merger to be
filed with the Secretary of State of the State of Florida (the "Effective
Date"), which date shall be the date of filing of properly executed articles of
merger with the Secretary of State of the State of Florida in the manner
provided for by the applicable laws of the State of Florida.

          1.3  DETERMINATION OF NUMBER OF SHARES OF NTC COMMON STOCK.

          (a) Subject to the consummation of the Merger in accordance with the
terms and provisions of this Agreement and the Merger Agreement, all validly
issued and outstanding shares of Common Stock of the Company (as hereinafter
defined) on the Effective Date shall be converted, by virtue of the Merger, into
such number of shares of common stock of NTC as shall have a market value equal
to $56,150,000, determined on the basis of the unweighted average of the last-
sale prices for the common stock of NTC, as reported by the National Association
of Securities Dealers Automated Quotation ("NASDAQ") System for the twenty (20)
trading days ending on the fifth trading day (the "Valuation Date") preceding
the  Closing (the "Closing Date Value"), but not more than 1,701,515, nor fewer
than 1,169,791 (before giving effect to the payment of cash in lieu of
fractional shares or to any reduction in the number of shares issuable in the
Merger as the result of the exercise of dissenters' rights), shares of common
stock of NTC, subject to the adjustments set forth in subsections (b) and (c) of
this Section 1.3.  On or before the Effective Date, NTC shall authorize the
issuance of and shall make available to NT-Florida a sufficient number of shares
of common stock of NTC to enable NT-Florida to deliver, if and when required,
the number of shares of common stock of NTC that the shareholders of the Company
shall be entitled to receive as provided in this Agreement and the Merger
Agreement.  As provided in the Merger Agreement, no fractional shares of common
stock of NTC shall be issued in the Merger, and cash shall be paid in lieu of
such fractional shares.

          (b) In the event of any change in the number of the issued and
outstanding shares of common stock of NTC (a "Share Change") by reason of any
stock dividend, split-up, recapitalization, or reclassification of the common
stock of NTC, then (i) the minimum and maximum number of shares set forth in
subsection (a) of this Section 1.3 shall be changed by dividing each such number
by the Adjustment Ratio (hereinafter defined) and (ii) the share prices set
forth in Section 7.4(g) and (h) shall be changed by multiplying each such share
price by the Adjustment Ratio.  For purposes hereof the Adjustment Ratio shall
be the number obtained by dividing the number of shares of common stock of NTC
issued and outstanding immediately prior to the Share Change by the number of
shares of common stock of NTC issued and outstanding immediately after the Share
Change.

          (c) Notwithstanding the provisions of subsection (a) of this Section
1.3, (i) the maximum number of shares of common stock of NTC issuable in the
Merger shall be increased to such number of shares of common stock of NTC as
shall have a market value equal to $56,150,000, determined on the basis of the
unweighted average of the last-sale prices for the common stock of NTC, as
reported by NASDAQ for the twenty (20) trading days ending on the Valuation
Date, in the event that (A) the Closing Date Value of the common stock of NTC is
less than $33 per share (as adjusted in accordance with subsection (b) of this
Section 1.3), (B) the Company shall have given NTC notice of termination of this
Agreement pursuant to Section 7.4(g), and (C) NTC shall have agreed, in writing,
within the time period specified in Section 7.4, to increase the maximum number
of shares of common stock of NTC to be issued in the Merger to such number of
shares

                                      A-2
<PAGE>
 
of common stock of NTC as shall have a market value equal to $56,150,000,
determined on the basis of the unweighted average of the last-sale prices for
the common stock of NTC, as reported by NASDAQ for the twenty (20) trading days
ending on the Valuation Date, and (ii) the minimum number of shares of common
stock of NTC issuable in the Merger shall be reduced to such number of shares of
common stock of NTC as shall have a market value equal to $56,150,000,
determined on the basis of the unweighted average of the last-sale prices for
the common stock of NTC, as reported by NASDAQ for the twenty (20) trading days
ending on the Valuation Date, in the event that (A) the Closing Date Value of
the common stock of NTC is more than $48 per share (as adjusted in accordance
with subsection (c) of this Section 1.3), (B) NTC shall have given the Company
notice of termination of this Agreement pursuant to Section 7.4(h), and (C) the
Company shall have agreed, in writing, within the time period specified in
Section 7.4, to reduce the minimum number of shares of common stock of NTC to be
issued in the Merger to such number of shares of common stock of NTC as shall
have a market value equal to $56,150,000, determined on the basis of the
unweighted average of the last-sale prices for the common stock of NTC, as
reported by NASDAQ for the twenty (20) trading days ending on the Valuation
Date.

          (d) In addition to any adjustments to be made to the number of shares
of common stock of NTC issuable in the Merger pursuant to the foregoing
provisions of this Section 1.3, and after giving effect to all determinations
therein provided, the number of shares of common stock of NTC to be issued in
the Merger shall be reduced by such number of whole shares as shall equal or
most closely approximate (after giving effect to rounding to whole shares),
based upon the Closing Date Value, the amount in excess of $100,000 of the
aggregate liability, book adjustment and other loss incurred by the Company or
the Bank (as defined in Section 2.1(a)) arising from or related to (i) the
failure to report to the Department of Labor certain salary continuation
agreements between the Bank and two officers, and (ii) the reconciliation of all
entries to the Bank's ACH Tape account #11410390.  Any such liability, book
adjustment or other loss shall be as mutually agreed to by the Company and NTC
or, if they are unable to agree, as determined by an independent public
accounting firm selected jointly by the Company and NTC from among the "big-six"
accounting firms.  Any adjustment herein provided shall be without prejudice to
any other rights of NTC occasioned by such liability, book adjustment or other
loss, including without limitation, its rights pursuant to Sections 5.1, 5.7,
5.8, 5.11 and 7.4 hereof.
    
          1.4  CLOSING DATE.  The consummation of the transactions contemplated
by this Agreement and the Merger Agreement shall take place at a closing (the
"Closing") to be held upon the satisfaction or waiver of all of the conditions
to the Merger set forth herein and in the Merger Agreement, which Closing shall
be held on the last business day of the month in which all of the conditions to
the Merger set forth in Sections 5.3 and 5.4 of this Agreement have been
satisfied.  In the event of the filing of any motion for rehearing or any appeal
from the decision of any regulatory authority approving the transactions
contemplated in this Agreement or the Merger Agreement or any litigation of the
type contemplated by Sections 5.6 or 6.6, NTC or the Company may postpone the
Closing by written notice until such approvals have been obtained or such
motion, appeal or litigation is resolved, but in no event shall such Closing be
postponed beyond the close of business on March 31, 1995 without the consent of
the board of directors of NTC and of the Company.
     
          1.5  ACTIONS AT CLOSING.  At the Closing, the parties shall (i)
exchange the various documents contemplated hereby, and (ii) cause articles of
merger to be filed with the Secretary of State of the State of Florida, as
provided by the statutes of the State of Florida.  Upon verification

                                      A-3
<PAGE>
 
that the Merger has become effective as provided by the statutes of the State of
Florida, NTC and the Company shall take all actions provided for in the Merger
Agreement for delivery of common stock of NTC in exchange for the Common Stock
of the Company.  The Closing shall take place at 10:00 o'clock a.m., local time,
on the Closing Date at the offices of Shutts & Bowen, 1500 Miami Center, 201
South Biscayne Boulevard, Miami, Florida  33131, or at such other place upon
which the parties may agree.


                                   ARTICLE II
              STATEMENTS OF ESSENTIAL FACTS CONCERNING THE COMPANY

          This Agreement is entered into by NTC upon the understanding, and the
Company represents and warrants, that the following Statements of Essential
Facts are true and correct on the date of this Agreement.

          2.1  ORGANIZATION AND EXISTENCE OF THE COMPANY AND THE BANK.

          (a) The Company is a corporation duly organized, validly existing and
in good standing under the laws of the State of Florida, has the corporate power
to own its properties and to carry on its business as it is now being conducted,
and is duly qualified and in good standing as a foreign corporation in each
jurisdiction where the location and character of its properties and the business
conducted by it require such qualification.  The Company has no subsidiaries
other than The Beach Bank of Vero Beach (the "Bank").

          (b) The Bank is a state bank duly chartered and organized, validly
existing and currently authorized to transact the business of banking under the
laws of the State of Florida and is duly authorized and has full power to own
its properties and carry on its business as now being conducted.  The Bank has
no subsidiaries.

          2.2  ORGANIZATIONAL DOCUMENTS; MINUTES AND STOCK RECORDS. The Company
has furnished NTC with copies of the articles of incorporation of the Company,
the charter of the Bank and the by-laws of the Company and of the Bank, in each
case as amended to the date hereof, and with such other documents relating to
the authority of the Company and the Bank to conduct their businesses as NTC has
requested.  All such documents are complete and correct.  The stock registers
and minute books of the Company and the Bank are complete and correct in all
material respects and accurately reflect all meetings, consents, and other
actions of the organizers, incorporators, shareholders, board of directors, and
committees of the board of directors of the Company and the Bank, respectively,
and all transactions in the capital stock of the Company and the Bank, occurring
since the initial organization of the Company and the Bank, respectively.

          2.3  CAPITALIZATION OF THE COMPANY AND THE BANK.

          (a) The authorized capital stock of the Company consists of 1,000,000
shares of capital stock, par value  $0.01 per share, of which 19,740 shares of
common stock (the "Common Stock of the Company") are issued and outstanding.
The issued and outstanding shares of Common Stock of the Company have been duly
and validly authorized and issued, are fully paid and nonassessable, and are
free of preemptive rights, except for the preemptive rights specified in Article
VIII of the Company's articles of incorporation.  Except for rights of NTC under
this Agreement,

                                      A-4
<PAGE>
 
there are no options, agreements, contracts, or other rights in existence to
purchase or acquire from the Company any shares of capital stock of the Company,
whether now or hereafter authorized or issued.

          (b) The authorized capital stock of the Bank consists of 19,740 shares
of common stock, par value $25.00 per share, all of which are issued and
outstanding and are owned of record and beneficially by the Company.  The issued
and outstanding shares of common stock of the Bank have been duly and validly
authorized and issued, are fully paid and nonassessable, and are free of
preemptive rights.  All of such issued and outstanding shares are free and clear
of all security interests, liens, claims, pledges, escrows, options, warrants,
rights of purchase, equities, charges, encumbrances, proxies, voting trusts and
restrictions on transfer.  Except for rights of NTC under this Agreement, there
are no options, agreements, contracts, or other rights in existence to purchase
or acquire from the Company or the Bank any shares of capital stock of the Bank,
whether now or hereafter authorized or issued.

          2.4  AUTHORIZATION OF TRANSACTIONS AND AGREEMENTS.  The execution,
delivery and performance of this Agreement have been, and the execution,
delivery and performance of the Merger Agreement will be, prior to the Closing,
duly authorized by the board of directors of the Company in accordance with the
articles of incorporation and by-laws of the Company and governing Florida law.
This Agreement constitutes, and the Merger Agreement will constitute, the legal,
valid, and binding obligations of the Company, enforceable against the Company
in accordance with their respective terms.  Subject to such approval by the
shareholders of the Company as may be required by the laws of the State of
Florida and the articles of incorporation and  by-laws of the Company, the
Company has the corporate power to execute, deliver, and perform this Agreement
and the Merger Agreement and to consummate the transactions herein and therein
contemplated, and such execution, delivery and performance do not violate any
provisions of the articles of incorporation or by-laws of the Company or any
agreement to which the Company or the Bank is a party or by which the Company or
the Bank is otherwise bound.  Except for the approvals of the Federal Reserve
Board and the Department of Banking and Finance of the State of Florida referred
to in Section 4.4, the approval of the Merger Agreement by the board of
directors of the Company, and the approval of the shareholders of the Company
referred to in Sections 5.4 and 6.4 hereof, no consent of any regulatory
authority or other person is required to be obtained by the Company or the Bank
in order to permit consummation of the Merger.

          2.5  FINANCIAL STATEMENTS.  The Company has furnished NTC with true
and complete copies of the following financial statements (the "Financial
Statements"):  (a) audited consolidated balance sheets of the Company and the
Bank as at December 31, 1992 and 1991 and the related consolidated  statements
of income, shareholders' equity and cash flows for the years then ended,
together with the notes thereto, and the reports thereon of KPMG Peat Marwick,
independent accountants for the Company, (b) an unaudited interim balance sheet
of the Company as at September 30, 1993 and related statements of income,
shareholders' equity, and cash flows for the nine-month period then ended, (c)
unaudited Statements of Condition and the related Statements of Income for the
Bank as at and for the years ended December 31, 1992 and 1991, together with the
Statements of Income for the periods then ended, as filed with the Federal
Reserve Bank of Atlanta, and (d) unaudited Statements of Condition and
Statements of Income for the periods ended September 30, 1993, June 30, 1993 and
March 31, 1993, as filed with the Federal Reserve Bank of Atlanta.  Each of the
Financial Statements referred to in clauses (a) and (b) of this Section 2.5 has
been prepared in conformity with generally accepted accounting principles

                                      A-5
<PAGE>
 
applied on a consistent basis, and each of the Financial Statements referred to
in clauses (c) and (d) of this Section 2.5 has been prepared in accordance with
applicable regulatory requirements.  The Financial Statements present fairly the
financial position of the Company and the Bank at the dates shown and the
results of their respective operations and changes in financial position for the
periods then ended and, in the case of the unaudited interim Financial
Statements of the Company as at, and for, the periods ending March 31, 1993,
June 30, 1993 and September 30, 1993, include all adjustments necessary for a
fair presentation of the financial position of the Company and the results of
its operations for the interim periods presented, subject to normal, recurring
year-end adjustments and the omission of footnote disclosure.

          2.6  UNDISCLOSED LIABILITIES.  Neither the Company nor the Bank has
any liabilities, whether accrued, absolute, contingent, or otherwise, existing
or arising out of any transaction or state of facts existing on or prior to the
date hereof, except (a) as and to the extent disclosed, reflected or reserved
against in the Financial Statements; (b) as and to the extent arising under
contracts, commitments, transactions, or circumstances identified in the
schedules provided for herein, excluding any liabilities for breaches; (c) as
and to the extent incurred in the ordinary course of business since September
30, 1993, and (d) liabilities, not material in the aggregate and incurred in the
ordinary course of business, which, under generally accepted accounting
principles, would not be required to be reflected on a balance sheet prepared as
of the date hereof.  Any liabilities incurred in connection with judicial,
administrative or arbitration proceedings or claims against the Company or the
Bank shall not be deemed to be incurred in the ordinary course of business.

          2.7  PROPERTIES AND ASSETS.  The Company has furnished NTC with a
Schedule of Real Property, attached as Schedule 2.7(a) to this Agreement, which
sets forth a complete and correct description of all real property owned or
leased by the Company or the Bank or in which either of them has an interest
(other than as a mortgagee), including all real property carried by the Bank as
Other Real Estate Owned.  The Company and the Bank own, or have a valid right to
use or a leasehold interest in, all real property used by them in the conduct of
their respective businesses as such businesses are now being conducted.  Except
as otherwise disclosed on Schedule 2.7(a), the Company or the Bank's ownership
or leasehold interest in such property is subject to no mortgage, pledge, lien,
option, conditional sale agreement, encumbrance, security interest, title
exceptions or restrictions or claim or charge of any kind.  All material
certificates, licenses and permits required for the lawful use and occupancy of
any real property by the Company or the Bank, as the case may be, have been
obtained and are in full force and effect.  Except as otherwise disclosed on
Schedule 2.7(a), all real property carried by the Bank as Other Real Estate
Owned is the subject of a recent appraisal which complies with applicable
regulatory requirements and is carried on the Bank's books at an amount which
does not exceed the current appraised value of such real property.  The Company
has furnished NTC with a Schedule of Tangible Personal Property, attached as
Schedule 2.7(b) to this Agreement, which sets forth a complete and correct
description of all material personal property owned by the Company or the Bank
or used by the Company or the Bank in the conduct of their respective
businesses.  Except as otherwise disclosed in Schedule 2.7(b), all of said
assets are owned free and clear of any liens, claims, encumbrances, or rights of
others and all of said assets are in good working condition, normal wear and
tear excepted.  The assets reflected in the most recent of the Financial
Statements or identified in this Agreement or in the schedules provided for
herein include (a) all of the assets owned by the Company or the Bank, except
for those subsequently disposed of by the Company or the Bank for

                                      A-6
<PAGE>
 
fair value in the ordinary course of business, and (2) all of the assets used or
intended for use by either the Company or the Bank in the conduct of their
respective businesses.

          2.8  INSURANCE.  The Company has furnished NTC with a Schedule of
Insurance, attached as Schedule 2.8 to this Agreement, which sets forth a
complete and correct list of all policies of insurance in which the Company or
the Bank is named as an insured party (other than in its capacity as a
mortgagee), which otherwise relate to or cover any assets, properties, premises,
operations or personnel of the Company or the Bank or which is owned or carried
by the Company or the Bank.  The Company and the Bank have in full force and
effect policies of insurance issued by reputable insurance companies against
loss or damage of the kinds and in the amounts identified in the policy
summaries, and all premiums and costs with respect thereto are set forth in
Schedule 2.8.  Neither the Company nor the Bank has received notice from any
party of interest in or to any such policies claiming any breach or violation of
any provisions thereof, disclaiming or denying coverage thereof or canceling or
threatening cancellation of any such insurance contracts.

          2.9  LITIGATION AND COMPLIANCE WITH LAWS.  The Company, the Bank and
the institution-affiliated parties (as defined in 12 U.S.C. (S)1813(u)) of each
are in compliance in all material respects with all applicable federal, state,
county and municipal laws and regulations (a) that regulate or are concerned in
any way with the ownership and operation of banks or the business of banking or
of acting as a fiduciary, including those laws and regulations relating to the
investment of funds, the taking of deposits, the lending of money, the
collection of interest, the extension of credit and the location and operation
of banking facilities, or (b) that otherwise relate to or affect the business or
assets of the Company or the Bank or the assets owned, used, occupied or managed
by either of them.  Except as set forth in the Schedule of Litigation, attached
as Schedule 2.9 to this Agreement, there are no claims, actions, suits, or
proceedings pending or, to the best knowledge of the Company, threatened or
contemplated against or affecting the Company, the Bank or the institution-
affiliated parties of either the Company or the Bank (in their capacities as
such), at law or in equity, or before any federal, state, municipal, or other
governmental authority or any arbitrator or arbitration panel, whether by
contract or otherwise, and there is no decree, judgment, or order or supervisory
agreement of any kind in existence against or restraining the Company, the Bank
or any of their respective institution-affiliated parties from taking any action
of any kind in connection with the business of the Company or the Bank.  Except
as disclosed in Schedule 2.9, neither the Company nor the Bank has received from
any regulatory authority any notice or threat of enforcement actions, or any
criticism, recommendation or suggestion of a material nature, and neither the
Company nor the Bank has any reasonable basis for believing that any such notice
or threat, criticism, recommendation or suggestion not otherwise disclosed
herein is contemplated, concerning capital, compliance with laws or regulations,
safety or soundness, fiduciary duties or other banking or business practices
that has not been resolved to the reasonable satisfaction of such authority.

          2.10 CONFLICT OF INTEREST TRANSACTIONS.  Except as reflected in the
Schedule of Interested Transactions, attached as Schedule 2.10 to this
Agreement, no principal officer or director of the Company or the Bank, or
holder of 10% or more of the Common Stock of the Company or any member of the
immediate family or related interest (as defined in 12 C.F.R. (S)215.2(m)) of
such person:  (a) has any direct or indirect interest in (i) any entity which
does business with the Company or the Bank or (ii) any property or asset which
is owned or used by the Company or the Bank in the conduct of its business; (b)
has any financial, business or contractual relationship or arrangement with the
Company or the Bank, excluding any agreements and

                                      A-7
<PAGE>
 
commitments entered into in respect of the Bank's acceptance of deposits or
investments; or (c) since December 31, 1992, has been involved in any
transaction with the Company or the Bank which involves an amount in excess of
$60,000 or has been involved in any other material transaction with the Company
or the Bank or has loans or any commitment to loan outstanding from the Bank
involving an amount in excess of $60,000.

          2.11 SIGNIFICANT CONTRACTS.  The Company has furnished to NTC a
Schedule of Significant Contracts, attached as Schedule 2.11 to this Agreement,
together with true and complete copies of the documents referred to in the
Schedule, which completely and accurately lists every contract, commitment, or
arrangement (whether written or oral) of a material nature (or that assumes
materiality because of its continuing nature) under which the Company or the
Bank is obligated on the date hereof, including the following:

          (a)  All consulting arrangements, and contracts for professional,
advisory, and other services, including contracts under which the Company or the
Bank performs services for others;

          (b)  All leases of real estate or personal property, other than leases
of personal property whereunder total future rentals are, in each instance, less
than $10,000;

          (c)  All contracts, commitments and agreements for the acquisition,
development or disposition of real or personal property other than conditional
sales contracts and security agreements whereunder total future payments are, in
each instance, less than $25,000;

          (d)  All contracts relating to the employment, engagement,
compensation or termination of directors, officers, employees, or agents of the
Company or the Bank and all pension, retirement, profit sharing, stock option,
stock purchase, stock appreciation, insurance or similar plans or arrangements
for the benefit of any employees, officers or directors of the Company or the
Bank, including all Benefit Plans as defined in Section 2.18;

          (e)  All loans, loan commitments, letters of credit or other financial
accommodations arrangements or evidences of indebtedness, including
modifications or amendments thereof, extended to or for the benefit of the
Company or the Bank;

          (f)  All loans, loan commitments, letters of credit or other financial
accommodations or arrangements or evidences of indebtedness, including
modifications or amendments thereof, extended to or for the benefit or any
single borrower or related group of borrowers if the aggregate amount of all
such loans, loan commitments, letters of credit or other financial
accommodations or arrangements or evidences of indebtedness extended to such
borrower or related group of borrowers exceeds $250,000;

          (g) All union and other labor contracts;

          (h) All agreements, contracts, mortgages, loans, deeds of trust,
leases, commitments, indentures, notes, instruments and other arrangements which
are with officers or directors of the Company or the Bank, any "affiliates" of
the Company or the Bank within the meaning of Section 23A of the Federal Reserve
Act or any record or beneficial owner of 5% or more of the Common Stock of the
Company or any member of the immediate family or related

                                      A-8
<PAGE>
 
interest (as defined in 12 C.F.R. (S)215.2(m)) of any such person, excepting any
ordinary and customary banking relationships that comply with applicable banking
regulations; and

          (i)  All other material contracts, made other than in the usual or
ordinary course of business of the Company or the Bank, to which the Company or
the Bank is a party or under which the Company or the Bank is obligated.

          2.12 NO DEFAULTS.  Each of the Company and the Bank has fulfilled and
taken all action reasonably necessary to date to enable it to fulfill, when due,
all of its material obligations under all contracts, commitments and
arrangements to which it is a party.  There are no defaults under any such
contracts, commitments and arrangements, and no events have occurred that, with
the lapse of time or the election of any other party, will become defaults by
the Company or the Bank.  No breach or default by any other party under such
contracts, commitments or arrangements has occurred or is threatened that will
or could impair the ability of the Company or the Bank to enforce any of their
rights thereunder in any material respect.

          2.13 LOAN PORTFOLIO.  The loans contained in the loan portfolio of the
Bank are evidenced by promissory notes or other evidences of indebtedness which,
with all ancillary security documents, constitute valid and binding obligations
of the Bank and each of the other parties thereto, enforceable in accordance
with their terms, except as limited by applicable bankruptcy, insolvency,
moratorium or other similar laws affecting the enforcement of creditors' rights
and remedies generally from time to time in effect and by applicable laws which
may affect the availability of equitable remedies.  None of such loans is
subject to any defense, set-off, or counterclaim of any party liable thereon,
and all of such loans that are secured, as evidenced by the ancillary security
documents, are so secured by valid and enforceable liens.  The Bank's reserve
for loan losses as of the date hereof has been calculated in accordance with
prudent and customary banking practices and is adequate to reflect the risk
inherent in the Bank's loans.

          2.14 FIDUCIARY COMMITMENTS AND DUTIES.  The records of the Bank
contain accurate copies of all agreements, contracts, appointments, indentures,
plans, trusts or other arrangements under which the Bank has agreed to act as a
fiduciary or otherwise exercise fiduciary powers.  The Bank is empowered and
authorized to exercise all trust powers available to a Florida state bank under
the laws of the State of Florida.  The Bank has performed all of its duties in
its capacity as trustee, executor, administrator, registrar, guardian,
custodian, escrow agent, receiver or other fiduciary in a fashion which complies
in all material respects with all applicable laws and regulations, including,
without limitation, the Employee Retirement Income Security Act of 1974, as
amended ("ERISA") and the regulations thereunder, and with all orders,
agreements, trusts, wills, contracts, appointments, indentures, plans,
arrangements, instruments and common law standards, the violation of which would
be material to the business, income, operations, assets, liabilities, financial
condition or prospects of the Company or the Bank.

          2.15 ORAL COMMITMENTS.  The records of the Bank contain accurate
copies of all contracts, commitments or arrangements of a material nature, and
the Bank has not entered into any such contract, commitment or arrangement, not
reduced to writing, in which it has agreed (a) to loan money or extend credit,
or to make other financial accommodations, to or for the benefit of another
party, (b) to waive, release, modify, extend or defer the obligations or the
terms thereof of any other party to repay indebtedness owing to the Bank or to
forbear in the enforcement of any right or remedy of the Bank with respect
thereto, (c) to release, relinquish or discharge any

                                      A-9
<PAGE>
 
guarantor, surety, or other party that is or may be liable for repayment of
indebtedness owing to the Bank, (d) to release or surrender, in whole or in
part, any collateral or rights therein, securing the obligation of any party
that is or may be liable for repayment of indebtedness owing to the Bank or (e)
to purchase or sell, or repurchase or resell, any asset or interest or
participation therein from or to any party.

          2.16 SECURITIES SCHEDULES.  The Company has furnished to NTC a
Securities Schedule, attached as Schedule 2.16 to this Agreement, setting forth
all investment securities owned by the Company or the Bank as of the month-end
preceding the date of this Agreement.

          2.17 TAXES.  All federal, state and local income, franchise, excise,
real and personal property, employment and other material tax reports, returns,
declarations and information statements (collectively, the "Returns") required
to be filed by the Company or the Bank have been timely filed.  All Returns
covering periods through the fiscal year ended December 31, 1992, have been
filed, and no application for extension of time for filing any Return or consent
to any extension of the period of limitations applicable to the assessment or
collection of any tax is in effect with respect to the Company or the Bank.
Neither the Company nor the Bank is delinquent in the payment of any taxes
claimed to be due by any taxing authority, and adequate provisions for taxes
(including any penalties and interest) have been made on the books of the
Company and the Bank and on the most recent of the Financial Statements.
Returns filed with the Internal Revenue Service have been examined through
approximately 1967 and all liabilities with respect thereto have been satisfied.
Neither the Company nor the Bank has received any notice of any proposed
deficiency of the Company or the Bank for any duty, tax, assessment or
governmental charge, and there are no pending claims with respect thereto.

          2.18 EMPLOYEE BENEFIT PLANS.

          (a) The Schedule of Significant Contracts, attached as Schedule 2.11
to this Agreement, sets forth a complete and accurate list of each employee
benefit plan within the meaning of Section 3(3) of ERISA (the "ERISA Plans"),
each compensation, consulting, employment or collective bargaining agreement,
and each stock option, stock purchase, stock appreciation right, life, health,
disability or other insurance or benefit, bonus, deferred or incentive
compensation, severance or separation, profit sharing, retirement, or other
employee benefit plan, practice, policy or arrangement of any kind, oral or
written, covering employees or former employees of the Company or the Bank which
the Company, the Bank or any ERISA Affiliate (as defined below) of the Company
or the Bank maintains or contributes to (or has maintained or contributed to
since January 1, 1987) or to which the Company, the Bank or any ERISA Affiliate
of the Company or the Bank is a party or by which it is otherwise bound
(collectively, together with the ERISA Plans, the "Benefit Plans").  The term
"ERISA Affiliate" shall mean, with respect to any person, any trade or business
(whether or not incorporated) which, (i) together with such person, is under
"common control" as described in Section 414(c) of the Code and the Consolidated
Omnibus Budget Reconciliation Act and regulations or interpretations thereunder,
or (ii) is a member of a "controlled group," as defined in Section 414(b) of the
Code, which includes such person.

          (b) Neither the Company nor the Bank has entered into or maintains any
Benefit Plan which includes any change of control provisions which would cause
an increase or acceleration of benefits or benefit entitlements to employees or
former employees of the Company or the Bank

                                      A-10
<PAGE>
 
or any other increase in the liabilities of the Company or the Bank under such
Benefit Plan as a result of the transactions contemplated by this Agreement.

          (c) Neither the Company nor the Bank nor any ERISA Affiliate of the
Company or the Bank maintains or has ever maintained or participates or has ever
participated in a multiemployer plan within the meaning of Section 3(37) of
ERISA.  Neither the Company nor the Bank nor any ERISA Affiliate of the Company
or the Bank nor any director or employee of any of the foregoing, nor any
fiduciary of any ERISA Plan has engaged in any transaction in violation of
Section 406 of ERISA or any "prohibited transaction" (as defined in Section
4975(c)(1) of the Code) for which no exemption exists under Section 408(b) of
ERISA or Section 4975(d) of the Code in connection with such ERISA Plan.
Neither the Company nor the Bank nor any ERISA Affiliate of the Company or the
Bank provides or has ever provided medical benefits to former employees, except
as required by Section 601 of ERISA.

          (d) No liability to the Pension Benefit Guaranty Corporation ("PBGC")
has been incurred, or is expected to be incurred, by the Company with respect to
any Title IV Plan (as defined below), other than premium payment obligations.
PBGC has not instituted any proceedings, and there exists no event or condition
which would constitute grounds for institution of proceedings by PBGC, to
terminate any Title IV Plan under Section 4024 of ERISA.  The term "Title IV
Plan" shall mean any ERISA Plan that is a defined benefit plan (as defined in
Section 3(35) of ERISA) and is subject to Title IV of ERISA.  No reportable
event (as defined in Section 4043 of ERISA) has occurred with respect to any
Title IV Plan.

          (e) No Title IV Plan had an accumulated funding deficiency (as such
term is defined in Section 302 of ERISA) as of the last day of the most recent
plan year of such Title IV Plan.  The value of the assets of each Title IV Plan
as of the last day of the most recent plan year of such Title IV Plan, as
determined by such plan's independent actuaries, exceeded the present value, as
of such date, of all benefits accrued under such Title IV Plan, as determined by
such actuaries.  No events have occurred or, to the best knowledge of the
Company, are expected to occur with respect to any Title IV Plan that would
cause a material change in the value of the assets or benefits of such Title IV
Plan for purposes of the preceding sentence.  There have been no changes in the
actuarial methods or assumptions used with respect to any Title IV Plan since
January 1, 1990.

          (f) Each ERISA Plan that is intended to qualify under Section 401 and
related provisions of the Code is the subject of a determination letter from the
Internal Revenue Service to the effect that it is so qualified under the Code
and that its related funding instrument is tax-exempt under Section 501 of the
Code.

          (g) Except as provided in Schedule 2.11, each Benefit Plan is, and
since its inception, has been administered in material compliance with its terms
and with all applicable laws, rules and regulations governing such Benefit Plan,
including, without limitation, the rules and regulations promulgated by the
Department of Labor, the PBGC and the Internal Revenue Service under ERISA, the
Code or any other applicable law.  None of the Company, the Bank or any
fiduciary with respect to any Benefit Plan has breached any of the
responsibilities, obligations or duties imposed on it by ERISA.

                                      A-11
<PAGE>
 
          (h) There is no litigation, claim or assessment pending or, to the
best knowledge of the Company, threatened by, on behalf of, or against any of
the Benefit Plans or against the administrators or trustees or other fiduciaries
of any of the Benefit Plans that alleges a violation of applicable state or
federal law.  To the best knowledge of the Company, there is no basis for any
such litigation, claim or assessment.

          (i) All accrued contributions and other payments to be made by the
Company or the Bank to any Benefit Plan through the date hereof have been made
or reserves adequate for such purposes have been set aside therefor and
reflected in the Financial Statements.  Neither the Company nor the Bank is in
default in performing any of its respective contractual obligations under any of
the Benefit Plans or any related trust agreement or insurance contract.  There
are no outstanding liabilities with respect to any Benefit Plan other than
liabilities for benefits to be paid to participants in such Benefit Plan and
their beneficiaries in accordance with the terms of such Benefit Plan.

          2.19 ENVIRONMENTAL LIABILITIES.   Except as disclosed on the
Environmental Schedule, attached as Schedule 2.19 to this Agreement, the Company
and the Bank (whether acting individually or in a fiduciary capacity) have had
and now have all environmental approvals, consents, licenses, permits and orders
required to conduct the businesses in which they have been or are now engaged.
The Company and the Bank (whether acting individually or in a fiduciary
capacity) have been and are in compliance in all material respects with all
applicable federal, state, county and municipal laws, regulations,
authorizations, licenses, approvals, permits and orders relating to air, water,
soil, solid waste management, hazardous or toxic substances, or the protection
of health or the environment (collectively, the "Environmental Laws").  Except
as disclosed in Schedule 2.19, there are no claims, actions, suits or
proceedings pending or, to the best knowledge of the Company, threatened
against, or involving, the Company or the Bank (whether individually, by reason
of its actions as a fiduciary or in its capacity as a fiduciary), any assets of
the Company or the Bank, or any assets now or heretofore held by the Bank as a
fiduciary for the account of others, under any of the Environmental Laws
(whether by reason of any failure to comply with any of the Environmental Laws
or otherwise).  Except as disclosed in Schedule 2.19,no decree, judgment or
order of any kind under any of the Environmental Laws has been entered against
the Company or the Bank (either individually or in a fiduciary capacity).
Except as disclosed on Schedule 2.19 to this Agreement, neither the Company nor
the Bank (whether acting individually or in a fiduciary capacity) is or was a
generator or transporter of hazardous waste, or the owner, operator, lessor,
sublessor, lessee or mortgagee of a treatment, storage, or disposal facility or
underground storage tank as those terms are defined under the Resource
Conservation and Recovery Act, as amended, or regulations promulgated pursuant
thereto, or of real property on which such a treatment, storage or disposal
facility or underground storage tank is or was located.  Neither the Company nor
the Bank (either individually or in a fiduciary capacity) (i) owns, operates,
leases, subleases or holds a security interest in, or owned, operated, leased or
subleased (A) any facility at which any Hazardous Substances (as defined below)
were treated, stored, recycled, disposed or are or were installed or
incorporated or (B) any real property on which such a facility is or was
located, (ii) arranged for the disposal or treatment, or arranged with a
transporter for transport for disposal or treatment of Hazardous Substances at
any facility from which there is a release or threat of release, or (iii)
accepts or accepted Hazardous Substances for transport for disposal or treatment
at any facility, as those terms are defined under the Comprehensive
Environmental Response, Compensation and Liability Act, as amended ("CERCLA").
Except as disclosed on Schedule 2.19 to this Agreement, neither the Company nor
the Bank (either individually or in a fiduciary capacity) is or was the

                                      A-12
<PAGE>
 
holder of a security interest where the party giving the security is or was the
owner or operator of a treatment, storage or disposal facility, underground
storage tank or any facility at which any Hazardous Substances are or were
treated, stored, recycled or disposed and where either the Company or the Bank
(either individually or in a fiduciary capacity) participates or participated in
management decisions concerning the facility's waste disposal activities.  There
are no other facts, conditions or situations, whether now or heretofore
existing, that could form the basis for any claim against, or result in any
liability of, the Company or the Bank (either individually, by reason of its
actions as a fiduciary or in its capacity as a fiduciary) under any of the
Environmental Laws.  For purposes of this Section 2.19, "Hazardous Substance"
shall mean a hazardous substance (as defined in CERCLA) and petroleum, including
crude oil or any fraction thereof, but excluding underground crude oil in its
natural unrefined state, prior to its initial extraction.

          2.20 COMPANY AND BANK REPORTS.  Since January 1, 1991, the Company and
the Bank have filed all reports, registrations, and statements, together with
any amendments required to be made with respect thereto, required to be filed
with the Federal Reserve Board, the  Federal Reserve Bank of Atlanta, the
Federal Deposit Insurance Corporation and the Department of Banking and Finance
of the State of Florida (collectively, the "Company Regulatory Reports").  As of
their respective dates, such Company Regulatory Reports complied in all material
respects with the statutes, rules and regulations enforced or promulgated by the
applicable regulatory authority with which they were filed and did not contain
any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading.

          2.21 NO ADVERSE CHANGES.  Other than as specifically disclosed in this
Agreement, the Financial Statements, the schedules delivered pursuant to this
Agreement or the documents referred to in this Agreement as having been
delivered to NTC, or as otherwise heretofore disclosed in writing to NTC by the
Company, there has not occurred (1) any material adverse change since September
30, 1993 in the business, income, operations, assets, liabilities, financial
condition, or prospects of the Company or the Bank, or (2) any condition (other
than general economic or competitive conditions), event, circumstance, fact, or
other occurrence, whether occurring before or since September 30, 1993 that may
reasonably be expected to have or result in such a material adverse change.

          2.22 CONDUCT OF BUSINESS IN NORMAL COURSE.  Since September 30, 1993,
the businesses of the Company and the Bank have been conducted only in the
ordinary and usual course consistent with past practice and with the
restrictions set forth in Section 4.1 (as though such restrictions had been in
force and effect throughout such period).

          2.23 CHANGE IN BUSINESS RELATIONSHIPS.  Neither the Company nor the
Bank has notice, whether on account of the transactions contemplated by this
Agreement or otherwise, (a) that any customer, agent, representative or supplier
of the Company or the Bank intends to discontinue, diminish or change its
relationship with the Company or the Bank, the effect of which would be material
to the business of the Company or the Bank, or (b) that any executive officer of
the Bank intends to terminate or substantially alter the terms of his or her
employment, other than Harold Hicks, the President of the Company and the Bank,
who has informed the Company and the Bank of his intention to retire in 1995.

                                      A-13
<PAGE>
 
          2.24  BROKERS' AND FINDERS' FEES.  The Company has not incurred any
liability for brokerage commissions, finders' fees, or like compensation with
respect to the transactions contemplated hereunder, other than fees  which, as
of the date of this Agreement, have not exceeded $45,000 payable to Alex
Sheshunoff & Co.

          2.25 ADOPTION OF BY-LAW.  Prior to the date of this Agreement, a
majority of the entire board of directors of the Company has amended its by-laws
to provide that Section 607.0902 of the Florida Business Corporation Act shall
not apply to control-share acquisitions of shares of the Company, in accordance
with the articles of incorporation and by-laws of the Company and as permitted
under Section 607.0902(5) of the Florida Business Corporation Act.

          2.26 NO OMISSIONS.  None of the Statements of Essential Facts
contained in Article II and none of the representations, warranties and
covenants of the Company contained herein or in the schedules provided for
herein or in the Financial Statements is false or misleading in any material
respect or omits to state a fact herein or therein necessary to make such
statements not misleading in any material respect.


                                  ARTICLE III
          STATEMENTS OF ESSENTIAL FACTS CONCERNING NTC AND NT-FLORIDA

          This Agreement is entered into by the Company upon the understanding,
and NTC represents and warrants, that the following Statements of Essential
Facts are true and correct on the date of this Agreement.

          3.1  ORGANIZATION AND EXISTENCE OF NTC AND NT-FLORIDA.  NTC and NT-
Florida are corporations duly organized, validly existing and in good standing
under the laws of the  States of Delaware and Florida, respectively.   Each of
NTC and NT-Florida has the corporate power to own its own properties and to
carry on its business as it is now being conducted, and each is duly qualified
and in good standing as a foreign corporation in each jurisdiction where the
location and character of its properties and the business conducted by it
require such qualification.

          3.2  CAPITALIZATION.

          (a) The authorized capital stock of NTC consists of (a)  140,000,000
shares of common stock, par value $1.66 2/3 per share, of which  53,142,573
shares were issued and outstanding as of November 30, 1993, and (b)  10,000,000
shares of Preferred Stock, of which 51,200 shares are issued and outstanding;

          (b) The authorized capital stock of NT-Florida consists of 1,000
shares of common stock, par value  $1.00 per share, all of which are issued and
outstanding and are owned of record and beneficially by NTC; and

          (c)  The shares of common stock of NTC deliverable pursuant to this
Agreement and the Merger Agreement will be duly authorized and, upon issuance
and delivery in accordance with the terms hereof and thereof, will be validly
issued, fully paid, and nonassessable, with no liability attaching to the
ownership thereof arising from NTC or NT-Florida, will have been registered
under the Securities Act of 1933 (the "Securities Act"), will have been
registered or qualified under the

                                      A-14
<PAGE>
 
securities laws of all jurisdictions in which such registration or qualification
is required, based on information provided by the Company, and will be qualified
for inclusion in the NASDAQ System.

          3.3  AUTHORIZATION OF TRANSACTIONS AND AGREEMENTS.  The execution,
delivery, and performance of this Agreement have been duly authorized by the
board of directors of NTC, and the execution, delivery and performance of the
Merger Agreement will be, prior to the Closing, duly authorized by the boards of
directors of NTC and NT-Florida in accordance with their respective certificate
and articles of incorporation and by-laws and governing statutes.  This
Agreement constitutes, and the Merger Agreement will constitute, the legal,
valid and binding obligations of NTC and, in the case of the Merger Agreement,
NT-Florida, enforceable against each of them in accordance with their respective
terms.  Approval of this Agreement or the Merger Agreement by the stockholders
of NTC is not required by law or by the rules of the National Association of
Securities Dealers, Inc. (the "NASD") and approval of the Merger Agreement by
the sole shareholder of NT-Florida is not required by law.  NTC has the
corporate power to execute, deliver, and perform this Agreement and the Merger
Agreement and to consummate the transactions herein and therein contemplated,
and NT-Florida has the corporate power to execute, deliver, and perform the
Merger Agreement and to consummate the transactions therein contemplated, and
such execution, delivery, and performance do not violate any provisions of the
certificate of incorporation of NTC, the articles of incorporation of NT-Florida
or the respective by-laws of NTC or NT-Florida, or any agreement to which either
NTC or NT-Florida is a party or by which either NTC or NT-Florida is otherwise
bound.  Except for the approvals of the Federal Reserve Board and the Department
of Banking and Finance of the State of Florida referred to in Section 4.4, the
approval of the Merger Agreement by the board of directors of NT-Florida, the
registration of the offer and sale of the common stock of NTC to be issued
pursuant to the Merger under the Securities Act and the registration or
qualification of the common stock of NTC under any applicable state securities
or "blue sky" laws, and the filing with the NASD of prior notice of the issuance
of additional shares of common stock of NTC, no consent of any governmental
authority or other person is required to be obtained, and no prior notice to any
governmental authority or other person is required to be given, by NTC or NT-
Florida in order to permit consummation of the Merger.

          3.4  SEC FILINGS AND FINANCIAL STATEMENTS.

          (a) NTC has heretofore delivered to the Company copies of NTC's (a)
Annual Report on Form 10-K for the fiscal year ended December 31, 1992, (ii)
1992 Annual Report to Shareholders, (iii) Quarterly Reports on Form 10-Q for the
fiscal quarters ended March 31, 1993, June 30, 1993 and September 30, 1993 and
(iv) all other reports, registration statements and other documents filed by NTC
with the Securities and Exchange Commission (the "Commission") since December
31, 1992 (collectively, the "NTC Filings").  Since December 31, 1992, NTC has
timely filed all reports, registration statements and other documents required
to be filed with the Commission under the rules and regulations of the
Commission, and all such reports, registration statements and other documents
have complied in all material respects, as of their respective filing dates and
effective dates, as the case may be, with all applicable requirements of the
Securities Act or the Securities Exchange Act of 1934 (the "Exchange Act").  As
of their respective filing and effective dates, none of such reports,
registration statements or other documents contained any untrue statement of a
material fact or omitted to state a material fact required to be stated therein
or necessary in order to make the statements therein, in light of the
circumstances under which they were made, not misleading.

                                      A-15
<PAGE>
 
          (b) The audited consolidated financial statements and unaudited
interim financial statements of NTC contained or incorporated by reference in
the NTC Filings have been prepared in conformity with generally accepted
accounting principles applied on a consistent basis, and, together with the
notes thereto, present fairly the consolidated financial position of NTC and its
subsidiaries at the dates shown and the consolidated results of their
operations, changes in stockholders' equity and cash flows for the periods then
ended.  The interim financial statements as at, and for, the periods ending
March 31, 1993, June 30, 1993 and September 30, 1993 include all adjustments
necessary for a fair presentation of the financial position of NTC and its
subsidiaries and the results of their respective operations for the interim
periods presented, subject to normal,  recurring year-end adjustments and the
omission of footnote disclosure.

          3.5  UNDISCLOSED LIABILITIES.  Neither NTC nor any of its subsidiaries
has any material liabilities or obligations, whether absolute, accrued,
contingent or otherwise, existing or arising out of any transaction or state of
facts existing on or prior to the date hereof which, under the Exchange Act and
the applicable rules and regulations of the Commission thereunder, (a) were
required to be disclosed in an Annual Report on Form 10-K or a Quarterly Report
on Form 10-Q as of the date of such reports or (b) are required to have been
disclosed in a Current Report on Form 8-K as of the date hereof, except as, and
to the extent, disclosed in reports or documents heretofore filed by NTC with
the Commission or as and to the extent disclosed, reflected or reserved against
in the financial statements included or incorporated by reference therein.

          3.6  LITIGATION.  NTC, its subsidiaries and the institution-affiliated
parties (as defined in 12 U.S.C. (S)1813(u)) of each are in compliance in all
material respects with all applicable federal, state, county and municipal laws
and regulations (a) that regulate or are concerned in any way with the ownership
and operation of banks or the business of banking or of acting as a fiduciary,
including those laws and regulations relating to the investment of funds, the
taking of deposits, the lending of money, the collection of interest, the
extension of credit and the location and operation of banking facilities, or (b)
that otherwise relate to or affect the business or assets of NTC or any of its
subsidiaries or the assets owned, used, occupied or managed by NTC or any of its
subsidiaries, except for such instances of noncompliance which, in the
aggregate, are not expected by NTC to have a material adverse effect on the
business, income, operations, assets, liabilities, financial condition or
prospects of NTC and its subsidiaries, taken as a whole.  There are no claims,
actions, suits, or proceedings pending or, to the best knowledge of the NTC,
threatened or contemplated against or affecting NTC, any of its subsidiaries or
the institution-affiliated parties of either NTC or any of its subsidiaries (in
their capacities as such), at law or in equity, or before any federal, state,
municipal, or other governmental authority or any arbitrator or arbitration
panel, whether by contract or otherwise, that are required to be disclosed in
the NTC Filings other than those which have been disclosed therein.  Since
September 30, 1993, there have been no such claims, actions, suits, or
proceedings filed or, to the best knowledge of NTC, threatened or contemplated,
and there has been no material developments with respect to any claim, action,
suit or proceeding previously disclosed in the NTC Filings, which NTC would have
been required to disclose in an Annual Report on Form 10-K or a Quarterly Report
on Form 10-Q had such claim, action, suit or proceeding been filed or known to
have been threatened  contemplated, or had such material development occurred,
prior to the date of  filing of such report.  All pending legal or governmental
proceedings to which NTC or any of its subsidiaries is a party or of which any
property of NTC or any of its subsidiaries is subject which are not disclosed in
the NTC Filings, including ordinary routine litigation incidental to the
business of NTC and its subsidiaries, are, considered in the aggregate, not
material.  There is no decree, judgment, or order or supervisory

                                      A-16
<PAGE>
 
agreement of any kind in existence against or restraining NTC, any of its
subsidiaries or any of their respective institution-affiliated parties from
taking any action of any kind in connection with the business of NTC or any of
its subsidiaries.  Neither NTC nor any of its subsidiaries has received from any
regulatory authority any notice or threat of enforcement actions, or any
criticism, recommendation or suggestion of a material nature, and NTC has no
reasonable basis for believing that any such notice or threat, criticism,
recommendation or suggestion not otherwise disclosed herein is contemplated,
concerning capital, compliance with laws or regulations, safety or soundness,
fiduciary duties or other banking or business practices that has not been
resolved to the reasonable satisfaction of such authority except for such
notices, threats of enforcement actions, criticisms, recommendations or
suggestions which, in the aggregate, are not expected by NTC to have a material
adverse effect on the business, income, operations, assets, liabilities,
financial condition or prospects of NTC and its subsidiaries, taken as a whole.

              3.7  NTC REPORTS.  Since January 1, 1991, NTC and NT-Florida have
filed all reports, registrations, and statements, together with any amendments
required to be made with respect thereto, required to be filed with the Federal
Reserve Board, the Federal Reserve Bank of Chicago, the Federal Reserve Bank of
Atlanta and the Department of Banking and Finance of the State of Florida
(collectively, the "NTC Regulatory Reports").  As of their respective dates,
such NTC Regulatory Reports complied in all material respects with the statutes,
rules and regulations enforced or promulgated by the applicable regulatory
authority with which they were filed and did not contain any untrue statement of
a material fact or omit to state a material fact required to be stated therein
or necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading.

          3.8  BROKERS' AND FINDERS' FEES.  NTC has used the services of Goldman
Sachs & Co. in connection with the transactions contemplated in this Agreement,
and NTC bears the sole obligation for any brokerage commissions, finders' fees
or like compensation due Goldman Sachs & Co. with respect to those services.

          3.9  NO ADVERSE CHANGES; CONDUCT OF BUSINESS IN NORMAL COURSE.  Other
than as specifically disclosed in this Agreement, the NTC Filings or any other
documents referred to in this Agreement as having been delivered to the Company,
there has not occurred (1) any material adverse change since September 30, 1993
in the business, income, operations, assets, liabilities (whether absolute,
accrued, contingent or otherwise), financial condition or prospects of NTC, or
(2) any condition (other than general economic or competitive conditions),
event, circumstance, fact or other occurrence, whether occurring before or since
September 30, 1993, that may reasonably be expected to have or result in such a
material adverse change.  Since September 30, 1993 the business of NTC has been
conducted only in the ordinary and usual course consistent with past practice.

          3.10 NO OMISSIONS.  None of the Statements of Essential Facts
contained in Article III and none of the representations, warranties and
covenants of NTC contained herein or the statements contained in the NTC Filings
or in the financial statements contained or incorporated in the NTC Filings is
false or misleading in any material respect or omits to state a fact herein or
therein necessary to make such statements not misleading in any material
respect.

                                      A-17
<PAGE>
 
                                  ARTICLE IV
                        AGREEMENTS PENDING THE CLOSING

          Pending the Closing, the parties to this Agreement hereby agree as
follows:
    
          4.1  CONDUCT OF BUSINESS.  The Company shall conduct the Company's
business and shall cause the Bank to conduct its business in the usual and
ordinary course consistent with prudent banking practice.  Without limiting the
foregoing, without the prior written consent of NTC, (a) no change shall be made
in the articles of incorporation or by-laws of the Company or the charter or by-
laws of the Bank; (b) no change shall be made in the capitalization of the
Company or the Bank or in the number of issued and outstanding shares of the
Company or the Bank; (c) the compensation of officers or key employees of the
Company or the Bank shall not be increased; provided, however, that (i) the
compensation of officers and key employees of the Company and the Bank may be
increased effective January 1, 1994, in a manner consistent with prior practice
of the Company and the Bank, provided that the combined amount of the increases
paid to all such officers and key employees shall not exceed, in the aggregate,
$60,000, and (ii) the Company and the Bank may pay to their employees year-end
bonuses for the 1993 fiscal year, in a manner consistent with prior practice of
the Company and the Bank, provided that the aggregate amount of all such bonuses
paid does not exceed $100,000; (d) no loans, or renewals or restructurings of
loans, in the amount of $300,000 or more (including loans to any one borrower or
related group of borrowers which, in the aggregate, equal or exceed $300,000)
shall be made by the Bank except in the ordinary course of business and
consistent with prudent banking practices and policies and applicable rules and
regulations of regulatory authorities with respect to amount, terms, security
and quality of such borrower's or borrowers' credit; (e) no dividends or other
distributions shall be declared or paid by the Company or the Bank other than a
cash dividend in the aggregate amount of $1,062,000 to be paid by the Bank to
the Company and by the Company to its shareholders; (f) the Company and the Bank
shall each use their best efforts to maintain their present insurance coverage
in respect to their properties and business; (g) no significant changes shall be
made in the general nature of the business conducted by the Company or the Bank;
(h) no employment, consulting, or other similar agreements shall be entered into
by the Company or the Bank that are not terminable by the Company or the Bank on
30 days' notice or less without penalty or obligation; (i) neither the Company
nor the Bank shall take any action that would result in a termination, partial
termination, curtailment, discontinuance of a Plan or merger of any Plan into
another plan or trust; (j) the Company and the Bank shall file all Returns in a
timely manner and shall not make any application for or consent to any extension
of time for filing any Return or any extension of the period of limitations
applicable thereto; (k) neither the Company nor the Bank shall make any
expenditure for fixed assets in excess of $25,000 for any single item, or
$100,000 in the aggregate, or shall enter into leases of fixed assets having an
annual rental in excess of $25,000; (l) neither the Company nor the Bank shall
incur any liabilities or obligations, make any commitments or disbursements,
acquire or dispose of any property or asset, make any contract or agreement, or
engage in any transaction except in the ordinary course consistent with prudent
banking and fiduciary practices (which includes accepting new fiduciary
appointments on terms consistent with past practices); (m) neither the Company
nor the Bank shall do or fail to do anything that will cause a breach of, or
default under, any contract, agreement, commitment, obligation, appointment,
plan, trust or other arrangement to which the Company or the Bank is a party or
by which either the Company or the Bank is otherwise bound or under which the
Bank has agreed to act as a fiduciary or otherwise exercise fiduciary powers;
(n) the Bank shall not engage or agree to engage in any "covered transaction"
within the meaning of Sections 23A or 23B of the Federal Reserve Act
     
                                      A-18
<PAGE>
 
(without regard to the applicability of any exemptions contained in Section 23A)
or any transaction of the kind referred to in Section 2.10; (o) the Bank shall
only purchase or invest in obligations of the government of the United States or
agencies of the United States or state or local governments having maturities of
not more than  five years and which municipal obligations have been assigned a
rating of A or better by Moody's Investors Service or by Standard & Poor's; (p)
no changes of a material nature shall be made in either the Company's or the
Bank's accounting procedures, methods, policies or practices or the manner in
which the Company or the Bank maintain their records; and (q) the Bank shall not
accept or renew any brokered

deposits.  The Company may request the consent of NTC to any of the foregoing
actions by furnishing NTC with a written request which describes the action
proposed to be taken by the Company, which consent shall not be unreasonably
withheld.  NTC shall have a period of ten days from the date of receipt of such
request (determined in accordance with Section 7.7 hereof) in which to notify
the Company that it has either consented, or refused to consent, to the proposed
action.  NTC's failure to respond to any such request within such ten-day period
shall be deemed to constitute a consent to the action proposed in the Company's
request.  The Company acknowledges and agrees that, in determining the
reasonableness of any action proposed by the Company, NTC shall be entitled to
consider NTC's purpose and intent in entering into this Agreement and its
interest in preserving the business and operations of the Company and the Bank
as conducted on the date hereof.  The Company further acknowledges and agrees
that any refusal by NTC to consent to any of the actions prohibited by clauses
(a), (b), (c), (e), (g), (i), (n) or (p) of this Section 4.1 shall be deemed
reasonable.

          4.2  ACCESS TO INFORMATION.  To the extent permissible under law, the
Company shall, and shall cause the Bank to, (a) give NTC and its representatives
full access to further information (including, but not limited to, records,
files, correspondence, tax work papers and audit work papers) with respect to
the Company and the Bank; and (b) furnish to NTC and its representatives, as
soon as they become available, all reports on loans and investments of the Bank,
month-end balance sheets and profit and loss statements of the Bank, internal
and external audit reports of the Bank and such other reports relating to the
Bank (including its fiduciary activities and the ownership or management of
assets in fiduciary accounts) that NTC may reasonably request.  To the extent
permissible under law, NTC shall, and shall cause NT-Florida to, (a) give the
Company and its representatives full access to such information with respect to
NTC and NT-Florida as may be reasonably required by the board of directors of
the Company to determine the adequacy of the consideration paid for the Company
Common Stock; and (b) furnish to the Company copies of any documents filed with
the Commission and any written communications sent to NTC's stockholders.  Each
of NTC and the Company shall use such information solely for the purpose of
conducting business, legal and financial reviews of the other party and for such
other purposes as may be related to this Agreement.  Each of NTC and the Company
shall maintain the confidentiality of all such information (other than
information which is in the public domain or otherwise ascertainable from public
or outside sources) except to the extent that disclosure is required by judicial
process or governmental or regulatory authorities.  Pending the Closing,
representatives of NTC shall be given full access to the Company and the Bank's
business activities and afforded the opportunity to observe their business
activities and consult with their directors and officers regarding the same on
an ongoing basis.
    
          4.3  SHAREHOLDERS MEETING; PROXY STATEMENT.  As soon as practicable
after the date of this Agreement, and in no event later than March 31, 1995, the
Company shall call and hold a special meeting of the shareholders of the Company
(the "Shareholders Meeting") to act upon and consider the Merger and the Merger
Agreement in accordance with the articles of incorporation     

                                      A-19
<PAGE>
 
and by-laws of the Company and applicable Florida law.   Prior to the
Shareholders Meeting, the Company will prepare and distribute to its
shareholders a definitive proxy statement (the "Proxy Statement") that will
comprise part of the Registration Statement (as defined in Section 4.5 hereof).
The Proxy Statement shall contain (a) such information as would be required to
be included in such a proxy statement under the Securities Act, the Exchange
Act, any applicable rules and regulations thereunder, and any applicable state
corporate and securities laws applicable to the offering and sale of the common
stock of NTC in the Merger and the solicitation of proxies for the Shareholders
Meeting, and (b) such additional information as NTC deems reasonably necessary
so that the Proxy Statement may be included as part of the Registration
Statement.  NTC shall furnish to the Company such information relating to it and
its affiliates and the transactions contemplated in this Agreement and the
Merger Agreement and such further information as may be necessary or as may be
reasonably requested by the Company for use in the Proxy Statement.  The Company
shall furnish NTC and its counsel with a copy of the Proxy Statement in advance
of mailing and a reasonable time prior to the proposed date on which the
Registration Statement (as defined in Section 4.5 hereof) is to be filed with
the Commission, and the Company shall make such changes to the Proxy Statement
as NTC deems necessary to permit the Proxy Statement to be included in the
Registration Statement.  The Company shall not mail or otherwise furnish or
publish to its shareholders any proxy solicitation material or other material
relating to the Merger or the Merger Agreement that might constitute a
"prospectus" within the meaning of the Securities Act other than the Proxy
Statement.  Subject to the fiduciary duties of the directors of the Company, the
Company, acting through its board of directors shall (a) recommend to the
shareholders of the Company that they vote their shares in favor of the Merger
and the Merger Agreement and shall reflect such recommendation in the Proxy
Statement and (b) take all lawful action to solicit proxies for and otherwise
obtain shareholder approval of the Merger and Merger Agreement.

          4.4  REGULATORY APPROVALS.  As soon as practicable, NTC will, and will
cause NT-Florida to, (a) file with the Federal Reserve Board an application for,
and use its best efforts to obtain, approval of the transactions contemplated by
this Agreement and the Merger Agreement under the Bank Holding Company Act of
1956, as amended, upon such terms and conditions as are satisfactory to NTC, and
(b) file with the Department of Banking and Finance of the State of Florida an
application for, and use its best efforts to obtain, a certificate of approval
of a change of control of the Bank, upon such terms and conditions as are
satisfactory to NTC.  The Company shall, and shall cause the Bank to, cooperate
fully in the process of obtaining such approvals.

          4.5  REGISTRATION STATEMENT.  As soon as reasonably practicable after
the date hereof, NTC shall prepare and file with the Commission a Registration
Statement registering under the Securities Act the offer and sale of the shares
of common stock of NTC to be issued in the Merger (the "Registration
Statement").  NTC shall use its best efforts to have the Registration Statement
declared effective and shall maintain such effectiveness until immediately after
the Effective Date.  The Company shall cooperate with NTC in the preparation,
filing and process of securing the effectiveness of the Registration Statement
and shall furnish to NTC such information relating to it and its affiliates and
the transactions contemplated in this Agreement and the Merger Agreement and
such further and supplemental information as may be necessary or as may be
reasonably requested by NTC for use in the Registration Statement.  NTC will use
its best efforts to register or qualify the shares of common stock of NTC to be
issued in the Merger under the securities or blue sky laws of all jurisdictions
in which such registration or qualification is required, based on information
provided by the Company.

                                      A-20
<PAGE>
 
          4.6  INFORMATION TO BE INCLUDED IN PROXY STATEMENT AND REGISTRATION
STATEMENT.  None of the information furnished by NTC or the Company for
inclusion in the Registration Statement, the Proxy Statement, or any other
document filed with the Commission or any state securities commission, at the
respective times at which such documents are filed with the Commission or such
state securities commission or, in the case of the Registration Statement, when
it becomes effective, or in the case of the Proxy Statement, when mailed or at
the time of the Shareholders Meeting, shall be false or misleading with respect
to any material fact or shall omit to state any material fact necessary in order
to make the statements therein, in light of the circumstances in which they were
made, not misleading.

          4.7  AFFILIATE LETTERS.  The Company shall provide NTC with such
information as may be reasonably necessary to determine the identity of those
persons who may be deemed to be "affiliates" of the Company within the meaning
of Rule 145 (or any successor rule) promulgated by the Commission under the
Securities Act or within the meaning of Commission Staff Accounting Bulletin No.
65 (interpreting certain requirements for treating a business combination as a
pooling of interests) and a list of those persons whom the Company believes may
be deemed to be affiliates.  Within 30 days of the execution of this Agreement,
the Company will obtain and deliver to NTC affiliate letters, substantially in
the form of Exhibit B to this Agreement, from each of the directors and
principal officers of the Company and will use its best efforts to obtain such
letters from the holders of five percent or more of the outstanding shares of
the Common Stock of the Company and from any other persons who, in the opinion
of counsel for NTC, may be deemed to be affiliates within the meaning of Rule
145 or Commission Staff Accounting Bulletin No. 65.

          4.8  LOAN REVIEW.  The Company shall cause the Bank, prior to the
Closing Date, to write off all loans of the Bank that are required to be written
off by the Bank's regulators or that, in conformity with past practices and
policies of the Bank, should be written off as loan losses.  In addition, NTC
shall be entitled to review the loan portfolio of the Bank and shall be
furnished with full information regarding the status of each loan contained
therein, as of a date not more than thirty (30) days prior to the Closing Date,
and NTC and the Company shall negotiate in good faith regarding the write-off of
potential loan losses (net of reasonably conservative estimates of collateral
recoveries and of applicable reserves) identified to the Company by NTC.

          4.9  BOARD OF DIRECTORS' NOTICES AND MINUTES.  To the extent
permissible under law, the Company shall promptly transmit to NTC copies of all
notices, minutes, consents and other materials that the Company or the Bank
provide to their respective directors, other than materials relating to any
proposed acquisition of the Company or the Bank.  NTC agrees to hold all such
information in confidence and trust and to act in a fiduciary manner with
respect to such information.

          4.10 BEST EFFORTS.  NTC and the Company shall use their best efforts
in good faith to satisfy the various conditions to Closing and to consummate the
Merger as soon as practicable.  None of the parties hereto will intentionally
take or intentionally permit to be taken any action that would be in breach of
the terms or provisions of this Agreement or that would cause any of the
representations contained herein to be or become untrue.

          4.11 BUSINESS RELATIONS AND PUBLICITY.  The Company will use its best
efforts to preserve the reputation and relationship of the Company and the Bank
with suppliers, clients, customers, employees, and others having business
relations with the Company or the Bank.  No

                                      A-21
<PAGE>
 
press release or other communication in connection with or relating to this
Agreement or the transactions contemplated hereby (other than communications
with appropriate regulatory authorities) shall be issued or made except as
mutually agreed upon; provided that NTC, after consultation with the Company,
may make such disclosures concerning the transactions provided for herein as NTC
believes are required by the Exchange Act.

          4.12 NO CONDUCT INCONSISTENT WITH THIS AGREEMENT.  The Company shall
not (a) offer or sell, or negotiate with or entertain any proposals from any
other person for any such offer or sale of, any shares of the capital stock of
the Company or the Bank, or (b) negotiate with or entertain any proposals from
any other person for any other transaction wherein the business or substantially
all of the properties of the Company or the Bank would be acquired, directly or
indirectly, by any party other than NTC or a subsidiary of NTC, except, in each
case, (i) upon the termination of this Agreement pursuant to Section 7.4, (ii)
with the prior written consent of NTC, (iii) pursuant to a written direction
from any regulatory authority or (iv) upon the receipt of an unsolicited offer
from a third party where the board of directors of the Company reasonably
believes that its fiduciary duties require it to enter into discussions with
such party.

          4.13 UNTRUE REPRESENTATIONS AND WARRANTIES.  During the term of this
Agreement, if any party becomes aware of any facts or of the occurrence or
impending occurrence of an event which would cause one or more of the
representations and warranties of such party contained in this Agreement to be
or become untrue as of the Closing Date then:

          (a) such party shall immediately give detailed written notice thereof
to the other party; and

          (b) such party shall use reasonable efforts to change such facts or
events to make such representations and warranties true, unless the same shall
have been waived in writing by the other party.


                                   ARTICLE V
                   CONDITIONS PRECEDENT TO OBLIGATIONS OF NTC

          Unless the conditions are waived by NTC, all obligations of NTC under
this Agreement are subject to the fulfillment, on or prior to the Closing, of
each of the following conditions:

          5.1  STATEMENTS OF ESSENTIAL FACTS; PERFORMANCE OF AGREEMENTS.  The
Statements of Essential Facts contained in Article II of this Agreement and any
representations or warranties of the Company contained herein or in any
documents, certificates, or schedules delivered by, or on behalf of, the Company
to NTC pursuant to this Agreement shall be true and correct in all material
respects at the Closing as though made on the Closing Date, and the Company
shall have performed in all material respects all agreements herein required to
be performed by it on or prior to the Closing.

          5.2  CLOSING CERTIFICATE.  NTC shall have received a certificate
signed by the Chief Executive Officer of the Company and dated as of the Closing
Date, certifying in such detail as NTC may reasonably request as to the
fulfillment of the conditions to the obligations of NTC as

                                      A-22
<PAGE>
 
set forth in this Agreement and required to be fulfilled by the Company or the
Bank on or before the Closing.

          5.3  REGULATORY APPROVALS.  NTC and NT-Florida shall have duly
obtained the approvals of the Federal Reserve Board and the Department of
Banking and Finance of the State of Florida referred to in Section 4.4 upon such
terms and conditions as are satisfactory to NTC, and a period of 30 days shall
have passed since the date of the approval under the Bank Holding Company Act of
1956 without the filing of any motion for rehearing or appeal from such approval
or the commencement of any suit or action under the antitrust laws of the United
States seeking to enjoin the transactions provided for herein or to obtain
substantial damages in respect of them.

          5.4  APPROVAL OF MERGER AND DELIVERY OF MERGER AGREEMENT. The Merger
Agreement and the transactions contemplated therein shall have been approved by
the vote of the shareholders of the Company at a meeting called and held in
accordance with the laws of the State of Florida and the articles of
incorporation and by-laws of the Company.  The proper officers of the Company
shall have executed and delivered to NT-Florida copies of the Merger Agreement
and of articles of merger, in form suitable for filing with the Secretary of
State of the State of Florida,  and shall have executed and delivered all such
other certificates, statements, or instruments as may be necessary or
appropriate to effect such filings.  Not more than 7.5% of the shares of the
Common Stock of the Company shall be subject to exercises of dissenters' rights
by the holders thereof in accordance with Sections 607.1302 and 607.1320 of the
Florida Business Corporation Act.

          5.5  EFFECTIVENESS OF THE REGISTRATION STATEMENT.  The Registration
Statement shall have become effective with respect to the shares of common stock
of NTC to be issued in the Merger, no stop order suspending the effectiveness of
such Registration Statement shall have been issued, no proceeding for that
purpose shall have been instituted or threatened, and all requests for
additional information on the part of the Commission shall have been complied
with to NTC's reasonable satisfaction.

          5.6  NO LITIGATION.  No suit or other action shall have been
instituted or threatened seeking to enjoin the consummation of the transactions
contemplated herein or in the Merger Agreement or to obtain other relief in
connection with this Agreement, the Merger Agreement or the transactions
contemplated herein or therein that NTC believes, in good faith and with the
written advice of counsel, makes it undesirable or inadvisable to consummate the
Merger by reason of the probability that the proceeding would result in the
issuance of an order enjoining the Merger or in a determination that NTC, NT-
Florida, the directors of NTC or NT-Florida, or the Company has failed to comply
with applicable legal requirements of a material nature in connection with the
Merger or actions preparatory thereto or would have a material adverse effect on
the future conduct of the business of the Company or the Bank.

          5.7  NET WORTH AND LOAN LOSS RESERVE REQUIREMENTS.  As of the last day
of the month preceding the Closing Date, (a) the shareholders' equity in the
Company, determined in conformity with generally accepted accounting principles
applied on a basis consistent with the preparation of the Financial Statements,
shall be at not less than $21,685,000, (b) the sum of the capital, surplus and
undivided profits of the Bank, determined in conformity with generally accepted
accounting principles applied on a basis consistent with the preparation of the
Financial Statements, shall be not less than $21,662,000, and (c) the Bank's
reserve for loan losses, determined as

                                      A-23
<PAGE>
 
described in Section 2.13, shall be not less than 1% of the Bank's net loans
(gross loans less unearned discounts).

          5.8  AUDIT.  NTC and Arthur Andersen & Co. shall have had an adequate
opportunity to conduct such a review or examination of the financial condition,
assets, liabilities, results of operation and business of the Company and the
Bank as NTC shall deem prudent, and such review or examination shall not have
disclosed matters that are  inconsistent in any material respect with the
representations and warranties of the Company contained in this Agreement.

          5.9  ENVIRONMENTAL SURVEYS.  NTC shall have received from the Company
copies of reports of Phase I environmental audits of all real property or
facilities used by either the Company or the Bank in the conduct of its
business, and of such other properties or facilities in which the Bank has any
interest (either individually or as a fiduciary) as identified by NTC, conducted
by an independent environmental consultant reasonably acceptable to NTC.  NTC
shall pay the cost of obtaining such Phase I environmental audits.  No such
environmental audit shall have identified any violation of the Environmental
Laws or condition relating to the environment, human health or safety which
could reasonably be expected to have a material adverse effect on the business,
income, operations, assets, liabilities, financial conditions or prospects of
the Company or the Bank.

          5.10 OPINION OF COUNSEL.  NTC shall have received the opinion of
Shutts & Bowen, counsel for the Company, dated as of the Closing Date, and in
form satisfactory to NTC and its counsel, to the effect that:

          (a) The Company is a corporation duly organized, validly existing, and
in good standing under the laws of the State of Florida, has the corporate power
to own its own properties and to carry on its business as it is now being
conducted, and is duly qualified and in good standing as a foreign corporation
in each jurisdiction where the location and character of its properties and the
business conducted by it require such qualification.  The Company has no
subsidiaries other than Bank.

          (b) The Bank is a state bank duly chartered and organized, validly
existing and authorized to transact the business of banking under the laws of
the State of Florida and is duly authorized and has full power to own its
properties and carry on its business as now being conducted.  The Bank is
empowered and authorized to exercise all trust powers available to a Florida
state bank under the laws of the State of Florida.  The Bank has no
subsidiaries.

          (c) The authorized capital stock of the Company consists of 1,000,000
shares of capital stock, par value $0.01 per share, of which 19,740 shares of
Common Stock of the Company are issued and outstanding.  The issued and
outstanding shares of Common Stock of the Company have been duly and validly
authorized and issued, are fully paid and nonassessable, and are free of
preemptive rights, except for the preemptive rights specified in Article VIII of
the Company's articles of incorporation.  Except for rights of NTC under this
Agreement, there are no options, agreements, contracts, or other rights in
existence to purchase or acquire from the Company any shares of capital stock of
the Company, whether now or hereafter authorized or issued.

          (d) The authorized capital stock of the Bank consists of 19,740 shares
of common stock, par value $25.00 per share, all of which are issued and
outstanding and are owned of record

                                      A-24
<PAGE>
 
and beneficially by the Company.  The issued and outstanding shares of Common
Stock of the Bank have been duly and validly authorized and issued, are fully
paid and nonassessable, and are free of preemptive rights.  All of such issued
and outstanding shares are free and clear of all security interests, liens,
claims, pledges, escrows, options, warrants, rights of purchase, equities,
charges, encumbrances, proxies, voting trusts and restrictions on transfer.
Except for rights of NTC under this Agreement, there are no options, agreements,
contracts, or other rights in existence to purchase or acquire from the Company
or the Bank any shares of capital stock of the Bank, whether now or hereafter
authorized or issued.

          (e) The execution, delivery, and performance of this Agreement and the
Merger Agreement, and the transactions contemplated herein and therein, have
been duly authorized by the board of directors of the Company and, in the case
of the Merger Agreement, by the shareholders of the Company, these being the
only corporate authorizations required under the Company's articles of
incorporation and by-laws and the laws of the State of Florida.  This Agreement
and the Merger Agreement constitute the legal, valid, and binding obligations of
the Company enforceable against the Company in accordance with their respective
terms, subject to applicable bankruptcy, insolvency, reorganization, moratorium,
or similar laws affecting creditors generally and to general principles of
equity.

          (f) The execution, delivery, and performance of this Agreement and the
Merger Agreement do not violate any provisions of the articles of incorporation
or by-laws of the Company or the charter or by-laws of the Bank, any provision
of applicable law or the regulations thereunder or, to the best knowledge of
such counsel after reasonable investigation, any contract or agreement to which
the Company or the Bank is a party or by which the Company or the Bank is
otherwise bound that would prohibit consummation of the transactions
contemplated by this Agreement and the Merger Agreement in the manner herein and
therein contemplated.

          (g) There are no claims, actions, suits, or proceedings pending or, to
the best knowledge of such counsel after reasonable investigation, threatened
against, the Company or the Bank, at law or in equity, or before any Federal,
state, municipal, or other governmental authority, or before any arbitrator or
arbitration panel, whether by contract or otherwise, or any decrees, judgments,
or orders of any kind in existence enjoining or restraining the Company or the
Bank or any of their directors, officers, or employees from taking action of any
kind in connection with the business of the Company or the Bank.

          (h) There are no actions, suits, or proceedings, pending or, to the
best knowledge of such counsel after reasonable investigation, threatened
against the Company to enjoin consummation of the Merger of the Company and NT-
Florida or to obtain other relief in connection with this Agreement or the
transactions contemplated hereby.

          (i) No consent, approval, authorization, order, registration or
qualification of or with any court or governmental agency or body having
jurisdiction over the Company or the Bank is required in connection with the
Merger or the consummation by the Company or the Bank of the other transactions
contemplated by this Agreement, except such as have been obtained.

          (j) No facts have come to the attention of such counsel that lead it
to believe that the Proxy Statement (other than the financial statements and
related schedules and other financial information contained therein, as to which
such counsel need express no opinion), at the

                                      A-25
<PAGE>
 
time of mailing to the shareholders of the Company, at the date of the
Shareholders' Meeting, as of the effective date of the Registration Statement or
as of the Closing Date, contained an untrue fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein,
in the light of the circumstances under which they were made, not misleading.

          In rendering its opinion, such counsel may rely as to matters of fact
upon such certificates of the officers of the Company or governmental officials
as such counsel deems appropriate.

          5.11 NO ADVERSE CHANGES.  There shall not have occurred since the date
of this Agreement (a) any material adverse change in the business, income,
operations, assets, liabilities, financial condition, or prospects of the
Company and the Bank, considered as a whole, or (2) any condition (other than
general economic or competitive conditions), event, circumstances, fact, or
other occurrence that may reasonably be expected to have or result in such a
material adverse change.

          5.12 POOLING OF INTEREST COMFORT LETTER.  NTC shall have received a
letter from Arthur Andersen & Co., in form satisfactory to NTC, approving the
accounting treatment of the Merger as a "pooling of interests" in accordance
with generally accepted accounting principles as of a date not more than five
business days prior to the Closing Date.

          5.13 AFFILIATE LETTERS.  Not later than 30 days following the date of
execution of this Agreement, NTC shall have received affiliate letters,
substantially in the form attached hereto as Exhibit B, from each of the
directors, principal officers, or holders of five percent or more of the
outstanding shares of the Common Stock of the Company and from any persons who,
in the opinion of counsel for NTC, may be deemed to be "affiliates" within the
meaning of Rule 145 under the Securities Act or Commission Staff Accounting
Bulletin No. 65, pursuant to which such affiliates shall agree, among other
things, not to make any sale, transfer or other disposition of (a) shares of
capital stock of the Company or NTC within 30 days prior to the Merger, and (b)
shares of common stock of NTC issued in the Merger prior to the publication by
NTC of the financial results of the combined operations of NTC and the Company
covering a period of at least 30 days after the Merger.

          5.14 CONSENTS AND PERMISSIONS.  The Company and the Bank shall have
obtained all such written consents, permissions and approvals as are required
under any agreements, contracts, appointments, indentures, plans, trusts or
other arrangements with third parties required to effect the transactions
contemplated by this Agreement and the Merger Agreement.

          5.15 COMFORT LETTER.  NTC shall have received from KPMG Peat Marwick
"comfort letters" dated the date of mailing of the Proxy Statement and the
Effective Date, covering matters customary to transactions such as the Merger
and in form and substance reasonably satisfactory to NTC.

          5.16 OTHER DOCUMENTS.  NTC shall have received at the Closing such
other customary documents, certificates, or instruments as it may have
reasonably requested evidencing compliance by the Company  with the terms and
conditions of this Agreement.

                                      A-26
<PAGE>
 
                                 ARTICLE VI
               CONDITIONS PRECEDENT TO OBLIGATIONS OF THE COMPANY

          Unless the conditions are waived by the Company, all obligations of
the Company under this Agreement are subject to the fulfillment, on or prior to
the Closing, of each of the  following conditions:

          6.1  STATEMENTS OF ESSENTIAL FACTS; PERFORMANCE OF AGREEMENTS.  The
Statements of Essential Facts contained in Article III of this Agreement and any
representations or warranties of NTC contained herein or in any documents,
certificates, or schedules delivered by NTC or on its behalf to the Company
pursuant to this Agreement shall be true and correct in all material respects at
the Closing as though made on the Closing Date, and NTC shall have performed in
all material respects all agreements herein required to be performed by it on or
prior to the Closing.

          6.2  CLOSING CERTIFICATE.  The Company shall have received a
certificate signed by the Chairman, President and Chief Executive Officer, a
Senior Executive Vice President, an Executive Vice President, or a Senior Vice
President of NTC and dated as of the Closing Date, certifying in such detail as
the Company may reasonably request, as to the fulfillment of the conditions to
the obligations of the Company as set forth in this Agreement.

          6.3  REGULATORY APPROVALS.  NTC and NT-Florida shall have duly
obtained the approvals of the Federal Reserve Board and the Department of
Banking and Finance of the State of Florida referred to in Section 4.4 and a
period of 30 days shall have passed since the date of the approval under the
Bank Holding Company Act of 1956 without the filing of any motion for rehearing
or appeal from such approval or the commencement of any suit or action under the
antitrust laws of the United States seeking to enjoin the transactions provided
for herein or to obtain substantial damages in respect of them.

          6.4  APPROVAL OF MERGER AND DELIVERY OF MERGER AGREEMENT.  The Merger
Agreement and the transactions contemplated therein shall have been approved by
the shareholders of the Company in accordance with the laws of the State of
Florida and the articles of incorporation and by-laws of the Company.  The
proper officers of NT-Florida and NTC shall have executed and delivered to the
Company copies of the Merger Agreement and the proper officers of NT-Florida
shall have executed and delivered articles of merger, in form suitable for
filing with the Secretary of State of the State of Florida, and shall have
executed and delivered all such other certificates, statements, or instruments
as may be necessary or appropriate to effect such a filing.

          6.5  EFFECTIVENESS OF THE REGISTRATION STATEMENT.  The Registration
Statement shall have become effective with respect to the shares of common stock
of NTC to be issued in the Merger, no stop order suspending the effectiveness of
such Registration Statement shall have been issued and no proceeding for that
purpose shall have been instituted or threatened, and all requests for
additional information on the part of the Commission shall have been complied
with to the Company's reasonable satisfaction.

          6.6  NO LITIGATION.  No suit or other action shall have been
instituted or threatened seeking to enjoin the consummation of the transactions
contemplated hereby or to obtain other relief in connection with this Agreement
or the transactions contemplated hereby that the Company believes, in good faith
and with the written advice of counsel, makes it undesirable

                                      A-27
<PAGE>
 
or inadvisable to consummate the Merger by reason of the probability that the
proceeding would result in the issuance of an order enjoining the Merger or in a
determination that the Company, its directors, NTC or NT-Florida has failed to
comply with applicable legal requirements of a material nature in connection
with the Merger or actions preparatory thereto or would have a material adverse
effect on the future conduct of the business of NTC, NT-Florida or the Company.

          6.7  NET WORTH REQUIREMENT.  As of the last day of the month preceding
the Closing Date, the stockholders' equity in NTC, determined in conformity with
generally accepted accounting principles applied on a basis consistent with the
preparation of the financial statements contained or incorporated by reference
in the NTC Filings, shall be at not less than $1,115,700,000.

          6.8  OPINION OF COUNSEL.  The Company shall have received the opinion
of Schiff Hardin & Waite, counsel for NTC, dated as of the Closing Date, and in
form satisfactory to the Company and its counsel to the effect that:

          (a) NTC and NT-Florida are corporations duly organized, validly
existing and in good standing under the laws of the States of Delaware and
Florida, respectively.  Each of NTC and NT-Florida has the corporate power to
own its own properties and to carry on its business as it is now being
conducted.

          (b) The shares of common stock of NTC deliverable pursuant to this
Agreement and the Merger Agreement will be duly authorized and, upon issuance
and delivery in accordance with the terms hereof and thereof, will be validly
issued, fully paid, and nonassessable, with no liability attaching to the
ownership thereof arising from NTC or NT-Florida, and will have been registered
under the Securities Act and will have been registered or qualified under the
securities laws of all jurisdictions in which such registration or qualification
is required, based on  information provided by the Company, and will be
qualified for inclusion in the NASDAQ System.

          (c) The execution, delivery and performance of this Agreement and the
transactions contemplated herein have been duly authorized by the board of
directors of NTC and the execution, delivery and performance of the Merger
Agreement have been duly authorized by the boards of directors of NTC and NT-
Florida, these being the only corporate authorizations required under NTC's
certificate of incorporation and by-laws, NT-Florida's articles of incorporation
and by-laws, and the laws of the States of Delaware and Florida.  This Agreement
and the Merger Agreement constitute the legal, valid, and binding obligations of
NTC and, in the case of the Merger Agreement, of NT-Florida, enforceable against
each of them in accordance with their respective terms, subject to applicable
bankruptcy, insolvency, reorganization, moratorium, or similar laws affecting
creditors generally and to general principles of equity.

          (d) The execution, delivery, and performance of this Agreement and the
Merger Agreement do not violate any provisions of the certificate of
incorporation or by-laws of NTC or  the articles of incorporation or by-laws of
NT-Florida, any provision of applicable law or the regulations thereunder or, to
the best of such counsel's knowledge after reasonable investigation, of any
contract or agreement to which NTC or NT-Florida is a party or by which either
is otherwise bound that would prohibit consummation of the transactions
contemplated by this Agreement and the Merger Agreement in the manner herein and
therein contemplated.

                                      A-28
<PAGE>
 
          (e) There are no claims, actions, suits, or proceedings, pending or,
to the best knowledge of such counsel after reasonable investigation, threatened
against NTC or NT-Florida at law or in equity, or before any federal, state,
municipal, or other governmental authority, or any decrees, judgments, or orders
of any kind that are in existence enjoining or restraining NTC or NT-Florida or
any of their respective directors, officers, or employees from taking action of
any kind in connection with the business of NTC or NT-Florida.

          (f) There are no actions, suits, or proceedings, pending or, to the
best knowledge of such counsel after reasonable investigation, threatened
against NTC or NT-Florida, to enjoin consummation of the Merger or to obtain
other relief in connection with this Agreement, the Merger Agreement or the
transactions contemplated herein or therein.

          (g) No consent, approval, authorization, order, registration or
qualification of or with any court or governmental agency or body having
jurisdiction over NTC or its subsidiaries is required for the issuance of the
shares by NTC in connection with the Merger or the consummation by NTC or NT-
Florida of the other transactions contemplated by this Agreement, except such as
have been obtained.

          (h) The Registration Statement and prospectus set forth therein (the
"Prospectus") and any amendments and supplements thereto made prior to the
Closing Date (other than the financial statements and related schedules and
other financial information contained or incorporated by reference therein, as
to which such counsel need express no opinion) comply as to form in all material
respects with the requirements of the Securities Act, as applicable, and the
rules and regulations thereunder; such counsel has no reason to believe that, as
of the effective date of the Registration Statement, the date of the
Shareholders Meeting and the Closing Date, the Registration Statement or
Prospectus (other than the financial statements and related schedules and other
financial information contained or incorporated by reference therein, as to
which such counsel need express no opinion) or, as of its date, any further
amendment or supplement thereto made by NTC prior to the Effective Date,
contained an untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements therein,
in the light of the circumstances under which they were made, not misleading,
and such counsel does not know of any contracts or other documents of a
character required to be filed as an exhibit to the Registration Statement or
required to be incorporated by reference into the Prospectus or required to be
described in the Registration Statement or the Prospectus which have not been
filed or incorporated by reference or described as required.

          In rendering its opinion, such counsel may rely as to any of the
matters listed above upon an opinion of the General Counsel of NTC, which shall
be addressed to and delivered to the Company at the Closing, and may rely as to
matters of fact upon such certificates of the officers of NTC or governmental
officials as such counsel deems appropriate.

          6.9  NO ADVERSE CHANGES.  There shall not have occurred since the date
of this Agreement (a) any material adverse change in the business, income,
operations, assets, liabilities, financial condition, or prospects of NTC, or
(2) any condition (other than general economic or competitive conditions),
event, circumstances, fact, or other occurrence that may reasonably be expected
to have or result in such a material adverse change.

                                      A-29
<PAGE>
 
          6.10  COMFORT LETTER.  The Company shall have received from Arthur
Andersen & Co. "comfort letters" dated the date of mailing of the Proxy
Statement and the Effective Date, covering matters customary to transactions
such as the Merger and in form and substance reasonably satisfactory to the
Company.

          6.11  OTHER DOCUMENTS.  The Company shall have received at the Closing
all such other customary documents, certificates, or instruments as it may have
reasonably requested evidencing compliance by NTC with the terms and conditions
of this Agreement.

                                  ARTICLE VII
                                    GENERAL

          7.1  NON-SURVIVAL OF REPRESENTATIONS.  Except for the agreements set
forth in Sections 3.2(c), 7.2 and 7.3, none of the statements, representations,
warranties, and agreements made by the parties hereto shall survive the Closing.

          7.2  FURTHER ASSURANCES.  The parties hereto agree that at any time
and from time to time after the Closing each party will cause to be executed and
delivered to the other party such further instruments or documents as any other
party may reasonably require to give effect to the transactions contemplated
hereunder.

          7.3  EXPENSES.  The parties hereto shall each bear their respective
costs and expenses incurred in the consummation of this transaction; provided,
however, that in the event that (a) this Agreement is terminated by NTC pursuant
to Section 7.4(c) (other than as the result of a material breach of any
representation or warranty made by the Company if the Company demonstrates that
it did not know, and in the exercise of reasonable diligence, should not have
known, that such representation and warranty was untrue at the time it was
made), the Company shall reimburse NTC in an amount, not to exceed  $500,000,
for the out-of-pocket expenses, subject to verification thereof, that NTC has
incurred in furtherance of this Agreement and the transactions contemplated
herein, including, but not limited to, reasonable fees of professionals engaged
for such purpose by or on behalf of NTC; (b) this Agreement is terminated
pursuant to Section 7.4(f), the Company shall pay to NTC $500,000, which amount
is intended to compensate NTC for its out-of-pocket expenses and time and effort
in connection with the Agreement, (c) this Agreement is terminated by the
Company pursuant to Section 7.4(d) , NTC shall reimburse the Company in an
amount, not to exceed $300,000, for the out-of-pocket expenses, subject to
verification thereof, that the Company has incurred in furtherance of this
Agreement and the transactions contemplated herein, including, but not limited
to, reasonable fees of professionals engaged for such purpose by or on behalf of
the Company, or (d) this Agreement is terminated pursuant to Section  7.4(b)(ii)
if the regulatory application referred to in Section 7.4(b)(ii) shall not have
been accepted for filing by the Federal Reserve Board on or before June 30, 1994
or NTC and NT-Florida shall have failed to obtain the regulatory approvals
referred to in Sections 5.3 and 6.3 hereof, in each case by reason of factors
pertaining to NTC, NTC shall pay to the Company $300,000, which amount is
intended to compensate the Companyfor its out-of-pocket expenses and time and
effort in connection with the Agreement.  All costs and expenses reasonably
estimated to have been incurred by the Company shall be either paid or accrued
for on or prior to the Closing Date; provided, however, that nothing in this
Section 7.3 shall be deemed to relieve the Company of its liability to pay any
expenses incurred in connection with this Agreement following the Closing.

                                      A-30
<PAGE>
 
     
          7.4  TERMINATION.  This Agreement may be terminated (a) at any time by
written agreement between NTC and the Company, (b) by either NTC or the Company
if (i) the Closing has not occurred by March 31, 1995, or such later date agreed
to by the boards of directors of NTC and the Company, or (ii) the application of
NTC and NT-Florida for approval of the transactions contemplated by this
Agreement and the Merger Agreement has not been accepted by the Federal Reserve
Board for filing on or before June 30, 1994 or NTC and NT-Florida shall have
failed to obtain the regulatory approvals referred to in Sections 5.3 and 6.3
hereof, (c) by NTC by written notice to the Company, if the Company has breached
this Agreement in any material respect, (d) by the Company by written notice to
NTC, if NTC has breached this Agreement in any material respect, (e) by NTC by
written notice to the Company at any time on or prior to a date that is 30 days
after the execution of this Agreement if NTC reasonably determines that, based
upon the Company's or the Bank's financial or business condition or prospects,
consummation of the transactions contemplated herein will not be in the best
interests of NTC, (f) by the Company, if the board of directors of the Company
determines that its fiduciary duties require it to accept an unsolicited
Acquisition Offer (as hereinafter defined) from a third party or by NTC if an
Acquisition Offer from a third party is accepted by the Company or consummated,
in each case by written notice to the other party, (g) by the Company, by
written notice received by NTC, no later than 5:00 p.m., Eastern Standard Time,
on the third business day preceding the Closing Date, if the Closing Date Value
of the common stock of NTC shall be less than $33 per share, and (h) by NTC, by
written notice received by the Company no later than 5:00 p.m., Eastern Standard
Time, on the third business day preceding the Closing Date, if the Closing Date
Value of the common stock of NTC shall be greater than $48 per share. For
purposes of clause (f) of this Section 7.4, an Acquisition Offer shall mean any
proposed transaction or series of transactions involving or affecting the
Company or the Bank (or the securities or assets of either) that, if effected,
would constitute an acquisition of control of either the Company or the Bank
within the meaning of 12 USCA (S) 1817(j) (disregarding the exceptions set forth
in 12 USCA (S)1817(j)(17)) and the regulations of the Federal Reserve Board
thereunder. Notwithstanding the foregoing, the Company shall not have the right
to terminate this Agreement pursuant to clause (g) of this Section 7.4 if NTC
agrees in writing, no later than 5:00 p.m., Eastern Standard Time, on the next
business day following receipt of notice of termination by the Company, to
increase the maximum number of shares of common stock of NTC which may be issued
in the Merger to such number of shares of common stock of NTC as shall have a
market value equal to $56,150,000 determined on the basis of the unweighted
average of the last-sale prices for the common stock of NTC, as reported by
NASDAQ for the twenty (20) days ending on the Valuation Date, and NTC shall not
have the right to terminate this Agreement pursuant to clause (h) of this
Section 7.4 if the Company agrees in writing, no later than 5:00 p.m., Eastern
Standard Time, on the next business day following receipt of notice of
termination by NTC, to reduce the minimum number of shares of common stock of
NTC which may be issued in the Merger to such number of shares of common stock
of NTC as shall have a market value equal to $56,150,000 determined on the basis
of the unweighted average of the last-sale prices for the common stock of NTC,
as reported by NASDAQ for the twenty (20) days ending on the Valuation Date. For
purposes of the foregoing sentence, share numbers shall be determined without
giving effect to the payment of cash in lieu of fractional shares or to any
reduction in the number of shares issuable in the Merger as the result of the
exercise of dissenters' rights. Termination of this Agreement shall not serve to
relieve a party of responsibility or obligation, if any, for any breaches of
this Agreement occurring prior to such termination. Any termination of this
Agreement under this Section 7.4 shall not affect any rights accrued prior to
such termination nor any rights of NTC under any stock option agreements entered
into with certain shareholders of the Company. Notwithstanding the foregoing, if
the Merger is not     

                                      A-31
<PAGE>
 
consummated as the result of a material breach of any representation or warranty
made by the Company and the Company demonstrates that it did not know, and in
the exercise of reasonable diligence, should not have known, that such
representation or warranty was untrue at the time it was made, NTC's only remedy
shall be to terminate this Agreement pursuant to clause (c) of this Section 
7.4.

          7.5  CONFIDENTIAL INFORMATION.  The Company and NTC each covenant
that, in the event the transactions contemplated by this Agreement are not
consummated, each such party will keep in strict confidence and return all
documents containing any information concerning the properties, business, and
assets of the other party or the Bank that may have been obtained in the course
of negotiations or examination of the affairs of each other party either prior
or subsequent to the execution of this Agreement (other than such information as
shall be in the public domain or otherwise ascertainable from public or outside
sources), except to the extent that disclosure is required by judicial process
or governmental or regulatory authorities.

          7.6  NON-ASSIGNMENT.  This Agreement shall not be assignable by any
party without the written consent of the other party.  Notwithstanding the
foregoing, NTC may assign its rights hereunder to a wholly-owned subsidiary or
affiliate of NTC, but no such assignment shall relieve NTC of any of its
obligations hereunder.  Subject to the foregoing, this Agreement shall be
binding upon and inure to the benefit of the respective successors and assigns
of the parties hereto.

          7.7  NOTICES.  All notices, requests, demands, and other
communications provided for in this Agreement shall be in writing and shall be
deemed to have been given (a) when delivered in person, (b) the third business
day after being deposited in the United States mail, registered or certified
mail (return receipt requested), or (c) the first business day after being
deposited with Federal Express or any other recognized national overnight
courier service, in each case addressed as follows:

          (i)  If to the Company, addressed to:
 
               BEACH ONE FINANCIAL SERVICES, INC.
               755 Beachland Boulevard
               Vero Beach, Florida  32963
               Attention:  John K. Moore
                           Chairman of the Board

               with a copy to:

               Alfred G. Smith
               SHUTTS & BOWEN
               1500 Miami Center
               201 South Biscayne Boulevard
               Miami, Florida 33131

                                      A-32
<PAGE>
 
          (ii) If to NTC or NT-Florida, addressed to:

               NORTHERN TRUST CORPORATION
               50 South LaSalle Street
               Chicago, Illinois 60675
               Attention:  Peter L. Rossiter
                           Executive Vice President, General Counsel and 
                           Secretary

               with a copy to:

               Gary L. Mowder
               SCHIFF HARDIN & WAITE
               7200 Sears Tower
               Chicago, Illinois 60606

          7.8  SPECIFIC PERFORMANCE.  The parties agree that there is no
adequate remedy at law for breach of the obligations contained in this Agreement
and agree that such obligations shall be enforceable by specific performance and
injunctive relief, without the need to post bond, in the event of such breach.

          7.9  COUNTERPARTS.  This Agreement may be executed in any number of
counterparts with the same effect as if the signatures to each counterpart were
upon the same instrument.

          7.10 ENTIRE AGREEMENT.  This Agreement , the schedules and agreements
delivered pursuant hereto set forth the entire understanding of the parties and
supersede all prior agreements, arrangements, and communications, whether oral
or written, and this Agreement shall not be modified or amended other than by
written agreement of the parties hereto.  Captions appearing in this Agreement
are for convenience only and shall not be deemed to explain, limit, or amplify
the provisions hereof.

          7.11 SEVERABILITY.  In the event that a court of competent
jurisdiction shall finally determine that any provision of this Agreement or any
portion thereof is unlawful or unenforceable, such provision or portion thereof
shall be deemed to be severed from this Agreement, and every other provision and
portion thereof that is not invalidated by such determination shall remain in
full force and effect.  To the extent that a provision is deemed unenforceable
by virtue of its scope but may be made enforceable by limitation thereof, such
provision shall be enforceable to the fullest extent permitted under the laws
and public policies of the state whose laws are deemed to govern enforceability.

                                      A-33
<PAGE>
 
          IN WITNESS WHEREOF, Northern Trust Corporation and Beach One Financial
Services, Inc. have executed this Agreement and Plan of Reorganization as of the
day and year first written above.


NORTHERN TRUST CORPORATION                    BEACH ONE FINANCIAL SERVICES, INC.
 a Delaware Corporation                        a Florida Corporation



By: /s/  David W. Fox                         By:  /s/  John K. Moore
    ----------------------------                   -----------------------------
         David W. Fox                                   John K. Moore
Title:  Chairman of the Board, President      Title:  Chairman of the Board
        and Chief Executive Officer

                                      A-34
<PAGE>
 
                                                                      APPENDIX B



                          PLAN AND AGREEMENT OF MERGER


                                  BY AND AMONG


                          NORTHERN TRUST CORPORATION,


                     NORTHERN TRUST OF FLORIDA CORPORATION


                                      AND


                       BEACH ONE FINANCIAL SERVICES, INC.



                                   COMPOSITE
                                   CONFORMED
<PAGE>
 
                          PLAN AND AGREEMENT OF MERGER

                                  BY AND AMONG

                           NORTHERN TRUST CORPORATION
                     NORTHERN TRUST OF FLORIDA CORPORATION
                                      AND
                       BEACH ONE FINANCIAL SERVICES, INC.


     THIS PLAN AND AGREEMENT OF MERGER (hereinafter called this "Merger
Agreement"), dated the ______ day of ________________, 1994, by and among
Northern Trust Corporation, a Delaware corporation ("NTC"), Northern Trust of
Florida Corporation, a Florida corporation and wholly-owned subsidiary of NTC
("NT-Florida"), and Beach One Financial Services, Inc., a Florida corporation
(the "Company").  (NT-Florida and the Company sometimes being hereinafter
collectively referred to as the "Constituent Corporations").

                             W I T N E S S E T H :
                             - - - - - - - - - -  
                                        
     WHEREAS, NT-Florida has an authorized capitalization consisting of 1,000
shares of common stock, par value $1.00 per share (the "NT-Florida Common
Stock"), all of which are issued and outstanding and are owned of record and
beneficially by NTC as of the date hereof; and

     WHEREAS, the Company has an authorized capitalization consisting of
1,000,000 shares of  capital stock, par value $.01 per share, of which 19,740
shares of common stock (the "Company Common Stock") are issued and outstanding
as of the date hereof; and

     WHEREAS, the Boards of Directors of the Company, NTC and NT-Florida deem it
advisable to merge the Company with and into NT-Florida (the "Merger") in
accordance with Sections 607.1101, 607.1103 and 607.1105 of the Florida Business
Corporation Act; and

     WHEREAS, NTC and the Company have entered into an Agreement and Plan of
Reorganization, dated as of December 20, 1993 (the "Reorganization Agreement"),
providing for the Merger; and

     WHEREAS, the Board of Directors and the shareholders of the Company have
approved this Merger Agreement and the Merger in accordance with Section
607.1103 of the Florida Business Corporation Act;

     WHEREAS, the Boards of Directors of NTC and NT-Florida have approved this
Merger Agreement and the Merger, and no action by the stockholders of NTC is
required under the Florida Business Corporation Act and no action by the
shareholders of NT-Florida is required pursuant to Section 607.1103(7) of the
Florida Business Corporation Act;

     NOW, THEREFORE, in consideration of the premises and the representations,
warranties, mutual covenants and agreements herein contained, the parties hereto
agree that the terms and conditions of the Merger, the mode of carrying it into
effect, and the manner of converting and exchanging shares shall be as follows:
<PAGE>
 
                                   ARTICLE I

                                   THE MERGER
                                   ----------

     1.1  Subject to and in accordance with the provisions of this Agreement,
Articles of Merger shall be executed by any of the Chairman of the Board, the
President or a Vice President of each of the Constituent Corporations and
acknowledged by the respective Secretaries or Assistant Secretaries of each of
the Constituent Corporations.  The Merger shall become effective on the
effective date specified in the Articles of Merger, which date shall be the date
on which properly executed Articles of Merger have been filed with the Secretary
of State of the State of Florida in the manner provided for by the applicable
laws of the State of Florida (the "Effective Date").  On the Effective Date, the
separate existence of the Company shall cease, and the Company shall be merged
with and into NT-Florida (designated in the Articles of Merger as the surviving
corporation, being sometimes referred to herein as the "Surviving Corporation").
The Surviving Corporation shall continue unaffected and unimpaired by the
Merger, and all liabilities of the Company shall attach to the Surviving
Corporation.

     1.2  Prior to and after the Effective Date, NTC, NT-Florida and the Company
shall take all such actions as may be necessary or appropriate in order to
effect the Merger.  If at any time after the Effective Date any further action
is necessary or desirable to carry out the purposes of this Agreement and to
vest the Surviving Corporation with full title to all properties, assets and
rights of any of the Company, the officers of NTC, NT-Florida and the Company as
of the Effective Date shall take all such further action.

                                   ARTICLE II

                   TERMS OF CONVERSION AND EXCHANGE OF SHARES
                   ------------------------------------------

     2.1  On the Effective Date, by virtue of the Merger and without any action
on the part of the holder of any share of NT-Florida Common Stock or any share
of Company Common Stock, the following shall occur:

          (a) Each issued and outstanding share of NT-Florida Common Stock shall
     remain issued and outstanding and shall be unchanged by the Merger.

          (b) All validly issued and outstanding shares of Company Common Stock
     on the Effective Date, other than shares, if any, then owned by  the
     Company, shall be converted, by virtue of the Merger, into  such number of
     shares of the common stock of NTC, par value $1.66 2/3 per share (the "NTC
     Common Stock"), as shall have a market value equal to $56,150,000
     determined on the basis of the unweighted average of the last-sale prices
     for the NTC Common Stock, as reported by the National Association of
     Securities Dealers Automated Quotation ("NASDAQ") System for the twenty
     (20) trading days ending on the fifth trading day (the "Valuation Date")
     preceding the Effective Date (the "Closing Date Value"), but not more than
     1,701,515 nor fewer (before giving effect to the payment of cash in lieu of
     fractional shares or to any reduction in the number of shares issuable in
     the Merger as the result of the exercise of dissenters' rights) than
     1,169,791 shares of common stock of NTC, subject to the adjustments set
     forth in subparagraphs (f) and (g) of this Section 2.1.  Each share of
     Company Common Stock shall be converted into the right to

                                      B-2
<PAGE>
 
     receive that number of shares of NTC Common Stock equal to the quotient
     obtained by dividing the total number of shares of NTC Common Stock
     issuable in the Merger, determined in accordance with the preceding
     sentence, by the total number of shares of Company Common Stock outstanding
     as of the Effective Date.  Any holder of shares of Company Common Stock who
     is entitled under this paragraph to receive a fraction of a share of NTC
     Common Stock shall receive in lieu thereof cash in an amount equal to the
     product obtained by multiplying such fraction times the Closing Date Value.

          (c) Each share of Company Common Stock held by the Company as treasury
     stock shall be canceled and shall cease to exist, and no consideration
     shall be paid or delivered in exchange  therefor under this Merger
     Agreement.

          (d) Each issued and outstanding share of Company Common Stock, the
     holders of which have validly asserted dissenters' rights pursuant to
     Sections 607.1302 and 607.1320 of the Florida Business Corporation Act
     ("Sections 607.1302 and 607.1320"), and shall not have effectively
     withdrawn or lost such right to receive payment of the fair value of his or
     her shares of Company Common Stock, shall not be converted into or
     represent a right to receive the consideration specified in subparagraph
     (b) of this Section 2.1, but the holder thereof shall be entitled only to
     such rights as are granted by   Sections 607.1302 and 607.1320.  Each
     shareholder who becomes entitled, pursuant to the provisions of   Sections
     607.1302 and 607.1320, to payment for his or her shares of Company Common
     Stock, shall receive payment therefor from the Surviving Corporation (but
     only after the amount thereof shall have been agreed upon or finally
     determined pursuant to such provisions), and such Company Common Stock
     shall be canceled.

          (e) If any holder of shares of Company Common Stock who asserts
     dissenters' rights under Sections 607.1302 and 607.1320 shall effectively
     withdraw or lose (through failure to perfect or otherwise) his or her
     dissenters' rights , each such share of Company Common Stock shall be
     converted into the right to receive the consideration specified in
     subparagraph (b) of this Section 2.1.

          (f) In the event of any change in the number of the issued and
     outstanding shares of NTC Common Stock (a "Share Change") by reason of any
     stock dividend, split-up, recapitalization, or reclassification of the NTC
     Common Stock effective after the date of the Reorganization Agreement and
     on or before the Valuation Date, then (i) the minimum and maximum number of
     shares set forth in subsection (b) of this Section 2.1 shall be changed by
     dividing each such number by the Adjustment Ratio (hereinafter defined) and
     (ii) the share prices set forth in subparagraph (g) of this Section 2.1
     shall be changed by multiplying each such share price by the Adjustment
     Ratio.  For purposes hereof the Adjustment Ratio shall be the number
     obtained by dividing the number of shares of common stock of NTC issued and
     outstanding immediately prior to the Share Change by the number of shares
     of common stock of NTC issued and outstanding immediately after the Share
     Change.

          (g)  Notwithstanding the provisions of subparagraph (b) of this
     Section 2.1, (i) the maximum number of shares of common stock of NTC
     issuable in the Merger shall be increased to such number of shares of
     common stock of NTC as shall have a market value equal to $56,150,000,
     determined on the basis of the unweighted average of the last-sale prices
     for the common stock of NTC, as reported by NASDAQ for the twenty (20)
     trading

                                      B-3
<PAGE>
 
     days ending on the Valuation Date, in the event that (A) the Closing Date
     Value of the common stock of NTC is less than $33 per share (as adjusted in
     accordance with subparagraph (f) of this Section 2.1), (B) the Company
     shall have given NTC notice of termination of this Agreement pursuant to
     Section 7.4(g) of the Reorganization Agreement, and (C) NTC shall have
     agreed, in writing, within the time period specified in Section 7.4 of the
     Reorganization Agreement, to increase the maximum number of shares of
     common stock of NTC to be issued in the Merger to such number of shares of
     common stock of NTC as shall have a market value equal to $56,150,000,
     determined on the basis of the unweighted average of the last-sale prices
     for the common stock of NTC, as reported by NASDAQ for the twenty (20)
     trading days ending on the Valuation Date, and (ii) the minimum number of
     shares of common stock of NTC issuable in the Merger may be reduced to such
     number of shares of common stock of NTC as shall have a market value equal
     to $56,150,000, determined on the basis of the unweighted average of the
     last-sale prices for the common stock of NTC, as reported by NASDAQ for the
     20 (twenty) trading days ending on the Valuation Date, in the event that
     (A) the Closing Date Value of the common stock of NTC is more  than $48 per
     share (as adjusted in accordance with subsection (f) of this Section 2.1),
     (B) NTC shall have given the Company notice of termination of this
     Agreement pursuant to Section 7.4(h) of the Reorganization Agreement, and
     (C) the Company shall have agreed, in writing, within the time period
     specified in Section 7.4 of the Reorganization Agreement, to reduce the
     minimum number of shares of common stock of NTC to be issued in the Merger
     to such number of shares of common stock of NTC as shall have a market
     value equal to $56,150,000, determined on the basis of the unweighted
     average of the last-sale prices for the common stock of NTC, as reported by
     NASDAQ for the 20 (twenty) trading days ending on the Valuation Date.

          (h) In addition to any adjustments to be made to the number of shares
     of NTC Common Stock issuable in the Merger pursuant to the foregoing
     provisions of this Section 2.1, and after giving effect to all
     determinations therein provided, the number of shares of NTC Common Stock
     to be issued in the Merger shall be reduced by such number of whole shares
     as shall equal or most closely approximate (after giving effect to rounding
     to whole shares), based upon the Closing Date Value, the amount in excess
     of $100,000 of the aggregate liability, book adjustment and other loss
     incurred by the Company or its subsidiary, The Beach Bank of Vero Beach
     (the "Bank"), arising from or related to (i) the failure to report to the
     Department of Labor certain salary continuation agreements between the Bank
     and two officers, and (ii) the reconciliation of all entries to the Bank's
     ACH Tape account #11410390.  Any such liability, book adjustment or other
     loss shall be as mutually agreed to by the Company and NTC or, if they are
     unable to agree, as determined by an independent public accounting firm
     selected jointly by the Company and NTC from among the "big-six" accounting
     firms.


                                  ARTICLE III

          SURRENDER OF AND PAYMENT FOR SHARES OF COMPANY COMMON STOCK
          -----------------------------------------------------------

          3.1     As soon as practicable after the Effective Date,  an exchange
agent to be appointed by NTC (the "Exchange Agent") shall send to each
shareholder  of the Company (other

                                      B-4
<PAGE>
 
than a shareholder who has asserted dissenters' rights under  Sections 607.1302
and 607.1320) a notice and transmittal form advising such shareholder of the
terms of the exchange effected by the Merger and the procedure for surrendering
to the Exchange Agent each certificate evidencing the Company Common Stock (a
"Company Certificate") in exchange for a certificate or certificates evidencing
NTC Common Stock and cash in lieu of fractional shares, if any, to which such
shareholder is entitled under Section 2.1(b) of this Merger Agreement.  The
notice and transmittal form shall specify that delivery shall be effected, and
risk of loss of, and title to, each Company Certificate shall pass, only upon
delivery of such Company Certificate (or of a lost certificate affidavit in a
form reasonably acceptable to NTC) to the Exchange Agent.  Upon surrender of
each Company Certificate to the Exchange Agent for cancellation (or receipt by
the Exchange Agent of a lost certificate bond in a form reasonably acceptable to
NTC), together with a duly executed copy of the transmittal form, the Exchange
Agent shall promptly distribute to the holder of each Company Certificate a
certificate or certificates evidencing the number of shares of NTC Common Stock
and cash in lieu of fractional shares, if any, to which the holder of such
Company Certificate is entitled under Section 2.1(b) of this Merger Agreement,
and each Company Certificate so surrendered shall forthwith be canceled.  All
payments of cash shall be made by check drawn to the order of the holder of
record or other person specified in the transmittal form in accordance with the
requirements thereof.

          3.2  Until a Company Certificate is surrendered and exchanged, each
such outstanding Company Certificate shall for all purposes evidence the right
to receive the number of shares of NTC Common Stock and cash in lieu of
fractional shares, if any, to which the holder of such Company Certificate is
entitled under Section 2.1(b) of this Merger Agreement.  Whenever a dividend or
other distribution of property is declared by NTC on NTC Common Stock after the
Effective Date, the declaration shall include such dividends or other
distributions of property on all shares of NTC Common Stock issuable under this
Merger Agreement but no former shareholder of the Company will be entitled to
receive his or her dividend or other distribution of property until physical
exchange of his or her Company Certificates pursuant to Article III of this
Merger Agreement shall have been effected.  Upon physical exchange of his or her
Company Certificate, any such person shall be entitled to receive from NTC an
amount equal to all such dividends or distributions of property (without
interest thereon and less the amount of taxes, if any, which may have been
imposed or paid thereon) declared, and for which the payment has occurred, on
the shares of NTC Common Stock issued in exchange for the shares of Company
Common Stock evidenced by such Company Certificate, subject to any applicable
abandoned property or similar laws.

          3.3  As of the Effective Date, there shall be no further registration
or transfers on the stock transfer books of the Company of those shares of
Company Common Stock which were outstanding immediately prior to the Effective
Date.  If, after the Effective Date, Company Certificates representing such
shares are presented to NTC or NT-Florida, such Company Certificates shall be
canceled and exchanged for certificates representing shares of NTC Common Stock
and any cash in lieu of fractional shares as provided in this Merger Agreement.

          3.4  If any certificates representing shares of NTC Common Stock are
to be issued in the name of, or any cash in lieu of fractional shares is to be
paid to, a person other than the holder of record of the Company Certificate
surrendered in exchange therefor, it shall be a condition of the payment or
issuance thereof that the Company Certificate so surrendered shall be properly
endorsed, accompanied by any documents required to evidence and effect such
transfer

                                      B-5
<PAGE>
 
and otherwise be in proper form for such transfer, and that the person
requesting such exchange shall pay to the Exchange Agent any transfer or other
taxes required by reason of such transfer or shall establish to the satisfaction
of the Exchange Agent that such tax has been paid or is not applicable.

                                   ARTICLE IV

                     ARTICLES OF INCORPORATION AND BY-LAWS
                     -------------------------------------

          4.1  The Articles of Incorporation of NT-Florida as in effect on the
Effective Date shall be and constitute the Articles of Incorporation of the
Surviving Corporation.

          4.2  The By-Laws of NT-Florida shall be and continue to be the By-Laws
of the Surviving Corporation, from and after the Effective Date, until
thereafter amended as provided by law, the Articles of Incorporation and the By-
Laws of the Surviving Corporation.

                                   ARTICLE V

                             DIRECTORS AND OFFICERS
                             ----------------------

          5.1  The persons who are directors of NT-Florida immediately prior to
the Merger and John K. Moore, currently a director of the Company, shall be the
directors of the Surviving Corporation and shall hold office as provided in the
Articles of Incorporation and By-Laws of the Surviving Corporation.

          5.2  The persons who are officers of NT-Florida immediately prior to
the Merger shall be the officers of the Surviving Corporation and shall hold
office as provided in the Articles of Incorporation and By-Laws of the Surviving
Corporation.

                                   ARTICLE VI

                                  TERMINATION
                                  -----------

          6.1  This Merger Agreement may be terminated and the Merger abandoned
upon termination of the Reorganization Agreement by NTC or the Company in
accordance with the provisions of Section 7.4 of the Reorganization Agreement.

                                  ARTICLE VII

                                   AMENDMENT
                                   ---------

          7.1  This Merger Agreement may be amended by a written amendment
adopted by the Boards of Directors of NTC, NT-Florida and the Company,
respectively, at any time prior to the filing of Articles of Merger with the
Secretary of State of the State of Florida, provided that any amendment made to
this Merger Agreement subsequent to the time that it is approved by the
shareholders of the Company may not (a) change the amount or kind of shares,
securities, cash, property, or rights to be received in exchange for, or on
conversion of, the Company Common

                                      B-6
<PAGE>
 
Stock, or (b) change any other terms and conditions of this Merger Agreement if
such change would materially and adversely affect the Company or the holders of
the Company Common Stock.

                                  ARTICLE VIII

                                 MISCELLANEOUS
                                 -------------

          8.1  This Merger Agreement may be executed in counterparts, each of
which when so executed shall be deemed to be an original, and such counterparts
shall together constitute but one of the same instrument.

          8.2  This Merger Agreement shall be governed by, and construed in
accordance with, Florida law.

          IN WITNESS WHEREOF, NTC, NT-Florida and the Company, pursuant to
approval and authorization duly given by resolutions duly adopted by their
respective Boards of Directors, have each caused this Merger Agreement to be
executed by its Chairman of the Board, President, or one of its Senior Executive
Vice Presidents, Executive Vice Presidents or Vice Presidents and attested to by
its Secretary or Assistant Secretary.

                              NORTHERN TRUST CORPORATION
ATTEST:


                              
                              
___________________           By:  ________________________________    
____Secretary                 Title:                                   
                                                                       
                                                                       
                              NORTHERN TRUST OF FLORIDA                
                              CORPORATION                              
ATTEST:                                                                        
                                                                       
        

                                                               
___________________           By:  ________________________________    
____Secretary                 Title:                                   
                                                                       
                                                                       
                                  BEACH ONE FINANCIAL SERVICES, INC.       
ATTEST:     
                                                                       
                                                                       
    
                                                                   
___________________           By:  ________________________________    
____Secretary                 Title:                                    


                                      B-7
<PAGE>
 
                                                                      APPENDIX C



            [LETTERHEAD OF ALEX SHESHUNOFF & CO. INVESTMENT BANKING]


    
                               November 15, 1994
     


Board of Directors
Beach ONE Financial Services, Inc.
755 Beachland Boulevard
Vero Beach, Florida  32963

Dear Members of the Board:

You have requested our opinion, as an independent financial analyst to the
common shareholders of Beach ONE Financial Services, Inc., Vero Beach, Florida,
("Beach ONE") as to the fairness, from a financial point of view to the common
shareholders of Beach ONE, of the terms of the proposed merger of Beach ONE with
a wholly-owned subsidiary of Northern Trust Corporation, Chicago, Illinois,
("Northern").  Pursuant to the terms of the Merger Agreement, all outstanding
shares of common stock of Beach ONE shall be converted into such number of
shares of common stock of Northern as shall have a market value of $56,150,000;
but not more than 1,701,515 nor fewer than 1,169,791 shares of common stock of
Northern shall be issued to Beach ONE.

As part of its banking analysis business, Alex Sheshunoff & Co. Investment
Banking is continually engaged in the valuation of bank and bank holding company
securities in connection with mergers and acquisitions nationwide.  Prior to
being retained for this assignment, Alex Sheshunoff & Co. Investment Banking has
provided professional services and products to Beach ONE and Northern.  The
revenues derived from such services and products are insignificant when compared
to the firm's total gross revenues.
    
This opinion supersedes and replaces our prior opinion to Beach ONE dated
December 17, 1993 with respect to the proposed transaction with Northern.

In connection with our December 17, 1993 opinion, we have reviewed (i) the
Merger Agreement between Beach ONE and Northern; (ii) the 1993 external
auditor's reports to the Boards of Directors of Beach ONE and Northern; (iii)
the unaudited September 30, 1993 report of condition and statement of income of
Beach ONE's wholly-owned subsidiary, The Beach Bank of Vero Beach ("Beach
Bank"), as filed with the Federal Reserve Bank of Atlanta, the audited
consolidated balance     
<PAGE>
 
Board of Directors
Beach ONE Financial Services, Inc.
November 15, 1994
Page 2
    
sheet of Beach ONE and Beach Bank as at December 31, 1992 and the related
consolidated statement of income for the three-year period then ended; (iv) the
unaudited consolidated balance sheet of Northern as at September 30, 1993 and
the related consolidated statement of income for the nine-month period then
ended, included in Northern's Quarterly Report on Form 10-Q for the quarterly
period ended September 30, 1993 (the "September 30, 1993 Form 10-Q"), and the
audited consolidated balance sheet of Northern as at December 31, 1992 and the
related consolidated statement of income for the three-year period then ended,
included in Northern's 1992 Annual Report to Stockholders (the "1992 Annual
Report"); (v) November 30, 1993 rate sensitivity analysis reports for each of
Northern and Beach ONE; (vi) Beach ONE's November 30, 1993 listing of marketable
securities, showing rate, maturity and market value, as compared to book value;
(vii) the information relating to Northern's marketable securities included in
the September 30, 1993 Form 10-Q and 1992 Annual Report; (viii) the November 30,
1993 internal loan classification list of each of Beach ONE and Northern; (ix)
the November 30, 1993 listings of other real estate owned for each of Beach ONE
and Northern; (x) Beach ONE's budget and long-range operating plan as of
November 30, 1993; (xi) the November 30, 1993 listing of unfunded letters of
credit and other off-balance sheet risks for each of Beach ONE and Northern;
(xii) the 1992 and 1993 minutes of the Boards of Directors of Northern and Beach
ONE; (xiii) a listing and description of significant real properties and the
material leases of Beach ONE as of November 30, 1993; (xiv) the information
relating to the real properties owned or leased by Northern included in the 1992
Annual Report and in Northern's Annual Report on Form 10-K for the fiscal year
ended December 31, 1992; (xv) directors and officers' liability and blanket bond
insurance policies of each of Beach ONE and Northern as of November 30, 1993;
and (xvi) market conditions and current trading levels of the outstanding equity
securities of Beach ONE and Northern.

In preparing this opinion, we have also reviewed, in addition to the information
listed above: (i) the amendments to the Merger Agreement; (ii) the unaudited
September 30, 1994 report of condition and statement of income of the Beach Bank
as filed with the Federal Reserve Bank of Atlanta; (iii) the unaudited
consolidated balance sheet of Northern as of September 30, 1994 and the related
consolidated statement of income for the nine-month period then ended, included
in Northern's Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 1994 (the "September 30, 1994 Form 10-Q"), and the audited
consolidated balance sheet of Northern as of December 31, 1993 and the related
consolidated statement of income for the one year then ended, included in
Northern's 1993 Annual Report to shareholders (the "1993 Annual Report"), (iv)
information relating to Northern's marketable securities included in Northern's
September 30, 1994 Form 10-Q and 1993 Annual Report; and (v) information
relating to real properties owned or leased by Northern included in the 1993
Annual Report.
     
We have also had discussions with the management of Beach ONE and Northern
regarding their respective financial results and have analyzed the financial
data listed above on Beach ONE and Northern, together with the most recent
publicly available financial data on Beach ONE and Northern.  We also considered
such other information, financial studies, analyses and investigations, and
economic and market criteria which we deemed relevant.  We have met with the
management of Beach ONE and Northern to discuss the foregoing information with
them.
<PAGE>
 
    
Board of Directors
Beach ONE Financial Services, Inc.
November 15, 1994
Page 3
     
We have considered certain financial data of Beach ONE and Northern, and have
compared that data with similar data for other banks and bank holding companies
which have recently merged or been acquired; furthermore, we have considered the
financial terms of these business combinations involving said banks and bank
holding companies.

We have not independently verified any of the information reviewed by us and
have relied on its being complete and accurate in all material respects. In
addition, we have not made an independent evaluation of the assets of Beach ONE
or Northern.
    
In reaching our opinion we took into consideration the financial benefits of the
proposed transaction to all Beach ONE shareholders.  Based on all factors that
we deem relevant and assuming the accuracy and completeness of the information
and data provided to us by Beach ONE and Northern, it is our opinion as of
November 15, 1994 that the proposed transaction is fair and equitable to all
Beach ONE shareholders from a financial point of view.
     
We hereby consent to the reference to our firm in the proxy statement or
prospectus related to the merger transaction and to the inclusion of our opinion
as an exhibit to the proxy statement or prospectus related to the merger
transaction.
    
                                         Respectfully submitted,

                                         ALEX SHESHUNOFF & CO.
                                          INVESTMENT BANKING
                                         AUSTIN, TEXAS



                                         By: /s/ Wade Schuessler
                                             ----------------------------
                                                 Wade Schuessler
                                                 Assistant Vice President
     
<PAGE>
 
                                                                      APPENDIX D
    
                       FLORIDA BUSINESS CORPORATION LAW
                   PROVISIONS RELATING TO DISSENTERS' RIGHTS
     
607.1301.  DISSENTERS' RIGHTS; DEFINITIONS

     The following definitions apply to ss. 607.1302 and 607.1320:

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

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

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

607.1302.  RIGHT OF SHAREHOLDERS TO DISSENT

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

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

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

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

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

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

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

     (e) Any amendment of the articles of incorporation of the shareholder is
entitled to vote on the amendment and if such amendment would adversely affect
such shareholder by:
<PAGE>
 
     1.  Altering or abolishing any preemptive rights attached to any of his
shares;

     2.  Altering or abolishing the voting rights pertaining to any of his
shares, except as such rights may be affected by the voting rights of new shares
then being authorized of any existing or new class or series of shares;

     3.  Effecting an exchange, cancellation, or reclassification of any of his
shares, when such exchange, cancellation, or reclassification would alter or
abolish his voting rights or alter his percentage of equity in the corporation,
or effecting a reduction or cancellation of accrued dividends or other
arrearages in respect to such shares;

     4.  Reducing the stated redemption price of any of his redeemable shares,
altering or abolishing any provision relating to any sinking fund for the
redemption or purchase of any of his shares, or making any of his shares subject
to redemption when they are not otherwise redeemable;

     5.  Making noncumulative, in whole or in part, dividends of any of his
preferred shares which had theretofore been cumulative;

     6.  Reducing the stated dividend preference of any of his preferred shares;
or

     7.  Reducing any stated preferential amount payable on any of his preferred
shares upon voluntary or involuntary liquidation; or

     (f) Any corporation action taken, to the extent the articles of
incorporation provide that a voting or nonvoting shareholder is entitled to
dissent and obtain payment for his shares.

     (2) A shareholder dissenting from any amendment specified in paragraph
(1)(e) has the right to dissent only as to those of his shares which are
adversely affected by the amendment.

     (3) A shareholder may dissent as to less than all the shares registered in
his name.  In that event, his rights shall be determined as if the shares as to
which he has dissented and his other shares were registered in the names of
different shareholders.
    
     (4) Unless the articles of incorporation otherwise provide,this section
does not apply with respect to a plan of merger or share exchange or a proposed
sale or exchange of property, to the holders of shares of any class or series
which, on the record date fixed to determine the shareholders entitled to vote
at the meeting of shareholders at which such action is to be acted upon or to
consent to any such action without a meeting, were either registered on a
national securities exchange or designated as a national market system security
on an interdealer quotation system by the National Association of Securities
Dealers, Inc., or held of record by not fewer than 2,000 shareholders.     

     (5) A shareholder entitled to dissent and obtain payment for his shares
under this section may not challenge the corporate action creating his
entitlement unless the action is unlawful or fraudulent with respect to the
shareholder or the corporation.

607.1320.  PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

     (1)(a)  If a proposed corporate action creating dissenters' rights under s.
607.1320 is submitted to a vote at a shareholders' meeting, the meeting notice
shall state that shareholders are

                                      D-2
<PAGE>
 
or may be entitled to assert dissenters' rights and be accompanied by a copy of
ss. 607.1301, 607.1302, and 607.1320.  A shareholder who wishes to assert
dissenters' rights shall:

     1.  Deliver to the corporation before the vote is taken written notice of
his intent to demand payment for his shares if the proposed action is
effectuated, and

     2.  Not vote his shares in favor of the proposed action.  A proxy or vote
against the proposed action does not constitute such a notice of intent to
demand payment.

     (b) If proposed corporation action creating dissenters' rights under s.
607.1302 is effectuated by written consent without a meeting, the corporation
shall deliver a copy of ss. 607.1301, 607.1302, and 607.1320 to each shareholder
simultaneously with any request for his written consent or, if such a request is
not made, within 10 days after the date the corporation received written
consents without a meeting from the requisite number of shareholders necessary
to authorize the action.

     (2) Within 10 days after the shareholders' authorization date, the
corporation shall give written notice of such authorization or consent or
adoption of the plan of merger, as the case maybe, to each shareholder who filed
a notice of intent to demand payment for his shares pursuant to paragraph (1)(a)
or, in the case of action authorized by written consent, to each shareholder,
excepting any who voted for, or consented in writing to, the proposed action.

     (3) Without 20 days after the giving of notice to him, any shareholder who
elects to dissent shall file with the corporation a notice of such election,
stating his name and address, the number, classes, and series of shares as to
which he dissents, and a demand for payment of the fair value of his shares.
Any shareholder failing to file such election to dissent within the period set
forth shall be bound by the terms of the proposed corporate action.  Any
shareholder filing an election to dissent shall deposit his certificates for
certificated shares with the corporation simultaneously with the filing of the
election to dissent.  The corporation may restrict the transfer of
uncertificated shares from the date the shareholder's election to dissent is
filed with the corporation.

     (4) Upon filing a notice of election to dissent, the shareholder shall
thereafter be entitled only to payment as provided in this section and shall not
be entitled to vote or to exercise any rights of a shareholder.  A notice of
election may be withdrawn in writing by the shareholder at any time before an
offer is made by the corporation, as provided in subsection (5), to pay for his
shares.  After such offer, no such notice of election may be withdrawn unless
the corporation consents thereto. However,the right of such shareholder to be
paid the fair value of his shares shall cease, and he shall be reinstated to
have all his rights as a shareholder as of the filing of his notice of election,
including any intervening  preemptive rights and the right to payment of any
intervening dividend or other distribution or, if any such rights have expired
or any such dividend or distribution other than in cash has been completed, in
lieu thereof, at the election of the corporation, the fair value thereof in cash
as determined by the board as of the time of such expiration or completion, but
without prejudice otherwise to any corporate proceedings that may have been
taken in the interim, if:

     (a) Such demand is withdrawn as provided in this section;

                                      D-3
<PAGE>
 
     (b) The proposed corporate action is abandoned or rescinded or the
shareholders revoke the authority to effect such action;

     (c) No demand or petition for the determination of fair value by a court
has been made or filed within the time provided in this section; or

     (d) A court of competent jurisdiction determines that such shareholder is
not entitled to the relief provided by this section.

     (5) Within 10 days after the expiration of the period in which shareholders
may file their notices of election to dissent, or within 10 days after such
corporate action is effected, whichever is later (but in no case later than 90
days from the shareholders' authorization date), the corporation shall make a
written offer to each dissenting shareholder who has made demand as provided in
this section to pay an amount the corporation estimates to be the fair value for
such shares.  If the corporate action has not been consummated before the
expiration of the 90-day period after the shareholders' authorization date, the
offer may be made conditional upon the consummation of such action.  Such notice
and offer shall be accompanied by:

     (a) A balance sheet of the corporation, the shares of which the dissenting
shareholder holds, as of the latest available date and not more than 12 months
prior to the making of such offer; and

     (b) A profit and loss statement of such corporation for the 12-month period
ended on the date of such balance sheet or, if the corporation was not in
existence throughout such 12-month period, for the portion thereof during which
it was in existence.

     (6) If within 30 days after the making of such offer any shareholder
accepts the same, payment for his shares shall be made within 90 days after the
making of such offer or the consummation of the proposed action, whichever is
later. Upon payment of the agreed value, the dissenting shareholder shall cease
to have any interest in such shares.

     (7) If the corporation fails to make such offer within the period specified
therefor in subsection (5) or if it makes the offer and any dissenting
shareholder or shareholders fail to accept the same within the period of 30 days
thereafter, then the corporation, within 30 days after receipt of written demand
from any dissenting shareholder given within 60 days after the date on which
such corporate action was effected, shall, or at its election at any time within
such period of 60 days may, file an action in any court of competent
jurisdiction in the county in this state where the registered office of the
corporation is located requesting that the fair value of such shares be
determined.  The court shall also determine whether such dissenting shareholder,
as to whom the corporation requests the court to make such determination, is
entitled to receive payment for his shares. If the corporation fails to
institute the proceeding as herein provided, any dissenting shareholder may do
so in the name of the corporation.  All dissenting shareholders (whether or not
residents of this state), other than shareholders who have agreed with the
corporation as to the value of their shares, shall be made parties to the
proceeding as an action against their shares.  The corporation shall serve a
copy of the initial pleading in such proceeding upon each dissenting shareholder
who is a resident of this state in the manner provided by law for the service of
a summons and complaint and upon each nonresident dissenting shareholder either
by registered or certified mail and publication or in such other manner is
permitted by law.  The jurisdiction of the

                                      D-4
<PAGE>
 
court is plenary and exclusive.  All shareholders who are proper parties to the
proceeding are entitled to judgment against the corporation for the amount of
the fair value of their shares.  The court may, if it so elects, appoint one or
more persons as appraisers to receive evidence and recommend a decision on the
question of fair value.  The appraisers shall have such power and authority as
is specified in the order of their appointment or an amendment thereof.  The
corporation shall pay each dissenting shareholder the amount found to be due him
within 10 days after final determination of the proceedings.  Upon payment of
the judgment, the dissenting shareholder shall cease to have any interest in
such shares.

     (8) The judgment may, at the discretion of the court, include a fair rate
of interest, to be determined by the court.

     (9) The costs and expenses of any such proceeding shall be determined by
the court and shall be assessed against the corporation, but all or any part of
such costs and expenses may be apportioned and assessed as the court deems
equitable against any or all of the dissenting shareholders who are parties to
the proceeding, to whom the corporation has made an offer to pay for the shares,
if the court finds that the action of such shareholders in failing to accept
such offer was arbitrary, vexatious, or not in good faith.  Such expenses shall
include reasonable compensation for, and reasonable expenses of, the appraisers,
but shall exclude the fees and expenses of counsel for, and experts employed by,
any party.  If the fair value of the shares, as determined, materially exceeds
the amount which the corporation offered to pay therefor of if no offer was
made, the court in its discretion may award to any shareholder who is a party to
the proceeding such sum as the court determines to be reasonable compensation to
any attorney or expert employed by the shareholder in the proceeding.

     (10) Shares acquired by a corporation pursuant to payment of the agreed
value thereof or pursuant to payment of the judgment entered therefor, as
provided in this section, may be held and disposed of by such corporation as
authorized but unissued shares of the corporation, except that, in the case of a
merger, they may be held and disposed of as the plan of merger otherwise
provides.  The shares of the surviving corporation into which the shares of such
dissenting shareholders would have been converted had they assented to the
merger shall have the status of authorized but unissued shares of the surviving
corporation.

                                      D-5


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission