BANKUNITED FINANCIAL CORP
424B1, 1997-06-03
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: JPM INSTITUTIONAL FUNDS, N-30D, 1997-06-03
Next: BANKUNITED FINANCIAL CORP, 8-A12G/A, 1997-06-03



   

                                   $40,000,000

                              BANKUNITED CAPITAL II
                   9.60% CUMULATIVE TRUST PREFERRED SECURITIES
                 (LIQUIDATION AMOUNT $25 PER PREFERRED SECURITY)
                         1,600,000 PREFERRED SECURITIES
          FULLY AND UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY
                     [BankUnited Financial Corporation Logo]
                        BANKUNITED FINANCIAL CORPORATION

         The 9.60% Cumulative Trust Preferred Securities (the "Preferred
Securities") offered hereby represent beneficial interests in BankUnited
Capital II, a trust created under the laws of the State of Delaware (the "Trust
Issuer"). BankUnited Financial Corporation, a Florida corporation (the "Company"
or "BankUnited"), will be the owner of all of the beneficial interests
represented by common securities of the Trust Issuer (the "Common Securities"
and, collectively with the Preferred Securities, the "Trust Securities"). The
Bank of New York is the Property Trustee of the Trust Issuer. The Trust Issuer
exists for the sole purpose of issuing the Trust Securities and investing the
proceeds from the sale thereof in 9.60% Junior Subordinated Deferrable Interest
Debentures (the "Junior Subordinated Debentures") to be issued by the Company.
The Junior Subordinated Debentures will mature on June 30, 2027 (the "Stated
Maturity"). The Preferred Securities will have a preference over the Common
Securities under certain circumstances with respect to cash distributions and
amounts payable on liquidation, redemption or otherwise. See "Description of the
Preferred Securities--Subordination of the Common Securities."

                                              (CONTINUED ON THE FOLLOWING PAGES)

         The Preferred Securities have been approved for quotation on the
NASDAQ Stock Market's National Market under the symbol "BKUNZ." See "Risk
Factors--Absence of Prior Public Market for the Preferred Securities; Trading
Price and Tax Considerations."

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

         SEE "RISK FACTORS" BEGINNING ON PAGE 11 FOR A DISCUSSION OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS.

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

        THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS OR DEPOSIT ACCOUNTS
      AND ARE NOT INSURED BY THE SAVINGS ASSOCIATION INSURANCE FUND OR THE
                   BANK INSURANCE FUND OF THE FEDERAL DEPOSIT
                       INSURANCE CORPORATION OR ANY OTHER
                              GOVERNMENTAL AGENCY.

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

 THESE SECURITIES 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 PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<PAGE>

                               PRICE TO       UNDERWRITING      PROCEEDS TO
                                PUBLIC        COMMISSION(1)     ISSUER(2)(3)
                               --------       -------------     ------------
Per Preferred Security         $25.00                (2)           $25.00
Total(4)                     $40,000,000             (2)        $40,000,000

(1)      The Trust Issuer and the Company have agreed to indemnify the
         Underwriters against certain liabilities, including liabilities under
         the Securities Act of 1933, as amended.  See "Underwriting."

(2)      In view of the fact that the proceeds of the sale of the Preferred
         Securities will be invested in the Junior Subordinated Debentures of
         the Company, the Company has agreed to pay the Underwriters, as
         compensation for their arranging the investment of such proceeds in the
         Junior Subordinated Debentures, $0.9375 per Preferred Security, or
         $1,500,000 in the aggregate ($1,725,000 in the aggregate if the
         over-allotment option is exercised in full). See "Underwriting."

(3)      Before deducting expenses payable by the Company, estimated to be
         approximately $350,000.

(4)      The Trust Issuer and the Company have granted the Underwriters a 30-day
         option to purchase up to 240,000 additional Preferred Securities on the
         same terms and conditions set forth above solely to cover
         over-allotments, if any. If this option is exercised in full, the total
         Price to Public and Proceeds to Issuer will be $46,000,000. See
         "Underwriting."

         The Securities are offered by the Underwriters subject to receipt and
acceptance by them, prior sale and the Underwriters' right to reject any order
in whole or in part and to withdraw, cancel or modify the offer without notice.
It is expected that delivery of the Preferred Securities will be made in
book-entry form through the book-entry facilities of The Depository Trust
Company on or about June 5, 1997 against payment therefor in immediately
available funds.

                        RAYMOND JAMES & ASSOCIATES, INC.
                                RYAN, BECK & CO.
                  The date of this Prospectus is June 2, 1997


<PAGE>

(continued from the previous page)

         The Preferred Securities will be represented by one or more global
securities registered in the name of a nominee of The Depository Trust Company,
as depository ("DTC"). Beneficial interests in the global securities will be
shown on, and transfer thereof will be effected only through, records maintained
by DTC and its participants. Except as described under "Description of Preferred
Securities," Preferred Securities in definitive form will not be issued and
owners of beneficial interests in the global securities will not be considered
holders of the Preferred Securities. Settlement for the Preferred Securities
will be made in immediately available funds. The Preferred Securities will trade
in DTC's Same-Day Funds Settlement System, and secondary market trading activity
for the Preferred Securities will therefore settle in immediately available
funds.

         Holders of the Preferred Securities will be entitled to receive
preferential cumulative cash distributions accumulating from the date of
original issuance and payable quarterly in arrears on March 31, June 30,
September 30 and December 31 of each year, commencing June 30, 1997, at the
annual rate of 9.60% of the Liquidation Amount (as defined herein) of $25 per
Preferred Security ("Distributions"). Subject to certain exceptions, the Company
has the right to defer payment of interest on the Junior Subordinated Debentures
at any time or from time to time for a period not exceeding 20 consecutive
quarters with respect to each deferral period (each, an "Extension Period"),
provided that no Extension Period may extend beyond the Stated Maturity of the
Junior Subordinated Debentures. Upon the termination of any such Extension
Period and the payment of all interest then accrued and unpaid (together with
interest thereon at the rate of 9.60%, compounded quarterly, to the extent
permitted by applicable law), the Company may elect to begin a new Extension
Period subject to the requirements set forth herein. If interest payments on the
Junior Subordinated Debentures are so deferred, Distributions on the Preferred
Securities will also be deferred, and the Company will not be permitted, subject
to certain exceptions described herein, to declare or pay any cash distributions
with respect to the capital stock of the Company or debt securities of the
Company that rank PARI PASSU with or junior to the Junior Subordinated
Debentures.


         DURING AN EXTENSION PERIOD, INTEREST ON THE JUNIOR SUBORDINATED
DEBENTURES WOULD CONTINUE TO ACCRUE (AND THE AMOUNT OF DISTRIBUTIONS TO WHICH
HOLDERS OF THE PREFERRED SECURITIES ARE ENTITLED WOULD ACCUMULATE) AT THE RATE
OF 9.60% PER ANNUM, COMPOUNDED QUARTERLY, AND HOLDERS OF THE PREFERRED
SECURITIES WOULD BE REQUIRED TO INCLUDE INTEREST INCOME IN THEIR GROSS INCOME
FOR UNITED STATES FEDERAL INCOME TAX PURPOSES IN ADVANCE OF RECEIPT OF THE CASH
DISTRIBUTIONS WITH RESPECT TO SUCH DEFERRED INTEREST PAYMENTS. The Company
believes that the mere existence of its right to defer interest payments should
not cause the Preferred Securities to be issued with original issue discount for
federal income tax purposes. However, it is possible that the Internal Revenue
Service could take the position that the likelihood of deferral was not a remote
contingency within the meaning of applicable Treasury Regulations. See
"Description of the Junior Subordinated Debentures-Right to Defer Interest
Payment Obligation" and "Certain Federal Income Tax Consequences--Interest
Income and Original Issue Discount."


         The Company and the Trust Issuer believe that, taken together, the
obligations of the Company under the Guarantee, the Trust Agreement, the Junior
Subordinated Debentures, the Indenture and the Expense Agreement (each as
defined herein), constitute in the aggregate, a full, irrevocable and
unconditional guarantee, on a subordinated basis, of all of the Trust Issuer's
obligations under the Preferred Securities. See "Relationship Among the
Preferred Securities, the Junior Subordinated Debentures, the Expense Agreement
and the Guarantee--Full and Unconditional Guarantee." The Guarantee of the
Company (the "Guarantee") guarantees the payment of Distributions and payments
on liquidation or redemption of the Preferred Securities, but only in each case
to the extent of funds held by the Trust Issuer, as described herein. See
"Description of the Guarantee." If the Company does not make interest payments
on the Junior Subordinated Debentures

                                       ii

<PAGE>

held by the Trust Issuer, the Trust Issuer will have insufficient funds to pay
Distributions on the Preferred Securities. The Guarantee does not cover payment
of Distributions when the Trust Issuer does not have sufficient funds to pay
such Distributions. In such event, a holder of the Preferred Securities may
institute a legal proceeding directly against the Company to enforce payment of
amounts equal to such Distributions to such holder. See "Description of the
Junior Subordinated Debentures-Enforcement of Certain Rights by Holders of the
Preferred Securities." The obligations of the Company under the Guarantee and
the Junior Subordinated Debentures are subordinate and junior in right of
payment to all Senior Debt (as defined in "Description of the Junior
Subordinated Debentures--Subordination") of the Company.

         The Preferred Securities are subject to mandatory redemption, in whole
or in part, upon repayment of the Junior Subordinated Debentures at their Stated
Maturity or their earlier redemption. Subject to regulatory approval, if then
required under applicable capital guidelines or regulatory policies, the Junior
Subordinated Debentures are redeemable prior to their Stated Maturity at the
option of the Company (i) on or after June 30, 2002, in whole at any time
or in part from time to time, or (ii) at any time, in whole (but not in part),
upon the occurrence and continuation of a Tax Event, an Investment Company Event
or a Capital Treatment Event (each as defined herein) at a redemption price (the
"Redemption Price") equal to the accrued and unpaid interest on the Junior
Subordinated Debentures so redeemed to the date fixed for redemption plus 100%
of the principal amount thereof. See "Description of the Junior Subordinated
Debentures- Redemption or Exchange."

         The Junior Subordinated Debentures will be unsecured and subordinated
to all Senior Debt of the Company. At March 31, 1997, the Company had no
outstanding Senior Debt, but did have outstanding $72.8 million of 10 1/4%
Junior Subordinated Deferrable Interest Debentures which rank PARI PASSU with
the Junior Subordinated Debentures. There is no limitation on the amount of
Senior Debt, or additional subordinated debt which is PARI PASSU with the Junior
Subordinated Debentures, which the Company may issue. The Company expects from
time to time to incur additional indebtedness constituting Senior Debt. See
"Description of the Junior Subordinated Debentures--Subordination."

         The Company, as the holder of the Common Securities, will have the
right at any time to terminate the Trust Issuer. The ability of the Company to
do so may be subject to the Company's prior receipt of regulatory approval. In
the event of the termination of the Trust Issuer, after satisfaction of
liabilities to creditors of the Trust Issuer as required by applicable law, the
holders of the Preferred Securities will be entitled to receive a Liquidation
Amount of $25 per Preferred Security plus accumulated and unpaid Distributions
thereon to the date of payment, which may be in the form of a distribution of
such amount in Junior Subordinated Debentures, subject to certain exceptions.
See "Description of the Preferred Securities--Liquidation Distribution upon
Termination."

- --------------------------------------------------------------------------------
         The Company will provide to the holders of the Preferred Securities
annual reports containing financial statements audited by the Company's
independent auditors. The Company will also furnish annual reports on Form 10-K
free of charge to holders of the Preferred Securities who so request in writing
addressed to the Secretary of the Company.
- --------------------------------------------------------------------------------

         CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE
PREFERRED SECURITIES OFFERED HEREBY, INCLUDING OVER-ALLOTMENT, STABILIZING
TRANSACTIONS, SYNDICATE SHORT COVERING TRANSACTIONS AND PENALTY BIDS. ANY OF THE
FOREGOING TRANSACTIONS, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME WITHOUT
NOTICE. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

                                       iii
<PAGE>

              [MAP OF FLORIDA INDICATING BANKUNITED BRANCH OFFICES]

                                       iv

<PAGE>

                                     SUMMARY

         THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY THE MORE DETAILED
INFORMATION AND FINANCIAL STATEMENTS AND NOTES THERETO APPEARING ELSEWHERE IN
THIS PROSPECTUS. UNLESS OTHERWISE INDICATED, THE INFORMATION IN THIS PROSPECTUS
ASSUMES THAT THE UNDERWRITERS' OVER-ALLOTMENT OPTION WILL NOT BE EXERCISED.

                        BANKUNITED FINANCIAL CORPORATION

GENERAL

         The Company is a Florida corporation organized in December 1992 for the
purpose of becoming the savings and loan holding company for BankUnited, FSB
(the "Bank"). This holding company reorganization, together with BankUnited's
conversion from a Florida-chartered stock savings bank to a federally chartered
stock savings bank, became effective on March 5, 1993. At March 31, 1997, the
Company had $1.0 billion in deposits and $98.9 million in stockholders' equity.
With over $1.4 billion in assets, the Company is the fourth largest publicly
held depository institution headquartered in South Florida.

         The Company currently has fourteen branch offices in Dade, Broward and
Palm Beach Counties, Florida ("South Florida") and anticipates opening six or
more additional branches by June 30, 1998. The Company's business has
traditionally consisted of attracting deposits from the general public and using
those deposits, together with borrowings and other funds, to purchase nationwide
and to originate in its market area single-family residential mortgage loans,
and to a lesser extent, to purchase and originate commercial real estate,
commercial business and consumer loans. The Company's revenues are derived
principally from interest earned on loans, mortgage-backed securities and
investments. The Company's primary expenses arise from interest paid on savings
deposits and borrowings and non-interest overhead expenses incurred in
operations.

         The Bank is a member of the Federal Home Loan Bank system and is
subject to comprehensive regulation, examination and supervision by the Office
of Thrift Supervision (the "OTS") and the Federal Deposit Insurance Corporation
(the "FDIC"). Deposits at the Bank are insured by the Savings Association
Insurance Fund of the FDIC (the "SAIF") to the maximum extent permitted by law.

         The Company's executive offices are located at 255 Alhambra Circle,
Coral Gables, Florida 33134, and its telephone number is (305) 569-2000.

OPERATING AND EXPANSION STRATEGY

         In 1995, the Company redefined its strategy to increase its emphasis on
strategic product niches which management believes are being underserved as
South Florida's banking market consolidates. These products include commercial
business and commercial real estate lending and deposit services for small to
midsized businesses. The Company has also focused on attracting depositors by
stressing convenience,

                                        1

<PAGE>

competitive rates and personalized service. In order to accomplish this
strategy, the Company has retained management with expertise in developing and
managing these product lines.


         The Company's operating plan emphasizes (i) concentrating lending
activities on originating single-family residential mortgage loans and
purchasing such loans as favorable market opportunities arise; (ii) expanding
the Company's deposit base by providing convenience, competitive rates and
personalized service in its market area; (iii) continuing expansion of the
Company's branch network through de novo branching or the acquisition of
branches of, and mergers with, existing financial institutions; (iv) expanding
the Company's commercial and multi-family real estate, commercial business and
real estate construction lending; and (v) managing exposure to interest rate
risk, while optimizing operating results through effective asset/liability
management and investment policies.


         The Company intends to continue to establish or acquire branches in
South Florida. In 1995, the Company sold its three branches on the west coast of
Florida, including their deposits, which totaled $130 million at the date of
sale, as part of its strategy to focus on South Florida and take advantage of
consolidation trends in banking there. As part of this strategy, the Company
also opened branches in Boca Raton, Florida in December 1995, Delray Beach,
Florida in June 1996 and West Palm Beach, Florida in September 1996. On March
29, 1996, the Company acquired the Bank of Florida with total assets of $28.1
million which was merged into the Company's South Miami branch. On November 15,
1996, the Company acquired Suncoast Savings and Loan Association, FSA
("Suncoast"), a federally chartered savings association with assets of $409
million at September 30, 1996 and merged Suncoast into the Bank. The merger has
increased the Company's market share, particularly in Broward County, has
allowed the Company to achieve economies associated with an in-market merger,
and should enable the Company to compete more effectively with larger financial
institutions in South Florida. Of Suncoast's six branch offices in South
Florida, five continue to operate and one has been consolidated with an existing
Bank branch office.

         As part of the Suncoast acquisition, the Company acquired approximately
$95.8 million in commercial real estate loans and $14.1 million in real estate
construction loans. See "Business of BankUnited Financial Corporation-Commercial
Real Estate Lending," "--Real Estate Construction Lending," and "Commercial
Business Lending" contained in Appendix A to this Prospectus.

         The implementation of the Company's business strategy has produced the
following results:

         /bullet/ CAPITAL. The Bank exceeds all applicable minimum regulatory
                  capital requirements. At March 31, 1997, the Bank had tangible
                  capital, core capital and risk-based capital ratios of 8.4%,
                  8.4% and 13.3%, respectively. The Company's total
                  stockholders' equity was $98.9 million at March 31, 1997 and
                  its equity to assets ratio at that date was 6.8%.

         /bullet/ PROFITABILITY. The Company had net income before preferred
                  stock dividends of $3.4 million and $1.6 million for the six
                  months ended March 31, 1997 and March 31, 1996, respectively.
                  The annualized return on average assets was .58% and .50% for
                  the six months ended March 31, 1997 and 1996, respectively.
                  Net income before preferred stock dividends was $2.6 million
                  in fiscal 1996 compared to $6.2 million in fiscal 1995. The
                  decrease in net income was primarily attributable to the
                  pretax gain recorded in the fourth quarter of fiscal 1995 of
                  $9.3 million ($5.8 million after tax) from the sale of the
                  Company's three branches on the west coast of Florida and the
                  expense of a one-time

                                        2

<PAGE>

                  special assessment by the SAIF of $2.6 million ($1.6 million
                  after tax) in the fourth quarter of fiscal 1996.

         /bullet/ ASSET QUALITY. The Company seeks to maintain asset quality and
                  control credit risk. While the loan portfolio has grown
                  substantially in recent years, the Company's ratio of
                  non-performing assets to total assets has decreased from 1.10%
                  at September 30, 1995 to .95% at September 30, 1996 and .79%
                  at March 31, 1997. The ratio of the loan loss allowance to
                  total loans was .24% at March 31, 1997.

         /bullet/ GROWTH WITHIN THE SOUTH FLORIDA MARKET AREA. As part of the
                  Company's plan to expand within South Florida, the Company
                  acquired Suncoast on November 15, 1996. Through internal
                  growth and as a result of that acquisition, the Company's
                  total assets increased from $824 million at September 30, 1996
                  to $1.45 billion at March 31, 1997. BankUnited currently has
                  14 branch offices in South Florida and anticipates opening six
                  or more additional branches by June 30, 1998. Based on total
                  assets, the Company is the fourth largest publicly held
                  depository institution headquartered in South Florida.

                                THE TRUST ISSUER

         The Trust Issuer is a statutory business trust created under Delaware
law pursuant to (i) the Trust Agreement executed by the Company, as depositor,
The Bank of New York, as Property Trustee, The Bank of New York (Delaware), as
Delaware Trustee, and the Administrative Trustees named therein and (ii) the
filing of a certificate of trust with the Delaware Secretary of State on May 19,
1997. The trust agreement will be amended and restated in its entirety (as so
amended and restated, the "Trust Agreement"). All of the Common Securities will
be owned by the Company. The Company will acquire Common Securities in an
aggregate Liquidation Amount equal to 4% of the total capital of the Trust
Issuer. The Trust Issuer exists for the exclusive purposes of (i) issuing and
selling the Trust Securities, (ii) using the proceeds from the sale of the Trust
Securities to acquire Junior Subordinated Debentures issued by the Company and
(iii) engaging in only those other activities necessary, advisable or incidental
thereto (such as registering the transfer of the Trust Securities). Accordingly,
the Junior Subordinated Debentures will be the sole assets of the Trust Issuer,
and payments under the Junior Subordinated Debentures will be the sole revenue
of the Trust Issuer. The principal executive office of the Trust Issuer is 255
Alhambra Circle, Coral Gables, Florida 33134 and its telephone number is (305)
569-2000.

                                        3

<PAGE>

<TABLE>
<CAPTION>
                                  THE OFFERING
<S>                                               <C>
THE TRUST ISSUER................................  BankUnited Capital II, a Delaware statutory business trust
                                                  (the "Trust Issuer"). The sole assets of the Trust Issuer
                                                  will be the Junior Subordinated Debentures.

SECURITIES OFFERED..............................  1,600,000 shares of 9.60% Cumulative Trust Preferred Securities
                                                  (the "Preferred Securities"), evidencing preferred undivided
                                                  beneficial interests in the assets of the Trust Issuer, which will
                                                  consist only of the Junior Subordinated Debentures.

OFFERING PRICE..................................  $25 per Preferred Security (Liquidation Amount $25).

DISTRIBUTIONS...................................  Holders of the Preferred Securities will be entitled to
                                                  receive cumulative cash Distributions at an annual rate of
                                                  9.60% of the Liquidation Amount of $25 per Preferred
                                                  Security, accumulating from the date of original issuance
                                                  and payable quarterly in arrears on March 31, June 30,
                                                  September 30 and December 31 of each year, commencing on
                                                  June 30, 1997. The distribution rate and the distribution
                                                  and other payment dates for the Preferred Securities will
                                                  correspond to the interest rate and interest and other payment
                                                  dates on the Junior Subordinated Debentures. See "Description
                                                  of the Preferred Securities."

JUNIOR SUBORDINATED DEBENTURES..................  The Trust Issuer will invest the proceeds from the
                                                  issuance of the Trust Securities in an equivalent amount
                                                  of the Junior Subordinated Debentures.  The Junior
                                                  Subordinated Debentures will mature on June 30, 2027.  
                                                  The Junior Subordinated Debentures will rank
                                                  subordinate and junior in right of payment to all Senior
                                                  Debt of the Company.  At March 31, 1997, the Company
                                                  had no outstanding Senior Debt, but did have outstanding
                                                  $72.8 million of 10 1/4% Junior Subordinated Deferrable
                                                  Interest Debentures which rank PARI PASSU with the Junior
                                                  Subordinated Debentures.  There is no limitation on the amount 
                                                  of Senior Debt, or subordinated debt which is PARI PASSU
                                                  with the Junior Subordinated Debentures, which the
                                                  Company may issue.  The Company expects from time to
                                                  time to incur additional indebtedness constituting Senior
                                                  Debt.  In addition, because the Company is a holding
                                                  company, the Company's obligations under the Junior
                                                  Subordinated Debentures will effectively be subordinated
                                                  to all existing and future liabilities and obligations of its

                                        4

<PAGE>

                                                  subsidiaries, including the Bank.  See "Risk Factors-
                                                  Subordination of the Guarantee and the Junior Subordinated
                                                  Debentures," "Risk Factors--Source of Payments to Holders
                                                  of Preferred Securities" and "Description of the Junior
                                                  Subordinated Debentures-Subordination."

GUARANTEE.......................................  Payments of Distributions out of funds held by the Trust
                                                  Issuer, and payments on liquidation of the Trust Issuer or
                                                  the redemption of the Preferred Securities, are guaranteed
                                                  by the Company to the extent the Trust Issuer has funds
                                                  available therefor. The Company and the Trust Issuer
                                                  believe that, taken together, the obligations of the Company under the
                                                  Guarantee, the Trust Agreement, the Junior Subordinated Debentures,
                                                  the Indenture and the Expense Agreement, constitute, in
                                                  the aggregate, a full and unconditional guarantee, on a
                                                  subordinated basis,  of all of the Trust Issuer's obligations
                                                  under the Preferred Securities.  See "Description of the Guarantee"
                                                  and "Relationship Among the Preferred Securities, the Junior Subordinated
                                                  Debentures, the Expense Agreement and the Guarantee."
                                                  The obligations of the Company under the Guarantee are
                                                  subordinate and junior in right of payment to all Senior
                                                  Debt of the Company.  See "Risk Factors-Subordination of the
                                                  Guarantee and the Junior Subordinated Debentures" and
                                                  "Description of the Guarantee."

RIGHT TO DEFER INTEREST PAYMENTS................  So long as no event of default under the Indenture has
                                                  occurred and is continuing, the Company has the right
                                                  under the Indenture at any time during the term of the
                                                  Junior Subordinated Debentures to defer the payment of
                                                  interest at any time or from time to time for a period not
                                                  exceeding 20 consecutive quarters with respect to each
                                                  Extension Period, PROVIDED that no Extension Period may
                                                  extend beyond the Stated Maturity of the Junior
                                                  Subordinated Debentures.  At the end of such Extension
                                                  Period, the Company must pay all interest then accrued
                                                  and unpaid (together with interest thereon at the annual
                                                  rate of 9.60%, compounded quarterly, to the extent
                                                  permitted by applicable law).  During an Extension
                                                  Period, interest will continue to accrue and holders of the
                                                  Junior Subordinated Debentures (or holders of the
                                                  Preferred Securities, while outstanding) will be required
                                                  to accrue interest income for United States federal income
                                                  tax purposes in advance of receipt of payment of such

                                        5

<PAGE>

                                                  deferred interest.  See "Certain Federal Income
                                                  Tax Consequences-Interest Income and Original Issue Discount").

                                                  During any such Extension Period, the Company may not,
                                                  and may not permit any subsidiary of the Company to,
                                                  (i) declare or pay any dividends or distributions on,
                                                  or redeem, purchase, acquire or make a liquidation payment
                                                  with respect to, any of the Company's capital stock or
                                                  (ii) make any payment of principal, interest or
                                                  premium, if any, on or repay, repurchase or redeem any debt
                                                  securities of the Company that rank PARI PASSU with or junior
                                                  in right of payment to the Junior Subordinated Debentures
                                                  or make any guarantee payments with respect to any guarantee
                                                  by the Company of the debt securities of any subsidiary
                                                  of the Company if such guarantee ranks PARI PASSU
                                                  with or junior in right of payment to the Junior Subordinated
                                                  Debentures (other than (a) the reclassification of any class
                                                  of the Company's capital stock into another class of capital
                                                  stock, (b) dividends or distributions payable in common stock
                                                  of the Company, (c) any declaration of a dividend in connection
                                                  with the implementation of a stockholders' rights plan, the
                                                  issuance of stock under any such plan in the future or the
                                                  redemption or repurchase of any such rights pursuant
                                                  thereto, (d) payments under the Guarantee and (e)
                                                  purchases of common stock related to the issuance of
                                                  common stock or rights under any of the Company's benefit
                                                  plans for its directors, officers or employees). Prior
                                                  to the termination of any such Extension Period, the Company
                                                  may further defer the payment of interest on the Junior
                                                  Subordinated Debentures, PROVIDED that no Extension
                                                  Period may exceed 20 consecutive quarters or extend
                                                  beyond the Stated Maturity of the Junior Subordinated
                                                  Debentures. There is no limitation on the number of
                                                  times that the Company may elect to begin an Extension
                                                  Period. See "Description of the Junior Subordinated
                                                  Debentures-Right to Defer Interest Payment Obligation"
                                                  and "Certain Federal Income Tax Consequences-Interest
                                                  Income and Original Issue Discount."

                                                  The Company has no current intention of exercising its
                                                  right to defer payments of interest by extending the
                                                  interest payment period on the Junior Subordinated
                                                  Debentures. However, should the Company elect to

                                        6

<PAGE>

                                                  exercise such right in the future, the market price of
                                                  the Preferred Securities is likely to be adversely
                                                  affected. As a result of the existence of the Company's
                                                  right to defer interest payments, the market price of
                                                  the Preferred Securities may be more volatile than the
                                                  market prices of other similar securities that do not
                                                  provide for such optional deferrals.

REDEMPTION......................................  The Junior Subordinated Debentures are subject to
                                                  redemption prior to their Stated Maturity at the option of
                                                  the Company (i) on or after June 30, 2002, in whole
                                                  at any time or in part from time to time, or (ii) at any
                                                  time, in whole (but not in part), within 180 days
                                                  following the occurrence and continuation of a Tax
                                                  Event, an Investment Company Event or a Capital
                                                  Treatment Event (each as defined herein) in each case at
                                                  a redemption price equal to 100% of the principal amount
                                                  of the Junior Subordinated Debentures so redeemed,
                                                  together with any accrued and unpaid interest to the date
                                                  fixed for redemption.

                                                  If the Junior Subordinated Debentures are redeemed prior
                                                  to their Stated Maturity, the Trust Issuer must apply the
                                                  proceeds of such redemption to redeem a Like Amount (as
                                                  defined herein) of the Preferred Securities and the
                                                  Common Securities. The Preferred Securities will be
                                                  redeemed upon repayment of the Junior Subordinated Debentures
                                                  at their Stated Maturity. See "Description of the Preferred
                                                  Securities--Redemption."

DISTRIBUTION OF THE JUNIOR SUBORDINATED
  DEBENTURES UPON LIQUIDATION
  OF THE TRUST ISSUER...........................  The Company will have the right at any time to terminate
                                                  the Trust Issuer and, after satisfaction of creditors of the
                                                  Trust Issuer, if any, as provided by applicable law, cause
                                                  the Junior Subordinated Debentures to be distributed to
                                                  the holders of the Preferred Securities and the Common
                                                  Securities in exchange therefor upon liquidation of the
                                                  Trust Issuer.  The ability of the Company to do so may
                                                  be subject to the Company's prior receipt of regulatory
                                                  approval.

                                                  In the event of the liquidation of the Trust Issuer, after
                                                  satisfaction of the claims of creditors of the Trust Issuer,
                                                  if any, as provided by applicable law, the holders of the
                                                  Preferred Securities will be entitled to receive a

                                        7

<PAGE>

                                                  Liquidation Amount of $25 per Preferred Security plus
                                                  accumulated and unpaid Distributions thereon to the
                                                  date of payment, which may be in the form of a distribution
                                                  of a Like Amount (as defined herein) of the Junior
                                                  Subordinated Debentures, subject to certain exceptions
                                                  as described herein. See "Description of the Preferred
                                                  Securities-Liquidation of the Trust Issuer and Distribution
                                                  of the Junior Subordinated Debentures to Holders."

VOTING RIGHTS...................................  Except in limited circumstances, the holders of the
                                                  Preferred Securities will have no voting rights.  See
                                                  "Description of the Preferred Securities--Voting Rights;
                                                  Amendment of the Trust Agreement."

USE OF PROCEEDS.................................  All of the proceeds from the sale of the Preferred
                                                  Securities will be used by the Trust Issuer to purchase
                                                  Junior Subordinated Debentures.  The Company intends
                                                  that the proceeds from the sale of such Junior
                                                  Subordinated Debentures will be used for general
                                                  corporate purposes, including, but not limited to,
                                                  acquisitions by either the Company or the Bank (although
                                                  there presently exist no agreements or understandings
                                                  with respect to any such acquisition), capital contributions
                                                  to the Bank to support growth and for working capital,
                                                  and the possible repurchase of shares of the Company's preferred
                                                  stock, subject to acceptable market conditions. See "Use of
                                                  Proceeds."

RISK FACTORS....................................  An investment in the Preferred Securities involves
                                                  substantial risks that should be considered by prospective
                                                  purchasers.  In addition, because holders of the Preferred
                                                  Securities may receive Junior Subordinated Debentures on
                                                  termination of the Trust Issuer, and because payments
                                                  on the Junior Subordinated Debentures are the
                                                  sole source of funds for Distributions on and redemptions
                                                  of the Preferred Securities, prospective purchasers of the
                                                  Preferred Securities are also making an investment
                                                  decision with regard to the Junior Subordinated
                                                  Debentures and should carefully review all of the
                                                  information regarding the Junior Subordinated Debentures
                                                  contained herein.  See "Risk Factors" and "Description of
                                                  the Junior Subordinated Debentures."

NASDAQ NATIONAL MARKET SYMBOL...................  The Preferred Securities have been approved for quotation on
                                                  The NASDAQ Stock Market's National Market under the symbol "BKUNZ."
</TABLE>


                                        8

<PAGE>

            SUMMARY CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA


         The information at or for the six months ended March 31, 1997 and 1996
is unaudited, but in the opinion of management reflects all adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
of the results for such periods. The results for the six months ended March 31,
1997 are not necessarily indicative of the results that may be expected for the
entire year. The summary consolidated financial information should be read in
conjunction with (i) the Company's Consolidated Financial Statements and Notes
thereto contained in the Company's Annual Report on Form 10-K/A for the fiscal
year ended September 30, 1996 attached as Appendix A to this Prospectus; (ii)
the Company's March 31, 1997 Operating Results and Financial Information
attached as Appendix B to this Prospectus; and (iii) the Financial Statements of
Suncoast attached as Appendix C to this Prospectus.


<TABLE>
<CAPTION>
                                               AT OR FOR THE SIX
                                                 MONTHS ENDED
                                                    MARCH 31,              AT OR FOR THE FISCAL YEARS ENDED SEPTEMBER 30,
                                              -------------------       -----------------------------------------------------
                                              1997(1)      1996         1996        1995         1994         1993       1992
                                              ----         ----         ----        ----         ----         ----       ----
                                                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                        <C>           <C>          <C>          <C>         <C>          <C>          <C>
OPERATIONS DATA:
Interest income........................... $   43,696    $  23,326    $  52,132    $  39,419   $   30,421   $  25,722    $24,243
Interest expense..........................     27,241       16,030       34,622       26,305       16,295      12,210     14,022
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Net interest income before provision
  (credit) for loan losses................     16,455        7,296       17,510       13,114       14,126      13,512     10,221
Provision (credit) for loan losses........        415         (300)        (120)       1,221        1,187       1,052         70
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Net interest income after provision
  (credit) for loan losses................     16,040        7,596       17,630       11,893       12,939      12,460     10,151
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Non-interest income:
Service fees..............................      1,449          281          597          423          358         221        142
Gain on sales of loans and
  mortgage-backed securities, net.........          2            3            5          239          150       1,496         94
(Loss) gain on sales of other assets,
  net(2)..................................         --           (7)          (6)       9,569           --          --          2
Other.....................................        150           10           53            6           46           2         25
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
  Total non-interest income...............      1,601          287          649       10,237          554       1,719        263
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Non-interest expense:
Employee compensation and benefits........      4,436        2,023        4,275        3,997        3,372       2,721      1,986
Occupancy and equipment...................      1,615          786        1,801        1,727        1,258         978        940
Insurance (3).............................        471          469        3,610        1,027          844         835        697
Professional fees.........................        542          477          929        1,269          833         543        542
Preferred Dividends of Trust Subsidiary...      1,355           --           --           --           --          --         --
Other.....................................      3,515        1,537        3,421        4,129        3,579       2,746      2,002
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
  Total non-interest expense..............     11,934        5,292       14,036       12,149        9,886       7,823      6,167
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------

Income before income taxes and Preferred
  Stock dividends.........................      5,707        2,591        4,243        9,981        3,607       6,356      4,247
Provision for income taxes(4).............      2,265          987        1,657        3,741        1,328       2,318      1,538
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Net income before Preferred Stock
  dividends...............................      3,442        1,604        2,586        6,240        2,279       4,038      2,709
Preferred Stock dividends.................      1,449        1,072        2,145        2,210        2,069       1,513        875
                                           ----------    ---------    ---------    ---------   ----------   ---------    -------
Net income after Preferred Stock dividends $    1,993    $     532    $     441    $   4,030   $      210   $   2,525    $ 1,834
                                           ==========    =========    ---------    =========   ==========   =========    =======
FINANCIAL CONDITION DATA:
Total assets.............................. $1,453,161    $ 738,491    $ 824,360    $ 608,415   $  551,075   $ 435,378    $345,931
Loans receivable, net, and mortgage-backed
  securities(5)...........................  1,319,181      630,519      716,550      506,132      470,154     313,899    250,606
Investments, overnight deposits, tax
  certificates, repurchase agreements,
  certificates of deposits and other
  interest earning assets.................     55,917       86,336       87,662       88,768       64,783     100,118     83,445
Total liabilities.........................  1,284,258      669,023      755,249      562,670      509,807     397,859    322,907
Deposits..................................  1,011,475      423,568      506,106      310,074      347,795     295,108    275,026
Borrowings................................    252,259      239,775      237,775      241,775      158,175      97,775     42,241
Trust Preferred Securities................     70,000           --           --           --           --          --         --
Total stockholders' equity................     98,903       69,468       69,111       45,745       41,268      30,273     16,797
Common stockholders' equity...............     64,799       45,155       44,807       21,096       16,667      17,162     11,134
PER COMMON SHARE DATA:
Primary earnings per common share and
  common equivalent share................. $      .25    $     .18    $     .10    $    1.77   $      .10   $    1.42    $  1.27
                                           ==========    =========    ---------    ---------   ==========   =========    =======
Earnings per common share assuming
  full dilution........................... $      .25    $     .18    $     .10    $    1.26   $      .10   $    1.00    $   .92
                                           ==========    =========    ---------    =========   ==========   =========    =======
Weighted average number of common shares
  and common equivalent shares assumed
  outstanding during the period:
  Primary.................................  7,952,197    3,022,388    4,558,521    2,296,021    2,175,210   1,773,264    1,448,449
  Fully diluted...........................  8,674,187    3,035,458    4,558,521    4,158,564    2,175,210   3,248,618    2,376,848
Equity per common share................... $     7.32    $    7.49    $    7.85    $   10.20   $     8.33   $    8.86    $    8.51
Fully converted tangible equity per
  common share............................ $     6.50    $    7.16    $    7.13    $    8.15   $     7.39   $    7.57    $    6.86
</TABLE>
                                                        (Continued on next page)

                                        9

<PAGE>

<TABLE>
<CAPTION>
                                                AT OR FOR THE SIX
                                                  MONTHS ENDED
                                                     MARCH 31,              AT OR FOR THE FISCAL YEARS ENDED SEPTEMBER 30,
                                               -------------------       -----------------------------------------------------
                                               1997(1)      1996         1996        1995         1994         1993       1992
                                               -------      ----         ----        ----         ----         ----       ----
<S>                                           <C>          <C>          <C>         <C>          <C>          <C>        <C>
SELECTED FINANCIAL RATIOS: (Annualized
   where appropriate)
PERFORMANCE RATIOS:
Return on average assets(6).................     .58%         .50%         .36%        1.10%         .46%       1.12%       .92%
Return on average common equity.............    8.37         4.10         1.30        22.60         1.21       18.55      17.68
Return on average total equity..............    7.74         6.34         4.30        14.70         5.84       14.07      14.72
Interest rate spread........................    2.56         1.96         2.10         2.12         2.78        3.59       3.34
Net interest margin.........................    2.91         2.35         2.51         2.39         3.01        3.87       3.63
Dividend payout ratio(7)....................   42.10        66.83        82.95        35.42        96.79       40.66      34.97
Ratio of earnings to combined fixed
  charges and preferred stock dividends(8):
   Excluding interest on deposits...........    1.37         1.10         1.05         1.52         1.07        1.87       1.83
   Including interest on deposits...........    1.11         1.05         1.02         1.21         1.03        1.27       1.18
Total loans, net, and mortgage-backed
   securities to total deposits.............  130.42       148.86       141.58       163.13       134.40      109.65      91.12
Non-interest expenses to average assets.....    1.79         1.65         1.97         2.14         2.04        2.18       2.09
Efficiency ratio(9).........................   62.80        68.60        76.45        14.58        66.06       45.17      57.76
ASSET QUALITY RATIOS:
Ratio of non-performing loans to total
  loans.....................................     .82%         .95%         .99%        1.02%        1.07%       1.54%       .45%
Ratio of non-performing assets to total
  loans, real estate owned and tax
  certificates..............................     .93         1.24         1.14         1.35         1.41        1.78        .66
Ratio of non-performing assets to total
  assets....................................     .79          .99          .95         1.10         1.17        1.46        .50
Ratio of charge-offs to total loans.........     .04          .04          .08          .13          .39         .07         --
Ratio of loan loss allowance to total loans.     .24          .38          .34          .32          .20         .38        .11
Ratio of loan loss allowance to
  non-performing loans......................   28.92        40.24        33.74        31.54        18.89       24.70      25.41
CAPITAL RATIOS:
Ratio of average common equity to average
  total assets..............................    4.03%        4.06%        4.78%        3.14%        3.58%       3.79%      3.51%
Ratio of average total equity to average
  total assets..............................    7.52         7.91         8.44         7.47         8.05        7.99       6.24
Tangible capital-to-assets ratio(10)........    8.39         7.10         7.01         7.09         6.65%       7.56%      6.66%
Core capital-to-assets ratio(10)............    8.39         7.10         7.01         7.09         6.65        7.56       6.66
Risk-based capital-to-assets ratio(10)......   13.34        14.97        14.19        15.79        14.13       15.85      14.42

<FN>
- ----------
(1)      Includes operations of Suncoast, from date of acquisition.

(2)      In 1995, the Company recorded a $9.3 million gain ($5.8 million after tax) from the sale of its branches on the west coast
         of Florida.

(3)      In 1996, the Company recorded a one time SAIF special assessment of $2.6 million ($1.6 million after tax).

(4)      Amount reflects expense from change in accounting principle of $195,000 for fiscal 1994. See Note 15 of Notes to
         Consolidated Financial Statements contained in Appendix A to this Prospectus
 .

(5)      Does not include mortgage loans held for sale.

(6)      Return on average assets is calculated before payment of preferred stock dividends.

(7)      The ratio of total dividends declared during the period (including dividends on the Bank's and the Company's preferred
         stock and the Company's Class A and Class B Common Stock) to total earnings for the period before dividends.

(8)      The ratio of earnings to combined fixed charges and preferred stock dividends excluding interest on deposits is calculated
         by dividing income before taxes and extraordinary items by interest on borrowings plus 33% of rental expense plus preferred
         stock dividends on a pretax basis. The ratio of earnings to combined fixed charges and preferred stock dividends including
         interest on deposits is calculated by dividing income before taxes and extraordinary items by interest on deposits plus
         interest on borrowings plus 33% of rental expense plus preferred stock dividends on a pretax basis.

(9)      Efficiency ratio is calculated by dividing non-interest expenses less non-interest income by net interest income.

(10)     Regulatory capital ratio of the Bank.
</FN>
</TABLE>

                                       10

<PAGE>

                                  RISK FACTORS

         AN INVESTMENT IN THE PREFERRED SECURITIES INVOLVES A HIGH DEGREE OF
RISK. PROSPECTIVE INVESTORS SHOULD CAREFULLY CONSIDER, TOGETHER WITH THE OTHER
INFORMATION CONTAINED AND INCORPORATED BY REFERENCE IN THIS PROSPECTUS, THE
FOLLOWING FACTORS IN EVALUATING THE COMPANY, ITS BUSINESS AND THE TRUST ISSUER
BEFORE PURCHASING THE PREFERRED SECURITIES OFFERED HEREBY. PROSPECTIVE INVESTORS
SHOULD NOTE, IN PARTICULAR, THAT THIS PROSPECTUS CONTAINS FORWARD-LOOKING
STATEMENTS WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES ACT OF 1933, AS
AMENDED (THE "SECURITIES ACT"), AND SECTION 21E OF THE SECURITIES EXCHANGE ACT
OF 1934, AS AMENDED (THE "EXCHANGE ACT"), THAT INVOLVE SUBSTANTIAL RISKS AND
UNCERTAINTIES. WHEN USED IN THIS PROSPECTUS, OR IN THE DOCUMENTS INCORPORATED BY
REFERENCE HEREIN, THE WORD "ANTICIPATE," "BELIEVE," "ESTIMATE," "MAY," "INTEND"
AND "EXPECT" AND SIMILAR EXPRESSIONS IDENTIFY CERTAIN OF SUCH FORWARD-LOOKING
STATEMENTS. ACTUAL RESULTS, PERFORMANCE OR ACHIEVEMENTS COULD DIFFER MATERIALLY
FROM THOSE CONTEMPLATED, EXPRESSED OR IMPLIED BY THE FORWARD-LOOKING STATEMENTS
CONTAINED HEREIN. THE CONSIDERATIONS LISTED BELOW REPRESENT CERTAIN IMPORTANT
FACTORS THE COMPANY BELIEVES COULD CAUSE SUCH RESULTS TO DIFFER. THESE
CONSIDERATIONS ARE NOT INTENDED TO REPRESENT A COMPLETE LIST OF THE GENERAL OR
SPECIFIC RISKS THAT MAY AFFECT THE COMPANY AND THE TRUST ISSUER. IT SHOULD BE
RECOGNIZED THAT OTHER RISKS, INCLUDING GENERAL ECONOMIC FACTORS AND EXPANSION
STRATEGIES, MAY BE SIGNIFICANT, PRESENTLY OR IN THE FUTURE, AND THE RISKS SET
FORTH BELOW MAY AFFECT THE COMPANY AND THE TRUST ISSUER TO A GREATER EXTENT THAN
INDICATED.

RISK FACTORS RELATING TO THE OFFERING

SUBORDINATION OF THE GUARANTEE AND THE JUNIOR SUBORDINATED DEBENTURES

         The obligations of the Company under the Guarantee issued by the
Company for the benefit of the holders of the Preferred Securities and under the
Junior Subordinated Debentures issued to the Trust Issuer will be unsecured and
will rank subordinate and junior in right of payment to all Senior Debt of the
Company. At March 31, 1997, the Company had no outstanding Senior Debt, but did
have outstanding $72.8 million of 10 1/4% Junior Subordinated Deferrable
Interest Debentures which rank PARI PASSU with the Junior Subordinated
Debentures. There is no limitation on the amount of Senior Debt, or subordinated
debt which is PARI PASSU with the Junior Subordinated Debentures, which the
Company may issue. Because the Company is a holding company, the right of the
Company to participate in any distribution of assets of any subsidiary,
including the Bank, upon such subsidiary's liquidation or reorganization or
otherwise (and thus the ability of holders of the Preferred Securities to
benefit indirectly from such distribution), is subject to the prior claims of
creditors of that subsidiary (including depositors in the Bank), except to the
extent that the Company may itself be recognized as a creditor of that
subsidiary. If the Company is a creditor of a subsidiary, the claims of the
Company would be subject to any prior security interest in the assets of the
subsidiary and any indebtedness of the subsidiary senior to that of the Company.
Accordingly, the Junior Subordinated Debentures and the Guarantee will be
effectively subordinated to all existing and future liabilities of the Company's
subsidiaries, including the Bank. At March 31, 1997 the Bank had liabilities of
$1.3 billion (including $1.0 billion in deposits). Only the capital stock of the
Company is currently junior in right of payment to the Junior Subordinated
Debentures to be issued to the Trust Issuer. Holders of the Junior Subordinated
Debentures will be able to look only to the assets of the Company for payments
on the Junior Subordinated Debentures. None of the Indenture, the Guarantee, the
Expense Agreement or the Trust Agreement

                                       11

<PAGE>

places any limitation on the amount of secured or unsecured debt, including
Senior Debt, that may be incurred by the Company. The Company expects from time
to time to incur additional indebtedness constituting Senior Debt. See
"Description of the Guarantee-Status of the Guarantee" and "Description of the
Junior Subordinated Debentures-Subordination."

SOURCE OF PAYMENTS TO HOLDERS OF PREFERRED SECURITIES

         As a savings and loan holding company, the Company conducts its
operations principally through its subsidiaries and, therefore, its principal
source of cash, other than its investing and financing activities, is the
receipt of dividends from the Bank. Since the Company is without significant
assets other than the capital stock of the Bank, the ability of the Company to
pay interest on the principal of the Junior Subordinated Debentures to the Trust
Issuer (and consequently, the Trust Issuer's ability to pay Distributions on the
Preferred Securities and the Company's ability to pay its obligations under the
Guarantee) will be dependent on the ability of the Bank to pay dividends to the
Company in amounts sufficient to service the Company's obligations. The Company
is currently obligated to pay interest semi-annually on its outstanding 10 1/4%
Junior Subordinated Deferrable Interest Debentures and may become obligated to
make other payments with respect to securities issued by the Company in the
future which are PARI PASSU or have a preference over the Junior Subordinated
Debentures issued to the Trust Issuer with respect to the payment of principal,
interest or dividends. There is no restriction on the ability of the Company to
issue, or limitations on the amount of securities which the Company may issue,
which are PARI PASSU or have a preference over the Junior Subordinated
Debentures issued to the Trust Issuer, nor is there any restriction on the
ability of the Bank to issue additional capital stock or incur additional
indebtedness.

         There are legal limitations on the source and amount of dividends that
a savings bank such as the Bank is permitted to pay. The current OTS regulation
applicable to the payment of dividends or other capital distributions by savings
institutions imposes limits on capital distributions based on an institution's
regulatory capital levels and net income. An institution that meets or exceeds
all of its fully phased-in capital requirements (both before and after giving
effect to the distribution) and is not in need of more than normal supervision
would be a "Tier 1 association." A Tier I association may make capital
distributions during a calendar year of up to the greater of (i) 100% of net
income for the current calendar year plus 50% of its capital surplus or (ii) 75%
of its net income over the most recent four quarters. Any additional capital
distributions would require prior regulatory approval. The Bank currently
exceeds its fully phased-in capital requirements and qualifies as a Tier 1
association under the regulation, but there is no assurance that the Bank will
continue to so qualify.

         An institution that meets the minimum regulatory capital requirements
but does not meet the fully phased-in capital requirements would be a "Tier 2
association," which may make capital distributions of between 25% and 75% of its
net income over the most recent four-quarter period, depending on the
institution's risk-based capital level. A "Tier 3 association" is defined as an
institution that does not meet all of the minimum regulatory capital
requirements and therefore may not make any capital distributions without the
prior approval of the OTS.

                                       12

<PAGE>

         Savings institutions must provide the OTS with at least 30 days written
notice before making any capital distributions. All such capital distributions
are also subject to the OTS' right to object to a distribution on safety and
soundness grounds.

RIGHT TO DEFER INTEREST PAYMENT OBLIGATION; TAX CONSEQUENCES; MARKET PRICE
CONSEQUENCES


         So long as no event of default under the Indenture has occurred and is
continuing, the Company has the right under the Indenture to defer the payment
of interest on the Junior Subordinated Debentures, at any time or from time to
time, for a period not exceeding 20 consecutive quarters with respect to each
Extension Period, provided that no Extension Period may extend beyond the Stated
Maturity of the Junior Subordinated Debentures. As a consequence of any such
deferral, quarterly Distributions on the Preferred Securities by the Trust
Issuer would also be deferred (and the amount of Distributions to which holders
of the Preferred Securities are entitled would accumulate additional
Distributions thereon at the rate of 9.60% per annum, compounded quarterly from
the relevant payment date for such Distributions) during any such Extension
Period. During any such Extension Period, the Company may not (i) declare or pay
any dividends or distributions on, or redeem, purchase, acquire, or make a
liquidation payment with respect to, any of the Company's capital stock (other
than (a) the reclassification of any class of the Company's capital stock into
another class of capital stock, (b) dividends or distributions payable in any
class of the Company's common stock, (c) any declaration of a dividend in
connection with the implementation of a shareholders rights plan, or the
issuance of stock under any such plan in the future, or the redemption or
repurchase of any such rights pursuant thereto and (d) purchases of the
Company's common stock related to the rights under any of the Company's benefit
plans for its or its subsidiaries' directors, officers or employees), (ii) make
any payment of principal, interest or premium, if any, on or repay, repurchase
or redeem any debt securities of the Company that rank PARI PASSU with or junior
in interest to the Junior Subordinated Debentures or make any guarantee payments
with respect to any guarantee by the Company of the debt securities of any
subsidiary of the Company if such guarantee ranks PARI PASSU with or junior in
interest to the Junior Subordinated Debentures (other than payments under the
Guarantee), or (iii) redeem, purchase or acquire less than all of the Junior
Subordinated Debentures or any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest, provided that no Extension Period may exceed 20 consecutive
quarters or extend beyond the Stated Maturity of the Junior Subordinated
Debentures. Upon the termination of any Extension Period and the payment of all
interest then accrued and unpaid on the Junior Subordinated Debentures (together
with interest thereon at the annual rate of 9.60%, compounded quarterly from the
relevant payment date for such interest, to the extent permitted by applicable
law), the Company may elect to begin a new Extension Period subject to the above
requirements. There is no limitation on the number of times that the Company may
elect to begin an Extension Period so long as no event of default under the
Indenture has occurred and is continuing. See "Description of the Preferred
Securities--Distributions" and "Description of the Junior Subordinated
Debentures-Right to Defer Interest Payment Obligation."


         If an Extension Period were to occur, a holder of the Preferred
Securities would continue to accrue income (in the form of original issue
discount) for United States federal income tax purposes in respect of its PRO
RATA share of the interest accruing on the Junior Subordinated Debentures held
by the Trust Issuer. As a result, a holder of the Preferred Securities would be
required to include such income in gross income for United States federal income
tax purposes in advance of the receipt

                                       13

<PAGE>

of cash and would not receive the cash related to such income from the Trust
Issuer if the holder disposed of the Preferred Securities prior to the record
date for the payment of Distributions. See "Certain Federal Income Tax
Consequences--Interest Income and Original Issue Discount" and "--Sales or
Redemption of the Preferred Securities."

         The Company has no current intention of exercising its right to defer
payments of interest on the Junior Subordinated Debentures. However, should the
Company elect to exercise such right in the future, the market price of the
Preferred Securities would likely be adversely affected. A holder that disposed
of its Preferred Securities during an Extension Period, therefore, might not
receive the same return on its investment as a holder that continued to hold its
Preferred Securities. In addition, as a result of the existence of the Company's
right to defer interest payments, the market price of the Preferred Securities
may be more volatile than the market prices of other similar securities that are
not subject to such deferrals.

SHORTENING OF STATED MATURITY OF JUNIOR SUBORDINATED DEBENTURES

         The Company has the right, at any time, to shorten the maturity of the
Junior Subordinated Debentures to a date not earlier than June 30, 2002. The
exercise of such right is subject to the Company having received prior
regulatory approval. See "Description of the Junior Subordinated Debentures--
General."

REDEMPTION DUE TO TAX EVENT, INVESTMENT COMPANY EVENT OR CAPITAL TREATMENT EVENT

         The Company has the right, but not the obligation, to redeem the Junior
Subordinated Debentures in whole (but not in part) within 180 days following the
occurrence of a Tax Event, an Investment Company Event or a Capital Treatment
Event (whether occurring before or after June 30, 2002), and, therefore,
cause a mandatory redemption of the Preferred Securities. The exercise of such
right may be subject to the Company having received prior regulatory approval.


         A "Tax Event" means the receipt by the Trust Issuer of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to, or change (including any announced prospective change) in, the
laws (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein, or as a result of any
official administrative pronouncement or judicial decision interpreting or
applying such laws or regulations, which amendment or change is effective or
such pronouncement or decision is announced on or after the date of issuance of
the Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk that (i) the Trust Issuer is, or will be within 90 days of
the date of such opinion, subject to United States federal income tax with
respect to income received or accrued on the Junior Subordinated Debentures,
(ii) interest payable by the Company on the Junior Subordinated Debentures is
not, or within 90 days of the date of such opinion will not be, deductible by
the Company, in whole or in part, for United States federal income tax purposes
or (iii) the Trust Issuer is, or will be within 90 days of the date of such
opinion, subject to more than a DE MINIMIS amount of other taxes, duties,
assessments or other governmental charges. The Company must request and receive
an opinion with regard

                                       14

<PAGE>

to such matters within a reasonable period of time after it becomes aware of the
possible occurrence of any of the events described in clauses (i) through (iii)
above.


         "Investment Company Event" means the receipt by the Trust Issuer of an
opinion of counsel experienced in such matters to the effect that, as a result
of the occurrence of a change in law or regulation or a change in interpretation
or application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust Issuer is or will be considered an
"investment company" that is required to be registered under the Investment
Company Act of 1940, as amended (the "Investment Company Act"), which change
occurs or becomes effective on or after the date of original issuance of the
Preferred Securities.

         "Capital Treatment Event" means the reasonable determination by the
Company that, as a result of any amendment to, or change (including any proposed
change) in, the laws (or any regulations thereunder) of the United States or any
political subdivision thereof or therein, or as a result of any official or
administrative pronouncement or action or judicial decision interpreting or
applying such laws or regulations, which amendment or change is effective or
such proposed change, pronouncement, action or decision is announced on or after
the date of original issuance of the Preferred Securities, there is more than an
insubstantial risk that the Company will not be entitled to treat an amount
equal to the Liquidation Amount of the Preferred Securities as "Tier 1 Capital"
(or the then equivalent thereof) for purposes of applicable capital adequacy
guidelines of the Federal Reserve (or any successor regulatory authority with
jurisdiction over bank holding companies), or any capital adequacy guidelines as
then in effect and applicable to the Company.

         See "Certain Federal Income Tax Consequences--Possible Tax Law Changes"
for a discussion of certain legislative proposals that, if adopted, could give
rise to a Tax Event, which would permit the Company to cause a redemption of the
Preferred Securities.

EXCHANGE OF PREFERRED SECURITIES FOR JUNIOR SUBORDINATED DEBENTURES; REDEMPTION
AND TAX CONSEQUENCES


         The Company has the right at any time to dissolve, wind-up or terminate
the Trust Issuer and, after the satisfaction of liabilities to creditors of the
Trust Issuer as required by applicable law, cause the Junior Subordinated
Debentures to be distributed to the holders of the Preferred Securities in
exchange therefor in liquidation of the Trust Issuer. The exercise of such right
may be subject to the Company having received prior regulatory approval. The
Company will have the right, in certain circumstances, to redeem the Junior
Subordinated Debentures in whole or in part, in lieu of a distribution of the
Junior Subordinated Debentures by the Trust Issuer, in which event the Trust
Issuer will redeem the Preferred Securities on a pro rata basis to the same
extent as the Junior Subordinated Debentures are redeemed by the Company. Any
such distribution or redemption prior to the Stated Maturity will be subject to
prior regulatory approval if then required under applicable capital guidelines
or regulatory policies. See "Description of the Preferred
Securities--Liquidation of the Trust Issuer and Distribution of the Junior
Subordinated Debentures to Holders" and "Description of the Subordinated
Debenture--Redemption or Exchange."

                                       15

<PAGE>

         Under current United States federal income tax law, a distribution of
Junior Subordinated Debentures upon the dissolution of the Trust Issuer would
not be a taxable event to holders of the Preferred Securities. If, however, the
Trust Issuer were characterized as an association taxable as a corporation at
the time of the dissolution of the Trust Issuer, the distribution of the Junior
Subordinated Debentures would constitute a taxable event to holders of Preferred
Securities and could give rise to a tax liability for the Trust Issuer as well.
Moreover, any redemption of the Preferred Securities for cash would be a taxable
event to such holders. See "Certain Federal Income Tax Consequences-Distribution
of the Junior Subordinated Debentures to Holders of the Preferred Securities"
and "--Sales or Redemption of the Preferred Securities."


         There can be no assurance as to the market prices for the Preferred
Securities or the Junior Subordinated Debentures that may be distributed in
exchange for Preferred Securities upon a dissolution or liquidation of the Trust
Issuer. The Preferred Securities or the Junior Subordinated Debentures may trade
at a discount to the price that the investor paid to purchase the Preferred
Securities offered hereby. Because holders of Preferred Securities may receive
Junior Subordinated Debentures as a result of the liquidation of the Trust, and
because payments on the Junior Subordinated Debentures are the sole source of
funds for Distributions and redemptions of the Preferred Securities, prospective
purchasers of Preferred Securities are also making an investment decision with
regard to the Junior Subordinated Debentures and should carefully review all the
information regarding the Junior Subordinated Debentures contained herein.

         If the Junior Subordinated Debentures are distributed to the holders of
Preferred Securities upon the liquidation of the Trust Issuer, the Company will
use its reasonable efforts to list the Junior Subordinated Debentures on the
NASDAQ Stock Market's National Market or SmallCap Market or such stock
exchanges, if any, on which the Preferred Securities are then listed.

RIGHTS UNDER THE GUARANTEE

         The Guarantee guarantees to the holders of the Preferred Securities the
following payments, to the extent not paid by the Trust Issuer: (i) any
accumulated and unpaid Distributions required to be paid on the Preferred
Securities, to the extent that the Trust Issuer has funds on hand available
therefor at such time, (ii) the redemption price with respect to any Preferred
Securities called for redemption, to the extent that the Trust Issuer has funds
on hand available therefor at such time, and (iii) upon a voluntary or
involuntary dissolution, winding-up or liquidation of the Trust Issuer (unless
the Junior Subordinated Debentures are distributed to holders of the Preferred
Securities in exchange therefor), the lesser of (a) the aggregate of the
Liquidation Amount and all accumulated and unpaid Distributions to the date of
payment, to the extent that the Trust Issuer has funds on hand available
therefor at such time, and (b) the amount of assets of the Trust Issuer
remaining available for distribution to holders of the Preferred Securities
after payment of creditors of the Trust Issuer as required by applicable law.

         If the Company were to default on its obligation to pay amounts payable
under the Junior Subordinated Debentures, the Trust Issuer would lack funds for
the payment of Distributions or amounts payable on redemption of the Preferred
Securities or otherwise, and, in such event, holders of the Preferred Securities
would not be able to rely upon the Guarantee for payment of such

                                       16

<PAGE>

amounts. The holders of not less than a majority in aggregate Liquidation Amount
of the Preferred Securities have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Guarantee Trustee
in respect of the Guarantee or to direct the exercise of any trust power
conferred upon the Guarantee Trustee under the Guarantee. Any holder of the
Preferred Securities may institute a legal proceeding directly against the
Company to enforce its rights under the Guarantee without first instituting a
legal proceeding against the Trust Issuer, the Guarantee Trustee or any other
person or entity. In the event an event of default under the Indenture shall
have occurred and be continuing and such event is attributable to the failure of
the Company to pay interest on or principal of the Junior Subordinated
Debentures on the applicable payment date, a holder of the Preferred Securities
may institute a legal proceeding directly against the Company for enforcement of
payment to such holder of the principal of or interest on such Junior
Subordinated Debentures having a principal amount equal to the aggregate
Liquidation Amount of the Preferred Securities of such holder (a "Direct
Action"). The exercise by the Company of its right, as described herein, to
defer the payment of interest on the Junior Subordinated Debentures does not
constitute an event of default under the Indenture. In connection with any
Direct Action, the Company will have a right of set-off under the Indenture to
the extent of any payment made by the Company to such holder of the Preferred
Securities in the Direct Action. Except as described herein, holders of the
Preferred Securities will not be able to exercise directly any other remedy
available to the holders of the Junior Subordinated Debentures or assert
directly any other rights in respect of the Junior Subordinated Debentures. The
Bank of New York will act as the guarantee trustee under the Guarantee (the
"Guarantee Trustee") and will hold the Guarantee for the benefit of the holders
of the Preferred Securities. The Bank of New York will also act as Debenture
Trustee for the Junior Subordinated Debentures and as Property Trustee, and The
Bank of New York (Delaware) will act as Delaware Trustee under the Trust
Agreement. See "Description of the Junior Subordinated Debentures-Enforcement of
Certain Rights by Holders of the Preferred Securities," "Description of the
Junior Subordinated Debentures-Debenture Events of Default" and "Description of
the Guarantee." The Trust Agreement provides that each holder of the Preferred
Securities by acceptance thereof agrees to the provisions of the Guarantee and
the Indenture.

LIMITED COVENANTS

         The covenants in the Indenture are limited and there are no covenants
in the Trust Agreement. As a result, neither the Indenture nor the Trust
Agreement protects holders of Junior Subordinated Debentures or Preferred
Securities, respectively, in the event of a material adverse change in the
Company's financial condition or results of operations or limits the ability of
the Company or any subsidiary to incur or assume additional indebtedness or
other obligations. Additionally, neither the Indenture nor the Trust Agreement
contains any financial ratios or specified levels of liquidity to which the
Company must adhere. Therefore, the provisions of these governing instruments
should not be considered a significant factor in evaluating whether the Company
will be able to or will comply with its obligations under the Junior
Subordinated Debentures or the Guarantee.

                                       17

<PAGE>

LIMITED VOTING RIGHTS

         Holders of the Preferred Securities will generally have limited voting
rights relating only to the modification of the Preferred Securities and the
exercise of the Trust Issuer's rights as holder of the Junior Subordinated
Debentures and the Guarantee. Holders of the Preferred Securities will not be
entitled to vote to appoint, remove or replace the Property Trustee, the
Delaware Trustee or the Administrative Trustees, as such voting rights are
vested exclusively in the Company, as the holder of the Common Securities
(except, with respect to the Property Trustee and the Delaware Trustee, upon the
occurrence of certain events described herein). The Property Trustee, the
Administrative Trustees and the Company may amend the Trust Agreement without
the consent of holders of the Preferred Securities to ensure that the Trust
Issuer will be classified for United States federal income tax purposes as a
grantor trust even if such action adversely affects the interests of such
holders. See "Description of the Preferred Securities--Voting Rights; Amendment
of the Trust Agreement" and "--Removal of the Trust Issuer Trustees."

ABSENCE OF PRIOR PUBLIC MARKET FOR THE PREFERRED SECURITIES; TRADING PRICE AND
TAX CONSIDERATIONS

         There is no current public market for the Preferred Securities.
The Preferred Securities have been approved for quotation on the NASDAQ Stock
Market's National Market. However, one of the requirements for listing and
continued listing is the presence of two market makers for the Preferred
Securities. The Company has been advised that the Underwriters intend to make a
market in the Preferred Securities. However, the Underwriters are not obligated
to do so and such market making may be discontinued at any time. Therefore,
there is no assurance that an active trading market will develop for the
Preferred Securities or, if such market develops, that it will be maintained or
that the market price will equal or exceed the public offering price set forth
on the cover page of this Prospectus. Accordingly, holders of Preferred
Securities may experience difficulty reselling them or may be unable to sell
them at all. The public offering price for the Preferred Securities has been
determined through negotiations between the Company and the Underwriters. Prices
for the Preferred Securities will be determined in the marketplace and may be
influenced by many factors, including prevailing interest rates, the liquidity
of the market for the Preferred Securities, investor perceptions of the Company
and general industry and economic conditions.

         Further, should the Company exercise its option to defer any payment of
interest on the Junior Subordinated Debentures, the Preferred Securities would
be likely to trade at prices that do not fully reflect the value of accrued but
unpaid interest with respect to the underlying Junior Subordinated Debentures.
In the event of such a deferral, a holder of Preferred Securities that disposed
of its Preferred Securities between record dates for payments of Distributions
(and consequently did not receive a Distribution from the Trust Issuer for the
period prior to such disposition) would nevertheless be required to include
accrued but unpaid interest on the Junior Subordinated Debentures through the
date of disposition in income as ordinary income and to add such amount to the
adjusted tax basis of the Preferred Securities disposed of. Such holder would
recognize a capital loss to the extent the selling price (which might not fully
reflect the value of accrued but unpaid interest) was less than its adjusted tax
basis (which would include all accrued but unpaid interest). Subject to certain
limited exceptions, capital losses cannot be applied to offset ordinary income
for United States federal income tax purposes. See "Certain Federal Income Tax
Consequences-Sales or Redemption of the Preferred Securities."

                                       18

<PAGE>

PREFERRED SECURITIES AND JUNIOR SUBORDINATED DEBENTURES ARE NOT INSURED

         The Preferred Securities and Junior Subordinated Debentures are not
insured by the Bank Insurance Fund or the Savings Association Insurance Fund of
the Federal Deposit Insurance Corporation or by any other governmental agency.

POSSIBLE TAX LAW CHANGES AFFECTING THE PREFERRED SECURITIES


         On February 6, 1997, President Clinton released his budget proposals
for fiscal year 1998. One of the revenue provisions of those proposals would
generally deny deductions for interest on an instrument issued by a corporation
that has a maximum term of more than 15 years and that is not shown as
indebtedness on the separate balance sheet of the issuer or, where the
instrument is issued to a related party (other than a corporation) and is
eliminated on the consolidated balance sheet that includes the issuer and the
holder, where the holder or some other related party issues a related instrument
that is not shown as indebtedness on the issuer's consolidated balance sheet. If
enacted as proposed by the President, this provision would be effective for
instruments issued on or after the date of first action by a Congressional
committee with respect to the proposal. It is not clear from the President's
proposals what will constitute Congressional "committee action" with respect to
this proposal. If the provision were to apply to the Junior Subordinated
Debentures, the Company would be unable to deduct interest on the Junior
Subordinated Debentures. Under current law, the Company will be able to deduct
interest on the Junior Subordinated Debentures. However, there is no assurance
that future legislation will not affect the ability of the Company to deduct
interest on the Junior Subordinated Debentures. Such a change would give rise to
a Tax Event. A Tax Event would permit the Company, upon receipt of regulatory
approval if then required under applicable capital guidelines or regulatory
policies, to cause a redemption of the Preferred Securities before, as well as
after, June 30, 2002. See "Description of the Junior Subordinated
Debentures-Redemption or Exchange" and "Certain Federal Income Tax
Consequences-Possible Tax Law Changes."


RISK FACTORS RELATING TO THE COMPANY

POTENTIAL IMPACT OF CHANGES IN INTEREST RATES

         The Bank's profitability is dependent to a large extent on its net
interest income, which is the difference between its income on interest-earning
assets and its expense on interest-bearing liabilities. The Bank, like most
financial institutions, is affected by changes in general interest rate levels
and by other economic factors beyond its control. Interest rate risk arises from
mismatches (i.e., the interest sensitivity gap) between the dollar amount of
repricing or maturing assets and liabilities, and is measured in terms of the
ratio of the interest rate sensitivity gap to total assets. More assets than
liabilities repricing or maturing over a given time frame is considered
asset-sensitive and is reflected as a positive gap, and more liabilities than
assets repricing or maturing over a given time frame is considered
liability-sensitive and is reflected as a negative gap. An asset-sensitive
position (i.e., a positive gap) will generally enhance earnings in a rising
interest rate environment and will reduce earnings in a falling interest rate
environment, while a liability-sensitive position (i.e., a negative gap) will
generally enhance earnings in a falling interest rate environment and reduce
earnings in a rising

                                       19

<PAGE>

interest rate environment. Fluctuations in interest rates are not predictable or
controllable. At March 31, 1997, the Bank had a one year cumulative negative gap
of 10.84%. This negative one year gap position may, as noted above, have a
negative impact on earnings in a rising interest rate environment. See
"Management's Discussion and Analysis of Results of Operations and Financial
Condition-Interest Rate Sensitivity" contained in Appendix A to this Prospectus.

         The Company faces significant risk that its net interest income will be
adversely affected if interest rates should rise or fall rapidly. If interest
rates rise rapidly, certain adjustable loans held by the Company will stop
repricing as interest rate caps on its adjustable rate mortgages ("ARMs") take
effect. The ARMs typically have annual interest rate caps that limit rate
increases to 2% per year. At March 31, 1997 the Company's residential loan
portfolio included $953.3 million of ARMs (78.9% of the Company's gross loan
portfolio).

         Additionally, the Company sometimes purchases or originates loans with
"teaser" rates that are below market rates during an initial period after the
loan is originated. For loans with teaser rates, the borrower's ability to repay
is usually determined upon fully indexed rates. At March 31, 1997, $87.9 million
of the Company's ARM loans (7.3% of the Company's gross loan portfolio) were in
the "teaser rate" period.


         There can be no assurances of the Company's ability to continue to
achieve positive net interest income. See "Management's Discussion and Analysis
of March 31, 1997 Operating Results and Financial Condition--Asset and Liability
Management-Gap Table."


ALLOWANCE FOR LOAN LOSSES

         Industry experience indicates that a portion of the Company's loans
will become delinquent and a portion of the loans will require partial or entire
charge-off. Regardless of the underwriting criteria utilized by the Company,
losses may be experienced as a result of various factors beyond the Company's
control, including, among other things, changes in market conditions affecting
the value of properties and problems affecting the credit of the borrower. The
Company's determination of the adequacy of its allowance for loan losses is
based on various considerations, including an analysis of the risk
characteristics of various classifications of loans, previous loan loss
experience, specific loans which would have loan loss potential, delinquency
trends, estimated fair value of the underlying collateral, current economic
conditions, the views of the Company's regulators, and geographic and industry
loan concentration. However, if delinquency levels were to increase as a result
of adverse general economic conditions, especially in Florida and California
where the Company's exposure is greatest, the loan loss reserve so determined by
the Company may not be adequate. There can be no assurance that the allowance
will be adequate to cover loan losses or that the Company will not experience
significant losses in its loan portfolios which may require significant
increases to the allowance for loan losses in the future.

                                       20

<PAGE>

REGULATORY OVERSIGHT

         The Bank is subject to extensive regulation, supervision and
examination by the OTS as its chartering authority and primary federal
regulator, and by the FDIC, which insures its deposits up to applicable limits.
The Bank is a member of the FHLB of Atlanta and is subject to certain limited
regulation by the Federal Reserve Board. As the holding company of the Bank, the
Company is also subject to regulation and oversight by the OTS. Such regulation
and supervision governs the activities in which an institution may engage and is
intended primarily for the protection of the FDIC insurance funds and
depositors. Regulatory authorities have been granted extensive discretion in
connection with their supervisory and enforcement activities and regulations
have been implemented which have increased capital requirements, increased
insurance premiums and have resulted in increased administrative, professional
and compensation expenses. Any change in the regulatory structure or the
applicable statutes or regulations could have a material impact on the Company
and the Bank and their operations. Additional legislation and regulations may be
enacted or adopted in the future which could significantly affect the powers,
authority and operations of the Bank and the Bank's competitors which in turn
could have a material adverse effect on the Bank and its operations. See
"Regulation" contained in Appendix A to this Prospectus.

COMPOSITION OF RESIDENTIAL AND COMMERCIAL LOAN PORTFOLIO

         GEOGRAPHIC CONCENTRATION. Most of the loans in the Company's portfolio
are secured by real estate. At March 31, 1997, 48% of the Company's gross loans
receivable were secured by properties located in Florida, 14% by properties
located in California and the balance throughout the country. Therefore,
conditions in the real estate markets in which the collateral for the Company's
mortgage loans are located strongly influence the level of the Company's
non-performing loans and its results of operations. Real estate values are
affected by, among other things, changes in general or local economic
conditions, changes in governmental rules or policies, the availability of loans
to potential purchasers, and natural disasters. Declines in real estate markets
could negatively impact the value of the collateral securing the Company's loans
and its results of operations. In this regard, as a result of the downturn in
the California real estate market in 1993, the Company believes that certain of
its loans secured by real estate in California have current loan to value ratios
that are higher than those when the loans were originated. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations-Financial Condition-Credit Quality" and "Business of BankUnited
Financial Corporation-Lending Activities-Loan Portfolio" contained in Appendix A
to this Prospectus.

         LENDING RISKS. The Company's recent operating strategy has included an
increased emphasis on originating and/or purchasing commercial real estate
(including multi-family residential) loans, and originating real estate
construction and commercial business loans. These lending categories are
generally considered to involve a higher degree of credit risk than that for
traditional single-family residential lending, because, among other factors,
such loans involve larger loan balances to a single borrower or groups of
related borrowers. At March 31, 1997, the Company had a balance of $123.5
million in commercial real estate loans, $11.6 million in construction loans and
$7.9 million in commercial business loans. As part of the Suncoast acquisition,
the Company acquired approximately $95.8 million in commercial real estate loans
and $14.1 million in real estate construction loans. See "Business of BankUnited
Financial Corporation-Commercial Real Estate Lending," "--Real Estate

                                       21

<PAGE>

Construction Lending," and "Commercial Business Lending" contained in Appendix A
to this Prospectus.

COMPETITION

         The Company faces substantial competition in purchasing and originating
real estate loans and in attracting deposits. The Company's competition in
originating real estate loans is principally from banks, other thrifts, mortgage
banking companies, real estate financing conduits, and small insurance
companies. In purchasing real estate loans the Company competes with other
participants in the secondary mortgage market. Many entities competing with the
Company enjoy competitive advantages over the Company relative to a potential
borrower or seller in terms of a prior business relationship, wide geographic
presence or more accessible branch office locations, the ability to offer
additional services or more favorable pricing alternatives, a lower origination
and operating cost structure, and other relevant items. The Company does not
have a significant market share of the real estate lending activities in the
areas in which it conducts operations, and increased competition in those areas
from traditional competitors or new sources could result in a decrease in the
origination or purchase of mortgage loans and could adversely affect the
Company's results of operations. In its deposit gathering activities, the
Company competes with insured depository institutions such as thrifts, credit
unions, and banks, as well as uninsured investment alternatives including money
market funds. These competitors may offer higher rates than the Company, which
could result in the Company either attracting fewer deposits or in requiring the
Company to increase the rates it pays to attract deposits. Increased deposit
competition could adversely affect the Company's ability to generate the funds
necessary for its lending operations and could adversely affect the Company's
results of operations. See "Business of BankUnited Financial Corporation-Market
Area and Competition" contained in Appendix A to this Prospectus.

                                       22

<PAGE>

                        BANKUNITED FINANCIAL CORPORATION

         The Company is a Florida corporation organized in December 1992 for the
purpose of becoming the savings and loan holding company for BankUnited, FSB
(the "Bank"). This holding company reorganization, together with BankUnited's
conversion from a Florida-chartered stock savings bank to a federally chartered
stock savings bank, became effective on March 5, 1993. At March 31, 1997 the
Company had $1.0 billion in deposits and $98.9 million in stockholders' equity.
With over $1.4 billion in assets, the Company is the fourth largest publicly
held depository institution headquartered in South Florida.

         The Company currently has fourteen branch offices in Dade, Broward and
Palm Beach Counties, Florida ("South Florida") and anticipates opening six or
more additional branches by June 30, 1998. The Company's business has
traditionally consisted of attracting deposits from the general public and using
those deposits, together with borrowings and other funds, to purchase nationwide
and to originate in its market area single-family residential mortgage loans,
and to a lesser extent, to purchase and originate commercial real estate,
commercial business and consumer loans. The Company also invests in tax
certificates and other permitted investments. The Company's revenues are derived
principally from interest earned on loans, mortgage-backed securities and
investments. The Company's primary expenses arise from interest paid on deposits
and borrowings and non-interest overhead expenses incurred in operations.

         The Bank is a member of the Federal Home Loan Bank system and is
subject to comprehensive regulation, examination and supervision by the Office
of Thrift Supervision (the "OTS") and the Federal Deposit Insurance Corporation
(the "FDIC"). Deposits at the Bank are insured by the Savings Association
Insurance Fund of the FDIC (the "SAIF") to the maximum extent permitted by law.

         In 1995, the Company redefined its strategy to increase its emphasis on
strategic product niches which management believes are being underserved as
South Florida's banking market consolidates. The products include commercial
business and commercial real estate lending and deposit services for small to
mid-sized businesses. The Company has also focused on attracting depositors by
stressing convenience, competitive rates and personalized service. In order to
accomplish this strategy, the Company has retained management with expertise in
developing and managing its new product lines.


         The Company's operating plan emphasizes (i) concentrating lending
activities on originating single-family residential mortgage loans and
purchasing such loans as favorable market opportunities arise; (ii) expanding
the Company's deposit base by providing convenience, competitive rates and
personalized service in its market area; (iii) continuing expansion of the
Company's branch network through de novo branching or the acquisition of
branches of, and mergers with, existing financial institutions; (iv) expanding
the Company's commercial and multi-family real estate, commercial business and
real estate construction lending; and (v) managing exposure to interest rate
risk, while optimizing operating results through effective asset/liability
management and investment policies.


         The Company intends to continue to establish or acquire branches in
South Florida. In 1995, the Company sold its three branches on the west coast of
Florida, including their deposits, which totaled $130 million at the date of
sale, as part of its strategy to focus on South Florida and take

                                       23

<PAGE>

advantage of consolidation trends in banking there. As part of this strategy,
the Company also opened branches in Boca Raton, Florida in December 1995, Delray
Beach, Florida in June 1996 and West Palm Beach, Florida in September 1996. On
March 29, 1996, the Company acquired the Bank of Florida with total assets of
$28.1 million which was merged into the Company's South Miami branch. On
November 15, 1996, the Company acquired Suncoast Savings and Loan Association,
FSA ("Suncoast"), a federally chartered stock savings association headquartered
in Hollywood, Florida with assets of $409 million at September 30, 1996, and
merged Suncoast into the Bank. The merger has increased the Company's market
share, particularly in Broward County, has allowed the Company to achieve
economies associated with an in-market merger, and, in the view of management,
will enable the Company to compete more effectively with larger financial
institutions in South Florida. Of Suncoast's six branch offices in South
Florida, five continue to operate and one has been consolidated with an existing
Bank branch office. As part of the Suncoast acquisition, the Company acquired
approximately $95.8 million in commercial real estate loans and $14.1 million in
real estate construction loans, and has greatly expanded its mortgage loan
servicing activities to include processing loan payments, remitting principal
and interest to investors, administering escrow funds and providing other
services in the administration of mortgage loans. The Company is an approved
seller/servicer for GNMA, the Federal Home Loan Mortgage Corporation ("FHLMC")
and Fannie Mae. The Company also services loans under contracts with the FDIC
and other financial institutions. See "Business of BankUnited Financial
Corporation-Commercial Real Estate Lending," "--Real Estate Construction
Lending," and "Commercial Business Lending" contained in Appendix A to this
Prospectus.

                                       24

<PAGE>

                                THE TRUST ISSUER

BANKUNITED CAPITAL  II

         The Trust Issuer, BankUnited Capital II, is a statutory business trust
created under Delaware law pursuant to (i) the Trust Agreement executed by the
Company, as depositor, The Bank of New York, as Property Trustee, The Bank of
New York (Delaware), as Delaware Trustee, and the Administrative Trustees named
therein and (ii) the filing of a certificate of trust with the Delaware
Secretary of State on May 19, 1997. The trust agreement will be amended and
restated in its entirety (as so amended and restated, the "Trust Agreement").
The Trust Issuer exists for the exclusive purposes of (i) issuing and selling
the Trust Securities, (ii) using the proceeds from the sale of the Trust
Securities to acquire Junior Subordinated Debentures issued by the Company and
(iii) engaging in only those other activities necessary, advisable or incidental
thereto (such as registering the transfer of the Trust Securities). Accordingly,
the Junior Subordinated Debentures will be the sole assets of the Trust Issuer,
and payments under the Junior Subordinated Debentures will be the sole revenue
of the Trust Issuer.

         All of the Common Securities will be owned by the Company. The Common
Securities will rank PARI PASSU, and payments will be made thereon PRO RATA,
with the Preferred Securities, except that upon the occurrence and continuance
of an event of default under the Trust Agreement resulting from an event of
default under the Indenture, the rights of the Company as holder of the Common
Securities to payment in respect of Distributions and payments upon liquidation,
redemption or otherwise will be subordinated to the rights of the holders of the
Preferred Securities. See "Description of the Preferred Securities-Subordination
of the Common Securities." The Company will acquire the Common Securities in an
aggregate Liquidation Amount equal to 4% of the total capital of the Trust
Issuer. The Trust Issuer has a term of 31 years, but may terminate earlier as
provided in the Trust Agreement. The Trust Issuer's business and affairs are
conducted by its trustees, each appointed by the Company as holder of the Common
Securities. The trustees for the Trust Issuer will be The Bank of New York, as
the Property Trustee (the "Property Trustee"), The Bank of New York (Delaware),
as the Delaware Trustee (the "Delaware Trustee"), and two individual trustees
(the "Administrative Trustees") who are employees or officers of or affiliated
with the Company (collectively, the "Trust Issuer Trustees"). The Bank of New
York, as Property Trustee, will act as sole indenture trustee under the Trust
Agreement for purposes of compliance with the Trust Indenture Act. The Bank of
New York will also act as guarantee trustee under the Guarantee and the
Indenture. See "Description of the Guarantee" and "Description of the Junior
Subordinated Debentures." The holder of the Common Securities or the holders of
a majority in Liquidation Amount of the Preferred Securities if an event of
default under the Trust Agreement resulting from an event of default under the
Indenture has occurred and is continuing, will be entitled to appoint, remove or
replace the Property Trustee and/or the Delaware Trustee. In no event will the
holders of the Preferred Securities have the right to vote to appoint, remove or
replace the Administrative Trustees; such voting rights are vested exclusively
in the Company as the holder of the Common Securities. The duties and
obligations of the Trust Issuer Trustees are governed by the Trust Agreement.
The Company will pay all fees and expenses related to the Trust Issuer and the
offering of the Preferred Securities and will pay, directly or indirectly, all
ongoing costs, expenses and liabilities of the Trust Issuer pursuant to the
Expense Agreement.

                                       25

<PAGE>

                                 USE OF PROCEEDS

         All of the proceeds from the sale of the Preferred Securities will be
invested, together with the proceeds from the sale of the Common Securities, by
the Trust Issuer in Junior Subordinated Debentures. The Company intends to use
the proceeds from the sale of the Junior Subordinated Debentures for general
corporate purposes, including, but not limited to, acquisitions by either the
Company or the Bank (although there presently exist no agreements or
understandings with respect to any such acquisition), capital contributions to
the Bank to support growth and for working capital, and possible repurchase 
of shares of the Company's preferred stock, subject to acceptable
market conditions.

                       MARKET FOR THE PREFERRED SECURITIES

         The Preferred Securities have been approved for quotation on the
NASDAQ Stock Market's National Market under the symbol "BKUNZ." Although the
Underwriters have informed the Company that they presently intend to make a
market in the Preferred Securities, the Underwriters are not obligated to do so
and any such market making may be discontinued at any time. Accordingly, there
is no assurance that an active and liquid trading market will develop or, if
developed, that such a market will be sustained. The offering price and
distribution rate have been determined by negotiations among representatives of
the Company and the Underwriters, and the offering price of the Preferred
Securities may not be indicative of the market price following the offering. See
"Underwriting."

                              ACCOUNTING TREATMENT

         For financial reporting purposes, the Trust Issuer will be treated as a
subsidiary of the Company and, accordingly, the Trust Issuer's financial
statements will be included in the consolidated financial statements of the
Company. The Preferred Securities will be presented as a separate line item in
the consolidated statements of financial condition of the Company under the
caption "Company Obligated Mandatorily Redeemable Preferred Securities of
Subsidiary Trust Holding Solely Junior Subordinated Deferrable Interest
Debentures of the Company" and appropriate disclosures about the Preferred
Securities will be included in the notes to the consolidated financial
statements. For financial reporting purposes, the Company will record
distributions payable on the Preferred Securities as a component of non-interest
expense in the consolidated statements of operations.

         In its future financial reports, the Company will: (i) present the
Preferred Securities on the Company's statements of financial condition as a
separate line item entitled "Company Obligated Mandatorily Redeemable Preferred
Securities of Subsidiary Trust Holding Solely Junior Subordinated Deferrable
Interest Debentures of the Company;" (ii) include in a footnote to the financial
statements disclosure that the sole assets of the Trust Issuer are the Junior
Subordinated Debentures specifying the principal amount, interest rate and
maturity date of Junior Subordinated Debentures held; and (iii) if Staff
Accounting Bulletin No. 53 treatment is sought, include, in an audited footnote
to the financial statements, disclosure that (a) the Trust Issuer is wholly
owned, (b) the sole assets of the Trust Issuer are its Junior Subordinated
Debentures, and (c) the obligations of the Company under the Junior Subordinated
Debentures, the Indenture, the Trust Agreement and the Guarantee, in the
aggregate, constitute a full and unconditional guarantee by the Company of the
Trust Issuer's obligations under the Preferred Securities.

                                       26

<PAGE>

                                 CAPITALIZATION

         The following table sets forth the consolidated capitalization of the
Company as of March 31, 1997, as adjusted to give effect to the consummation of
the offering of the Preferred Securities. The following data should be read in
conjunction with the Consolidated Financial Statements and Notes thereto of the
Company contained in Appendix A to this Prospectus and the Company's March 31,
1997 Operating Results and Financial Information attached as Appendix B to this
Prospectus.

<TABLE>
<CAPTION>
                                                                                               AS
                                                                         ACTUAL             ADJUSTED
                                                                         ------             --------
                                                                          (Dollars in thousands,
                                                                         except per share amounts)
<S>                                                                    <C>                <C>
Deposits.............................................................  $ 1,011,475        $ 1,011,475
FHLB advances........................................................      251,484            251,484
Subordinated notes...................................................          775                775
                                                                       -----------        -----------
     Total deposits and borrowed funds...............................    1,263,734          1,263,734
                                                                       -----------        -----------
Company Obligated Mandatorily Redeemable Preferred
   Securities of Subsidiary Trusts Holding Solely Junior
   Subordinated Deferrable Interest Debentures of the
   Company (2).......................................................       70,000            110,000
                                                                       -----------        -----------
Stockholders' equity:
 Preferred Stock, Series B, 8% Convertible and 9% Perpetual,
   $.01 par value; authorized--10,000,000 shares; issued and
   outstanding--2,998,688 shares(1)..................................           30                 30
 Class A Common Stock, $.01 par value; authorized--30,000,000
   shares; issued and outstanding--8,571,246 shares..................           85                 85
 Class B Common Stock, $.01 par value; authorized--3,000,000
   shares, issued and outstanding--275,938 shares....................            3                  3
 Additional paid-in capital..........................................       90,608             90,608
 Retained earnings...................................................        9,272              9,272
 Net unrealized losses on securities available for sale, net of tax..       (1,095)            (1,095)
                                                                       ------------       -----------
    Total stockholders' equity.......................................       98,903             98,903
                                                                       -----------        -----------
    Total deposits, borrowed funds and stockholders' equity..........  $ 1,432,637        $ 1,472,637
                                                                       ===========        ===========

<FN>
(1)      Such shares had an aggregate liquidation preference of $34.1 million at March 31, 1997.
(2)      As described herein, for the Preferred Securities offered hereby the sole asset of the Trust Issuer will be $41.6 million 
         aggregate principal amount of the Junior Subordinated Debentures issued by the Company to the Trust Issuer. The Junior 
         Subordinated Debentures will bear interest at the annual rate of 9.60% of the principal amount thereof, payable quarterly
         and will mature on June 30, 2027. The Company owns all of the Common Securities of the Trust Issuer.
</FN>
</TABLE>

                                       27

<PAGE>

            SUMMARY CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA


         The information at or for the six months ended March 31, 1997 and 1996
is unaudited, but in the opinion of management reflects all adjustments
(consisting only of normal recurring accruals) necessary for a fair presentation
of the results for such periods. The results for the six months ended March 31,
1997 are not necessarily indicative of the results that may be expected for the
entire year. The summary consolidated financial information should be read in
conjunction with (i) the Company's Consolidated Financial Statements and Notes
thereto contained in the Company's Annual Report on Form 10-K/A for the fiscal
year ended September 30, 1996 attached as Appendix A to this Prospectus; 
(ii) the Company's March 31, 1997 Operating Results and Financial Information
attached as Appendix B to this Prospectus; and (iii) the Financial Statements of
Suncoast attached as Appendix C to this Prospectus.


<TABLE>
<CAPTION>
                                              AT OR FOR THE SIX
                                                MONTHS ENDED
                                                   MARCH 31,              AT OR FOR THE FISCAL YEARS ENDED SEPTEMBER 30,
                                             ------------------        -----------------------------------------------------
                                             1997(1)      1996         1996        1995         1994         1993       1992
                                             ----         ----         ----        ----         ----         ----       ----
                                                               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                       <C>           <C>          <C>          <C>         <C>          <C>          <C>
OPERATIONS DATA:
Interest income.......................... $   43,696    $  23,326    $  52,132    $  39,419   $   30,421   $  25,722    $24,243
Interest expense.........................     27,241       16,030       34,622       26,305       16,295      12,210     14,022
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Net interest income before provision
  (credit) for loan losses...............     16,455        7,296       17,510       13,114       14,126      13,512     10,221
Provision (credit) for loan losses.......        415         (300)        (120)       1,221        1,187       1,052         70
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Net interest income after provision
  (credit) for loan losses...............     16,040        7,596       17,630       11,893       12,939      12,460     10,151
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Non-interest income:
Service fees.............................      1,449          281          597          423          358         221        142
Gain on sales of loans and
  mortgage-backed securities, net........          2            3            5          239          150       1,496         94
(Loss) gain on sales of other assets,
  net(2).................................         --           (7)          (6)       9,569           --          --          2
Other....................................        150           10           53            6           46           2         25
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
  Total non-interest income..............      1,601          287          649       10,237          554       1,719        263
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Non-interest expense:
Employee compensation and benefits.......      4,436        2,023        4,275        3,997        3,372       2,721      1,986
Occupancy and equipment..................      1,615          786        1,801        1,727        1,258         978        940
Insurance (3)............................        471          469        3,610        1,027          844         835        697
Professional fees........................        542          477          929        1,269          833         543        542
Preferred Dividends of Trust Subsidiary..      1,355           --           --           --           --          --         --
Other....................................      3,515        1,537        3,421        4,129        3,579       2,746      2,002
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
  Total non-interest expense.............     11,934        5,292       14,036       12,149        9,886       7,823      6,167
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Income before income taxes and Preferred
  Stock dividends........................      5,707        2,591        4,243        9,981        3,607       6,356      4,247
Provision for income taxes(4)............      2,265          987        1,657        3,741        1,328       2,318      1,538
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Net income before Preferred Stock
  dividends..............................      3,442        1,604        2,586        6,240        2,279       4,038      2,709
Preferred Stock dividends................      1,449        1,072        2,145        2,210        2,069       1,513        875
                                          ----------    ---------    ---------    ---------   ----------   ---------    -------
Net income after Preferred Stock
  dividends.............................. $    1,993    $     532    $     441    $   4,030   $      210   $   2,525    $ 1,834
                                          ==========    =========    =========    =========   ==========   =========    =======
FINANCIAL CONDITION DATA:
Total assets............................. $1,453,161    $ 738,491    $ 824,360    $ 608,415   $  551,075   $ 435,378    $345,931
Loans receivable, net, and
  mortgage-backed securities(5)..........  1,319,181      630,519      716,550      506,132      470,154     313,899    250,606
Investments, overnight deposits, tax
  certificates, repurchase agreements,
  certificates of deposits and other           
  interest earning assets................     55,917       86,336       87,662       88,768       64,783     100,118     83,445
Total liabilities........................  1,284,258      669,023      755,249      562,670      509,807     397,859    322,907
Deposits.................................  1,011,475      423,568      506,106      310,074      347,795     295,108    275,026
Borrowings...............................    252,259      239,775      237,775      241,775      158,175      97,775     42,241
Trust Preferred Securities...............     70,000           --           --           --           --          --         --
Total stockholders' equity...............     98,903       69,468       69,111       45,745       41,268      30,273     16,797
Common stockholders' equity..............     64,799       45,155       44,807       21,096       16,667      17,162     11,134
PER COMMON SHARE DATA:
Primary earnings per common share and
  common equivalent share................ $      .25    $     .18    $     .10    $    1.77   $      .10   $    1.42    $  1.27
                                          ==========    =========    ---------    ---------   ==========   =========    =======
Earnings per common share assuming
  full dilution.......................... $      .25    $     .18    $     .10    $    1.26   $      .10   $    1.00    $   .92
                                          ==========    =========    ---------    =========   ==========   =========    =======
Weighted average number of common shares
  and common equivalent shares assumed
  outstanding during the period:
  Primary................................  7,952,197    3,022,388    4,558,521    2,296,021    2,175,210   1,773,264    1,448,449
  Fully diluted..........................  8,674,187    3,035,458    4,558,521    4,158,564    2,175,210   3,248,618    2,376,848
Equity per common share.................. $     7.32    $    7.49    $    7.85    $   10.20   $     8.33   $    8.86    $    8.51
Fully converted tangible equity per
  common share........................... $     6.50    $    7.16    $    7.13    $    8.15   $     7.39   $    7.57    $    6.86
</TABLE>

                                                        (Continued on next page)

                                       28

<PAGE>

<TABLE>
<CAPTION>
                                                 AT OR FOR THE SIX
                                                   MONTHS ENDED
                                                      MARCH 31,              AT OR FOR THE FISCAL YEARS ENDED SEPTEMBER 30,
                                                ------------------        -----------------------------------------------------
                                                1997(1)      1996         1996        1995         1994         1993       1992
                                                -------      ----         ----        ----         ----         ----       ----
                                                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                            <C>          <C>          <C>         <C>          <C>          <C>        <C>
SELECTED FINANCIAL RATIOS: (Annualized
   where appropriate)
PERFORMANCE RATIOS:
Return on average assets(6).................      .58%         .50%         .36%        1.10%         .46%       1.12%       .92%
Return on average common equity.............     8.37         4.10         1.30        22.60         1.21       18.55      17.68
Return on average total equity..............     7.74         6.34         4.30        14.70         5.84       14.07      14.72
Interest rate spread........................     2.56         1.96         2.10         2.12         2.78        3.59       3.34
Net interest margin.........................     2.91         2.35         2.51         2.39         3.01        3.87       3.63
Dividend payout ratio(7)....................    42.10        66.83        82.95        35.42        96.79       40.66      34.97
Ratio of earnings to combined fixed
  charges and preferred stock dividends(8):
   Excluding interest on deposits...........     1.37         1.10         1.05         1.52         1.07        1.87       1.83
   Including interest on deposits...........     1.11         1.05         1.02         1.21         1.03        1.27       1.18
Total loans, net, and mortgage-backed
  securities to total deposits..............   130.42       148.86       141.58       163.13       134.40      109.65      91.12
Non-interest expenses to average assets.....     1.79         1.65         1.97         2.14         2.04        2.18       2.09
Efficiency ratio(9).........................    62.80        68.60        76.45        14.58        66.06       45.17      57.76
ASSET QUALITY RATIOS:
Ratio of non-performing loans to total
  loans.....................................      .82%         .95%         .99%        1.02%        1.07%       1.54%       .45%
Ratio of non-performing assets to total
  loans, real estate owned and tax
  certificates..............................      .93         1.24         1.14         1.35         1.41        1.78        .66
Ratio of non-performing assets to total
  assets....................................      .79          .99          .95         1.10         1.17        1.46        .50
Ratio of charge-offs to total loans.........      .04          .04          .08          .13          .39         .07         --
Ratio of loan loss allowance to total loans.      .24          .38          .34          .32          .20         .38        .11
Ratio of loan loss allowance to
  non-performing loans......................    28.92        40.24        33.74        31.54        18.89       24.70      25.41
CAPITAL RATIOS:
Ratio of average common equity to average
  total assets..............................     4.03%        4.06%        4.78%        3.14%        3.58%       3.79%      3.51%
Ratio of average total equity to average
  total assets..............................     7.52         7.91         8.44         7.47         8.05        7.99       6.24
Tangible capital-to-assets ratio(10)........     8.39         7.10         7.01         7.09         6.65%       7.56%      6.66%
Core capital-to-assets ratio(10)............     8.39         7.10         7.01         7.09         6.65        7.56       6.66
Risk-based capital-to-assets ratio(10)......    13.34        14.97        14.19        15.79        14.13       15.85      14.42

<FN>
- ----------
(1)      Includes operations of Suncoast, from date of acquisition.

(2)      In 1995, the Company recorded a $9.3 million gain ($5.8 million after tax) from the sale of its branches on the west coast
         of Florida.

(3)      In 1996, the Company recorded a one time SAIF special assessment of $2.6 million ($1.6 million after tax).
  
(4)      Amount reflects expense from change in accounting principle of $195,000 for fiscal 1994. See Note 15 to Notes to
         Consolidated Financial Statements contained in Appendix A to this Prospectus.

(5)      Does not include mortgage loans held for sale.

(6)      Return on average assets is calculated before payment of preferred stock dividends.

(7)      The ratio of total dividends declared during the period (including dividends on the Bank's and the Company's preferred
         stock and the Company's Class A and Class B Common Stock) to total earnings for the period before dividends.

(8)      The ratio of earnings to combined fixed charges and preferred stock dividends excluding interest on deposits is calculated
         by dividing income before taxes and extraordinary items by interest on borrowings plus 33% of rental expense plus preferred
         stock dividends on a pretax basis. The ratio of earnings to combined fixed charges and preferred stock dividends including
         interest on deposits is calculated by dividing income before taxes and extraordinary items by interest on deposits plus
         interest on borrowings plus 33% of rental expense plus preferred stock dividends on a pretax basis.

(9)      Efficiency ratio is calculated by dividing non-interest expenses less non-interest income by net interest income.

(10)     Regulatory capital ratio of the Bank.
</FN>
</TABLE>

                                       29

<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF MARCH 31, 1997 OPERATING
RESULTS AND FINANCIAL CONDITION


The following discussion and analysis presents a review of the consolidated
operating results and financial condition of the Company for the three and six
month periods ended March 31, 1997 and 1996. This discussion and analysis should
be read in conjunction with the Consolidated Financial Statements and Notes
thereto contained in the Company's Annual Report on Form 10-K/A for the year
ended September 30, 1996 attached as Appendix A to this Prospectus and with the 
consolidated financial statements for the three months and six months ended
March 31, 1997 and 1996 attached as Appendix B to this Prospectus.


COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND
1996.

NET INCOME AFTER PREFERRED STOCK DIVIDENDS

The Company had net income after preferred stock dividends of $1.1 million for
the three months ended March 31, 1997, compared to net income after preferred
stock dividends of $157,000 for the three months ended March 31, 1996. All major
categories of income and expense increased significantly in the three months
ended March 31, 1997 as compared to the three months ended March 31, 1996 and
reflect the significant growth the Company has experienced in the last year. A
significant factor in such growth was the acquisition of Suncoast, which was
completed on November 15, 1996 and the operations of which are included in the
Company's Consolidated Statement of Operations for the three months ended March
31, 1997. Below is a more detailed discussion of each major category of income
and expenses.

NET INTEREST INCOME

Net interest income increased $5.6 million, or 148.8%, to $9.4 million for the
three months ended March 31, 1997 from $3.8 million for the three months ended
March 31, 1996. This increase is attributable to an expansion of the net
interest rate spread of 61 basis points, to 2.52% for the three months ended
March 31, 1997 from 1.91% for the three months ended March 31, 1996, and an
increase in average interest-earning assets of $603.8 million, or 92.6%, to
$1,256.0 million for the three months ended March 31, 1997 from $652.2 million
for the three months ended March 31, 1996, offset by an increase in average
interest-bearing liabilities of $552.7 million, or 91.4%, to $1,158 million for
the three months ended March 31, 1997 from $605.0 million for the three months
ended March 31, 1996. Approximately $400.0 million of the increase in average
interest earning assets for the three months ended March 31, 1997 is a result of
the acquisition of Suncoast. The remaining increase in average interest earning
assets is due primarily to loan purchases. The average yield on interest-earning
assets increased 36 basis points to 7.71% for the three months ended March 31,
1997 from 7.35% for the three months ended March 31, 1996. The increase in
average yield is attributable to an increase in the yield on loans receivable
relating primarily to commercial real estate and construction loans acquired
with Suncoast. Suncoast had a greater percentage of higher yielding commercial
real estate and construction loans than BankUnited.

The increase in interest income of $12.2 million, or 101.7%, to $24.2 million
for the three months ended March 31, 1997 from $12.0 million for the three
months ended March 31, 1996, reflects increases in interest and fees on loans of
$11.6 million. The average yield on loans receivable

                                       30

<PAGE>

increased to 7.93% for the three months ended March 31, 1997 from 7.60% for the
three months ended March 31, 1996 and the average balance of loans receivable
increased $565.9 million, or 114.1%, to $1,062.0 million for the three months
ended March 31, 1997. Approximately $360.0 million of the increase in loans is
due to the acquisition of Suncoast and, as stated above, the increase in the
yield on loans is also attributable to Suncoast.

The increase in interest expense of $6.6 million, or 80.2%, to $14.9 million for
the three months ended March 31, 1997 from $8.2 million for the three months
ended March 31, 1996 primarily reflects an increase in interest expense on
interest bearing deposits of $7.1 million, or 143%, from $4.8 million for the
three months ended March 31, 1996, to $12.0 million for the three months ended
March 31, 1997. This increase is due to an increase in average interest bearing
deposits of $567 million, or 152%, from $373.0 million for the three months
ended March 31, 1996 to $940 million for the three months ended March 31, 1997.
Approximately $300.0 million of this increase represents deposits acquired with
Suncoast. The average rate paid on interest bearing deposits decreased 6 basis
points from 5.19% for the three months ended March 31, 1996 to 5.13 % for the
three months ended March 31, 1997.

PROVISION FOR LOAN LOSSES

The provision for loan losses for the three months ended March 31, 1997 was
$165,000 as compared with no provision for loan losses for the three months
ended March 31, 1996. The provision for loan losses represents management's
estimate of the charge to operations after reviewing the nature, volume,
delinquency status and inherent risk in the loan portfolio in relation to the
allowance for loan losses.

NON-INTEREST INCOME

Non-interest income for the three months ended March 31, 1997 was $1.0 million
compared with $129,000 for the three months ended March 31, 1996, an increase of
$872,000. Of this increase, $481,000 represents loan servicing fees (net of
amortization of capitalized servicing rights) from operations acquired with
Suncoast. The remaining increase is primarily attributable to service fees on
deposits reflecting the increase in the amount of deposits outstanding. The
Company also received a payment of $65,000 in connection with the late delivery
by the seller of purchased residential loans.

NON-INTEREST EXPENSES

Operating expenses increased $4.3 million, or 157%, to $7.1 million for the
three months ended March 31, 1997 compared to $2.8 million for the three months
ended March 31, 1996. The increase in expenses is attributable to the preferred
dividends of the trust subsidiary and growth the Company has experienced,
including the expenses of Suncoast's operations. Preferred dividends of the
trust subsidiary were $1.3 million for the three months ended March 31, 1997.
There was no comparable expense in the three months ended March 31, 1996 since
the preferred securities were issued in December 1996 and March 1997.

                                       31

<PAGE>

INCOME TAXES

The income tax provision was $1.2 million for the three months ended March 31,
1997 compared to $430,000 for the three months ended March 31, 1996. The
increase in income taxes is the result of the Company's higher pre-tax earnings
during the three months ended March 31, 1997, compared to the three months ended
March 31, 1996.

PREFERRED STOCK DIVIDENDS

Preferred stock dividends for the three months ended March 31, 1997 were
$777,000, an increase of $241,000, or 45.0%, as compared to $536,000 for the
three months ended March 31, 1996. This increase is the result of dividends paid
on the 8% Noncumulative Convertible Preferred Stock, Series 1996, issued in
connection with the acquisition of Suncoast, partially offset by the conversion
of the Noncumulative Convertible Preferred Stock, Series C and C-II in February
1997.

COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED MARCH 31, 1997 AND
1996.

NET INCOME AFTER PREFERRED STOCK DIVIDENDS

The Company had net income after preferred stock dividends of $2.0 million for
the six months ended March 31, 1997, compared to net income after preferred
stock dividends of $532,000 for the six months ended March 31, 1996. All major
categories of income and expense increased significantly in the six months ended
March 31, 1997 as compared to the six months ended March 31, 1996 and reflect
the significant growth the Company has experienced in the last year. A
significant factor in such growth was the acquisition of Suncoast, which was
completed on November 15, 1996. The Company's Consolidated Statement of
Operations for the six months ended March 31, 1997 reflects Suncoast's
operations for the four and one-half months after the date of acquisition. Below
is a more detailed discussion of each major category of income and expenses.

NET INTEREST INCOME

Net interest income increased $9.2 million, or 120.6%, to $16.5 million for the
six months ended March 31, 1997 from $7.3 million for the six months ended March
31, 1996. This increase is attributable to an expansion of the net interest rate
spread of 60 basis points, to 2.56% for the six months ended March 31, 1997 from
1.96% for the six months ended March 31, 1996 and an increase in average
interest-earning assets of $498.6 million, or 79.5%, to $1,126 million for the
six months ended March 31, 1997 from $627.1 million for the six months ended
March 31, 1996, offset by an increase in average interest-bearing liabilities of
$467.6 million, or 80.3%, to $1,050 million for the six months ended March 31,
1997 from $582.4 million for the six months ended March 31, 1996. Approximately
$300.0 million of the increase in average interest earning assets for the six
months ended March 31, 1997 is a result of the acquisition of Suncoast. The
remaining increase in average interest earning assets is due primarily to loan
purchases. The average yield on interest-earning assets increased 32 basis
points to 7.75% for the six months ended March 31, 1997 from 7.43% for the six
months ended March 31, 1996. The increase in average yield is attributable to an
increase in the yield on loans receivable relating primarily to commercial real
estate and construction loans acquired with Suncoast. Suncoast had a greater
percentage of higher yielding commercial real estate and construction loans than
BankUnited.

                                       32

<PAGE>

The increase in interest income of $20.4 million, or 87.3%, to $43.7 million for
the six months ended March 31, 1997 from $23.3 million for the six months ended
March 31, 1996, reflects increases in interest and fees on loans of $19.5
million. The average yield on loans receivable increased to 7.96% for the six
months ended March 31, 1997 from 7.64% for the six months ended March 31, 1996
and the average balance of loans receivable increased $468.1 million, or 98.2%,
to $944.8 million for the six months ended March 31, 1997. Approximately $270
million of the increase in loans is due to the acquisition of Suncoast and, as
stated above, the increase in the yield on loans is also attributed to Suncoast.

The increase in interest expense of $11.2 million, or 69.9%, to $27.2 million
for the six months ended March 31, 1997 from $16.0 million for the six months
ended March 31, 1996 primarily reflects an increase in interest expense on
interest bearing deposits of $11.7 million, or 130%, from $9.0 million for the
six months ended March 31, 1996, to $20.8 million for the six months ended March
31, 1997. This increase is due to an increase in average interest bearing
deposits of $470.0 million, or 135%, from $348.0 million for the six months
ended March 31, 1996 to $818.0 million for the six months ended March 31, 1997.
Approximately $275.0 million of this increase represents deposits acquired with
Suncoast. The average rate paid on interest bearing deposits decreased 10 basis
points from 5.19% for the six months ended March 31, 1996 to 5.09% for the six
months ended March 31, 1997.

PROVISION FOR LOAN LOSSES

The provision for loan losses for the six months ended March 31, 1997 was
$415,000 as compared with a credit for loan losses of $300,000 for the six
months ended March 31, 1996. The credit in 1996 was due to a recovery of
approximately $1.0 million as a result of a legal settlement relating to certain
loans previously purchased. The provision for loan losses represents
management's estimate of the charge to operations after reviewing the nature,
volume, delinquency status and inherent risk in the loan portfolio in relation
to the allowance for loan losses.

NON-INTEREST INCOME

Non-interest income for the six months ended March 31, 1997 was $1.6 million
compared with $287,000 for the six months ended March 31, 1996, an increase of
$1.3 million. Of this increase, $742,000 represents loan servicing fees (net of
amortization of capitalized servicing rights) from operations acquired with
Suncoast. The remaining increase is primarily attributable to service fees on
deposits reflecting the increase in the amount of deposits outstanding. The
Company also received a payment of $65,000 for the late delivery of purchased
residential loans.

NON-INTEREST EXPENSES

Operating expenses increased $6.6 million, or 126%, to $11.9 million for the six
months ended March 31, 1997 compared to $5.3 million for the six months ended
March 31, 1996. The increase in expenses is attributable to the preferred
dividends of the trust subsidiary, and the growth the Company has experienced
including the expenses of Suncoast's operations. Preferred dividends of the
trust subsidiary were $1.4 million for the six months ended March 31, 1997
compared with no expense in the six months ended March 31, 1996 since the
preferred securities were issued in December 1996 and March 1997.

                                       33

<PAGE>

INCOME TAXES

The income tax provision was $2.3 million for the six months ended March 31,
1997 compared to $987,000 for the six months ended March 31, 1996. The increase
in income taxes is the result of the Company's higher pre-tax earnings during
the six months ended March 31, 1997, compared to the six months ended March 31,
1996.

PREFERRED STOCK DIVIDENDS

Preferred stock dividends for the six months ended March 31, 1997 were $1.4
million, an increase of $377,000, or 35.2%, as compared to $1.1 million for the
six months ended March 31, 1996. This increase is the result of dividends paid
on the 8% Noncumulative Convertible Preferred Stock, Series 1996, issued in
connection with the acquisition of Suncoast, partially offset by the conversion
of the Noncumulative Convertible Preferred Stock, Series C and CII in February
1997.

DISCUSSION OF FINANCIAL CONDITION CHANGES FROM SEPTEMBER 30, 1996 TO MARCH 31,
1997.

ASSETS

Total assets increased by $626.0 million, or 76.0%, from $824.0 million at
September 30, 1996, to $1.45 billion at March 31, 1997, due primarily to the
acquisition of Suncoast Savings and Loan Association, FSA ("Suncoast") on
November 15, 1996 and internally generated growth. On the date of the
acquisition, Suncoast had total assets of $435.7 million.

Cash and due from banks increased $15.1 million from $5.5 million as of
September 30, 1996 to $20.6 million at March 31, 1997. This increase is
primarily due to additional cash requirements as a result of the acquisition of
Suncoast's mortgage loan servicing operations.

The Company's short-term investments, consisting of Federal Home Loan Bank
("FHLB") overnight deposits and federal funds sold, decreased by $22.6 million,
or 79.0%, to $6.0 million at March 31, 1997, from $28.6 million at September 30,
1996. This decrease is due primarily to investing in loans receivable.

Mortgage-backed securities available for sale increased $44.7 million or 80.5%
from $55.5 million at September 30, 1996 to $100.2 million at March 31, 1997,
due primarily to $18.7 million of mortgage-backed securities acquired with
Suncoast and the purchase of $33.8 million of mortgage backed securities. All
mortgage backed-securities acquired with Suncoast as well as all mortgage
backed-securities purchased in the six months ended March 31, 1997 have been
classified as available for sale.

The Company's net loan portfolio increased by $553.6 million, or 85.6%, to $1.2
billion at March 31, 1997, from $646.4 million at September 30, 1996, primarily
due to the acquisition of $360.1 million of loans with Suncoast and the purchase
of $224.2 million of residential loans.

                                       34

<PAGE>

The increase in mortgage servicing rights, goodwill, prepaid expenses and other
assets totaling $30.7 million relates to the acquisition of Suncoast. In the
second quarter, the Company sold $292.0 million of GNMA mortgage servicing
rights for $4.7 million. No gain or loss was recorded on the sale.

Non-performing assets as of March 31, 1997 were $11.5 million, which represents
an increase of $3.7 million or 47.4% from $7.8 million as of September 30, 1996.
Non-performing assets as a percentage of total assets declined 16 basis points
from .95% as of September 30, 1996 to .79% as of March 31, 1997. $2.4 million of
non-performing assets were acquired with Suncoast.

The allowance for loan losses increased $733,000 from $2.2 million as of
September 30, 1996 to $2.9 million as of March 31, 1997. The increase was
attributable primarily to the allowance acquired from Suncoast of $775,000.

                                       35

<PAGE>

The following table sets forth information concerning the Company's
non-performing assets for the periods indicated.


                                                     MARCH 31,     SEPTEMBER 30,
                                                       1997            1996
                                                     ---------     -------------
                                                       (Dollars in thousands)

Non-accrual loans (1)                                 $ 7,673          $ 4,939
Restructured loans                                      1,686            1,457
Loans past due 90 days and still accruing                 581               --
                                                      -------          -------
         Total non-performing loans                     9,940            6,396
Non-accrual tax certificates                              761              800
REO                                                       816              632
                                                      -------          -------
         Total non-performing assets                  $11,517          $ 7,828
                                                      =======          =======
Allowance for tax certificates                        $   658          $   614
Allowance for loan losses                               2,875            2,158
                                                      -------          -------
         Total allowance                              $ 3,533          $ 2,772
                                                      =======          =======
Non-performing assets as a percentage of
   total assets                                           .79%             .95%
Non-performing loans as a percentage of
   total loans                                            .82%             .99%
Allowance for loan losses as a percentage of
   total loans                                            .24%             .34%
Allowance for loan losses as a percentage of
   non-performing loans                                 28.92%           33.74%
- -----------
(1)      In addition, management had concerns as to the borrower's ability to
         comply with present repayment terms on $1,794,000 and $109,000 of
         accruing loans as of March 31, 1997 and September 30, 1996,
         respectively. A substantial portion of this increase is due to one
         commercial real estate loan with a balance of $1,258,000 which,
         although now current, had in the past become 90 days past due. The loan
         to value ratio on the loan is approximately 70%.


                                       36

<PAGE>

         The following table sets forth information regarding the Company's
allowance for loan losses for the periods indicated:

<TABLE>
<CAPTION>
                                                                 For the               For the
                                                               Six Months            Six Months
                                                                  Ended                 Ended
                                                                March 31,             March 31,
                                                                   1997                  1996
                                                              -------------         -------------
                                                                        (In thousands)
<S>                                                           <C>                   <C>
Allowance for loan losses balance (at beginning of period)..  $       2,158         $       1,469
Provision (credit) for loan losses..........................            415                  (300)
Allowance from Bank of Florida..............................             --                   183
Allowance from Suncoast ....................................            775                    --
Loans Charged off:
One-to-four family residential loans........................           (492)                 (248)
Commercial and other........................................             --                    --
                                                              -------------         -------------
     Total..................................................           (492)                 (248)
                                                              -------------         -------------
Recoveries:
One-to-four family residential loans........................              8                 1,038
Commercial and other........................................             11                    --
                                                              -------------         -------------
     Total..................................................             19                 1,038
                                                              -------------         -------------
Allowance for loan losses, balance (at end of period).......  $       2,875         $       2,142
                                                              =============         =============
</TABLE>

LIABILITIES

Deposits increased by $505.4 million, or 99.8%, to $1.0 billion at March 31,
1997 from $506.1 million at September 30, 1996. Of this growth, $323.7 million
was acquired with Suncoast; $39.8 million of the increase represents growth in
former Suncoast branches since acquisition; $76.0 million represents growth in
the three branches opened in the last 18 months; and $22.0 million represents
deposits from the State of Florida. Management believes this strong deposit
growth is primarily attributable to the Company offering competitive interest
rates and personalized service. The Company intends to open 6 or more branches
by June 30, 1998.

FHLB advances were $251.5 million at March 31, 1997, up $14.5 million from
$237.0 million at September 30, 1996. This increase was the result of FHLB
advances assumed by BankUnited in connection with the Suncoast acquisition.

CAPITAL

The Company's total stockholders' equity was $98.9 million at March 31, 1997, an
increase of $29.8 million, or 43.1%, from $69.1 million at September 30, 1996.
The increase is due primarily to the issuance of 2,199,930 shares of Class A
Common Stock and 920,000 shares of 8% Noncumulative Convertible Preferred Stock,
Series 1996, issued in connection with the Suncoast acquisition. The recorded
value of the stock issued in the Suncoast acquisition was $27.8 million.

In December 1996, the Company's subsidiary, BankUnited Capital, issued $50
million of Trust Preferred Securities and in March 1997, BankUnited Capital
issued an additional $20 million of Trust Preferred Securities. (See Note 3 of
the condensed notes to consolidated financial statements). The net proceeds from
the sales of the Trust Preferred Securities were $67.4 million. These funds were
available

                                       37

<PAGE>

for contributions as additional capital to the Bank to enable the Bank to
continue its expansion. In the six months ended March 31, 1997, BankUnited
Financial Corporation contributed $40 million of additional capital to the Bank.

In February 1997, the holder of the Company's Series C and Series C-II classes
of preferred stock exercised the right to convert both classes to Class A common
stock at exchange ratios of 1.45475 shares of Class A common stock for each
share of Series C preferred stock and 1.3225 shares of Class A common stock for
each share of Series C-II preferred stock. The Company had previously exercised
its right to call both classes of preferred stock.

LIQUIDITY AND CAPITAL RESOURCES

OTS regulations require that savings institutions, such as the Bank, maintain
specified levels of liquid investments in cash, United States government
securities and other qualifying investments. Regulations currently in effect
require the Bank to maintain liquid assets of not less than 5.0% of its net
withdrawal deposit accounts plus short term borrowings, of which short term
liquid assets must consist of not less than 1%. As of March 31, 1997, the Bank
had liquid assets and short term liquid assets of 6.2% and 2.4%, respectively,
which was in compliance with these requirements.

ASSET AND LIABILITY MANAGEMENT

The Company's net earnings depend primarily on its net interest income, which is
the difference between interest income received on its interest-earning assets
(principally loans, short-term and long-term investments, and mortgage-backed
securities) and interest expense paid on its interest-bearing liabilities
(principally deposits and FHLB advances).

GAP TABLE. The following table sets forth the amount of interest-earning assets
and interest-bearing liabilities outstanding at March 31, 1997, which are
expected to reprice or mature in each of the future time periods shown.

                                       38

<PAGE>

<TABLE>
<CAPTION>
                                                                                   AT MARCH 31, 1997
                                                  --------------------------------------------------------------------------------
                                                                            INTEREST SENSITIVITY PERIOD (1)
                                                  --------------------------------------------------------------------------------
                                                                                                               NON-
                                                  6 MONTHS    6 MONTHS   OVER 1 -    OVER 5 -    OVER 10-   INTEREST
                                                   OR LESS    - 1 YEAR     5 YEARS   10 YEARS      YEARS     EARNING      TOTAL
                                                  --------    ---------  ---------   --------    ---------  ---------   ----------
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                <C>        <C>        <C>        <C>          <C>        <C>        <C>
Interest-earning assets:
    Investments, tax certificates, Federal
    funds sold, FHLB overnight
    deposits and other interest
    earning assets, at cost......................  $  30,696  $  11,774  $  13,279  $      35    $     133  $      --  $    55,917
    Mortgage-backed securities...................      7,643      4,764     50,799     19,772       30,396         --      113,374
 Loans:
    Adjustable-rate mortgages....................    586,267    200,004    153,546      6,459           --      7,041      953,317
    Fixed-rate mortgages.........................     19,688     24,567     94,475     54,769       50,964        494      244,957
    Commercial and consumer loans................      8,596        377      1,298         --           --        137       10,408
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
       Total loans...............................    614,551    224,948    249,319     61,228       50,964      7,672    1,208,682
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
       Total interest-earning assets.............    652,890    241,486    313,397     81,035       81,493      7,672    1,377,973
       Total non-interest-earning assets.........         --         --         --         --           --     75,188       75,188
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
       Total assets..............................    652,890    241,486    313,397     81,035       81,493     82,860    1,453,161
                                                   =========  =========  =========  =========    =========  =========  ===========
Interest-bearing liabilities:
    Customer deposits:
       Money market and NOW accounts.............     69,598         --         --         --           --     20,220       89,818
       Passbook accounts.........................    154,209         --         --         --           --         --      154,209
       Certificate accounts......................    421,706    211,389    134,353         --           --         --      767,448
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
Total customer deposits..........................    645,513    211,389    134,353         --           --     20,220    1,011,475
Borrowings:
    FHLB advances................................    170,000     25,000     55,000      1,484           --         --      251,484
    Other borrowings.............................         --         --         --        460          315         --          775
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
    Total borrowings.............................    170,000     25,000     55,000      1,944          315         --      252,259
    Total interest-bearing liabilities...........    815,513    236,389    189,353      1,944          315     20,220    1,263,734
Total non-interest-bearing liabilities...........         --         --         --         --           --     20,524       20,524
Trust Preferred..................................         --         --         --         --       70,000         --       70,000
Stockholders' equity.............................         --         --         --         --           --     98,903       98,903
                                                   ---------  ---------  ---------  ---------    ---------  ---------  -----------
    Total liabilities and stockholders' equity...    815,513    236,389    189,353      1,944       70,315    139,647    1,453,161
                                                   =========  =========  =========  =========    =========  =========  ===========
Total interest-earning assets less
    interest-bearing liabilities ("GAP").........   (162,623)     5,097    124,044     79,091       11,178    (56,787)          --
                                                   =========  =========  =========  =========    =========  =========  ===========
Ratio of GAP to total assets.....................     -11.19%      0.35%      8.54%      5.44%        0.77%     -3.91%
                                                   =========  =========  =========  =========    =========  =========
Cumulative excess (deficiency) of
    interest-earning assets over interest-
    bearing liabilities..........................  (162,623)   (157,526)   (33,482)    45,609       56,787
                                                   =========  =========  =========  =========    =========
Cumulative excess (deficiency) of
    interest-earning assets over interest-
    bearing liabilities, as a percentage
    of total assets..............................     -11.19%    -10.84%     -2.30%      3.14%        3.91%
                                                   =========  =========  =========  =========    =========

<FN>
(1)      In preparing the table above, certain assumptions have been made with
         regard to the repricing or maturity of certain assets and liabilities.
         Assumptions as to prepayments on first and second mortgage loans and
         mortgage-backed securities were obtained from prepayment rate tables
         that provide assumptions correlating to recent actual repricing
         experienced in the marketplace. Assumptions have also been made with
         regard to payments on tax certificates based on historical experience.
         Money market, NOW and passbook accounts are assumed to be rate
         sensitive in six months or less. The rates paid in these accounts,
         however, are determined by management based on market conditions and
         other factors and may reprice more slowly than assumed. All other
         assets and liabilities have been repriced based on the earlier of
         repricing or contractual maturity. The mortgage prepayment rate tables,
         deposit decay rates and the historical assumptions used regarding
         payments on tax certificates should not be regarded as indicative of
         the actual repricing that may be experienced by the Company.
</FN>
</TABLE>

                                       39

<PAGE>

YIELDS EARNED AND RATES PAID

The following tables set forth certain information relating to the categories of
the Company's interest-earning assets and interest-bearing liabilities for the
periods indicated. All yield and rate information is calculated on an annualized
basis. Yield and rate information for a period is average information for the
period calculated by dividing the income or expense item for the period by the
average balances during the period of the appropriate balance sheet item. Net
interest margin is net interest income divided by average interest-earning
assets. Non-accrual loans are included in asset balances for the appropriate
period, whereas recognition of interest on such loans is discontinued and any
remaining accrued interest receivable is reversed, in conformity with federal
regulations. The yields and net interest margins appearing in the following
table have been calculated on a pre-tax basis.

<TABLE>
<CAPTION>
                                                                 THREE MONTHS ENDED MARCH 31,
                                        --------------------------------------------------------------------------
                                                         1997                                   1996
                                        ------------------------------------     ---------------------------------
                                          AVERAGE                                AVERAGE
                                          BALANCE     INTEREST    YIELD/RATE     BALANCE      INTEREST  YIELD/RATE
                                        ----------    --------    ----------     --------     --------  ----------
                                                                   (Dollars in thousands)
<S>                                     <C>           <C>            <C>         <C>          <C>          <C>
Interest-earning assets:
  Loans receivable, net                 $1,061,931    $ 21,062       7.93%       $495,985     $  9,432     7.60%
  Mortgage-backed securities                93,024       1,551       6.67          53,046          898     6.77
  Short-term investments (1)                48,479         667       5.50          61,867          846     5.41
  Tax certificates                          29,990         541       7.22          27,908          586     8.40
  Long-term investments and  
   FHLB stock, net                          22,525         384       6.87          13,349          240     7.23
                                        ----------    --------       ----        --------     --------     ----
        Total interest-earning assets    1,255,949      24,205       7.71         652,155       12,002     7.35
                                        ----------    --------       ----        --------     --------     ----
Interest-bearing liabilities:
  NOW/money market                          98,236         587       2.42          23,156          113     1.96
  Savings                                  142,819       1,595       4.53          53,246          575     4.34
  Certificates of deposit                  699,150       9,705       5.63         296,610        4,121     5.59
  FHLB advances and other
    borrowings                             217,570       2,967       5.45         232.017        3,435     5.86
                                        ----------    --------       ----        --------     --------     ----
        Total interest-bearing
            liabilities                  1,157,775      14,854       5.19         605,029        8,244     5.44
                                        ----------    --------       ----        --------     --------     ----
Excess of interest-earning assets
   over interest-bearing liabilities      $ 98,174                               $ 47,126
                                        ==========                               ========
Net interest income                                   $  9,351                                $  3,758
                                                      ========                                ========
Interest rate spread                                                 2.52%                                 1.91%
                                                                     ====                                  ====
Net interest margin                                                  2.93%                                 2.31%
                                                                     ====                                  ====
Ratio of interest-earning assets to
 interest-bearing liabilities               108.48%                                107.79%
                                        ==========                               ========

<FN>
- --------
(1)       Short-term investments include FHLB overnight deposits, securities
          purchased under agreements to resell, federal funds sold and
          certificates of deposit.
</FN>
</TABLE>

                                       40

<PAGE>

<TABLE>
<CAPTION>
                                                                  SIX MONTHS ENDED MARCH 31,
                                         --------------------------------------------------------------------------
                                                          1997                                 1996
                                         -----------------------------------     ----------------------------------
                                          AVERAGE                                 AVERAGE
                                          BALANCE      INTEREST   YIELD/RATE      BALANCE     INTEREST   YIELD/RATE
                                         ---------     --------   ----------     --------     --------   ----------
                                                                   (Dollars in thousands)
<S>                                      <C>           <C>           <C>         <C>          <C>           <C>
Interest-earning assets:
  Loans receivable, net                  $ 944,782     $ 37,678      7.96%       $476,634     $ 18,198      7.64%
  Mortgage-backed securities                85,784        2,860      6.67          52,693        1,787      6.78
  Short-term investments (1)                40,664        1,134      5.52          50,732        1,449      5.62
  Tax certificates                          33,373        1,297      7.77          31,914        1,347      8.44
  Long-term investments and
    FHLB stock, net                         21,115          727      6.90          15,139          545      7.20
                                         ---------     --------      ----        --------     --------      ----
        Total interest-earning assets    1,125,718       43,696      7.75         627,112       23,326      7.43
                                         ---------     --------      ----        --------     --------      ----
Interest-bearing liabilities:
  NOW/money market                          85,531        1,000      2.34          24,127          239      1.98
  Savings                                  124,313        2,850      4.60          52,846        1,150      4.35
  Certificates of deposit                  608,482       16,919      5.58         271,021        7,643      5.64
  FHLB advances and other
    borrowings                             231,698        6,472      5.53         234,409        6,998      5.87
                                          --------     --------      ----        --------     --------      ----
        Total interest-bearing
            liabilities                  1,050,024       27,241      5.19         582,403       16,030      5.47
                                         ---------     --------      ----        --------     --------      ----
Excess of interest-earning assets
   over interest-bearing liabilities     $  75,694                               $ 44,709
                                         =========                               ========
Net interest income                                    $ 16,455                               $  7,296
                                                       ========                               ========
Interest rate spread                                                 2.56%                                  1.96%
                                                                     =====                                  ====
Net interest margin                                                  2.91%                                  2.35%
                                                                     =====                                  ====
Ratio of interest-earning assets to
 interest-bearing liabilities               107.21%                              107.68%
                                            =======                              =======
<FN>

- --------
(1)       Short-term investments include FHLB overnight deposits, securities
          purchased under agreements to resell, federal funds sold and
          certificates of deposit.
</FN>
</TABLE>

                                       41

<PAGE>

RATE/VOLUME ANALYSIS

The following tables present, for the periods indicated, the change in interest
income and the changes in interest expense attributable to the changes in
interest rates and the changes in the volume of interest-earning assets and
interest-bearing liabilities. For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable
to: (i) changes in volume (change in volume multiplied by prior year rate); (ii)
changes in rate (change in rate multiplied by prior year volume); (iii) changes
in rate/volume (change in rate multiplied by change in volume); and (iv) total
changes in rate and volume.

<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED MARCH 31,
                                              --------------------------------------------------------------
                                                                      1997 VS. 1996
                                              --------------------------------------------------------------
                                                                 INCREASE (DECREASE) DUE TO
                                              --------------------------------------------------------------
                                              CHANGES            CHANGES          CHANGES           TOTAL
                                                IN                 IN               IN            INCREASE/
                                              VOLUME              RATE          RATE/VOLUME       (DECREASE)
                                              -------            -------        -----------       ----------
                                                                     (In thousands)
<S>                                           <C>                 <C>              <C>             <C>
Interest income attributable to:
  Loans                                       $11,058             $ 201            $ 371           $11,630
  Mortgage-backed securities                      677               (14)             (10)              653
  Short-term investments (1)                     (181)               14              (12)             (179)
  Tax certificates                                 44               (83)              (6)              (45)
  Long-term investments and FHLB
     stock                                        159                (4)             (11)              144
                                              -------             -----            -----           -------
       Total interest-earning assets           11,757               114              332            12,203
                                              -------             -----            -----           -------
Interest expense attributable to:
    NOW/money market                              363                26               85               474
    Savings                                       959                24               37             1,020
    Certificates of deposit                     5,547                30                7             5,584
    FHLB advances and other
      borrowings                                 (213)             (237)             (18)             (468)
                                              -------             -----            -----           -------
       Total interest-bearing liabilities       6,656              (157)             111             6,610
                                              -------             -----            -----           -------
Increase in net interest income               $ 5,101             $ 271            $ 221           $ 5,593
                                              =======             =====            =====           =======
<FN>
- ------------

(1) Short-term investments include FHLB overnight deposits, securities purchased
under agreements to resell, federal funds sold and certificates of deposit.
</FN>
</TABLE>

                                       42

<PAGE>

<TABLE>
<CAPTION>
                                                               SIX MONTHS ENDED MARCH 31,
                                              -------------------------------------------------------------
                                                                      1997 VS. 1996
                                              -------------------------------------------------------------
                                                                INCREASE (DECREASE) DUE TO
                                              -------------------------------------------------------------
                                              CHANGES            CHANGES          CHANGES           TOTAL
                                                 IN                 IN              IN            INCREASE/
                                               VOLUME              RATE         RATE/VOLUME      (DECREASE)
                                              -------            -------        -----------      ----------
                                                                       (In thousands)
<S>                                           <C>                 <C>              <C>             <C>
Interest income attributable to:
  Loans                                       $18,651             $ 338            $ 491           $19,480
  Mortgage-backed securities                    1,122               (30)             (19)            1,073
  Short-term investments (1)                     (286)              (26)              (3)             (315)
  Tax certificates                                 62              (107)              (5)              (50)
  Long-term investments and FHLB 
     stock                                        210               (13)             (15)              182
                                              -------             -----            -----           -------
       Total interest-earning assets           19,759               162              449            20,370
                                              -------             -----            -----           -------
Interest expense attributable to:
    NOW/money market                              607                44              110               761
    Savings                                     1,551                65               84             1,700
    Certificates of deposit                     9,490               (86)            (128)            9,276
    FHLB advances and other
      borrowings                                  (80)             (413)             (33)             (526)
                                              -------             -----            -----           -------
       Total interest-bearing liabilities      11,568              (390)              33            11,211
                                              -------             -----            -----           -------
Increase in net interest income               $ 8,191             $ 552            $ 416           $ 9,159
                                              =======             =====            =====           =======
<FN>
- ------------
(1) Short-term investments include FHLB overnight deposits, securities purchased
under agreements to resell, federal funds sold and certificates of deposit.
</FN>
</TABLE>

LENDING ACTIVITIES

The Company focuses its lending activity on purchasing and originating
single-family residential mortgage loans. The Company's lending strategy also
includes expanding its commercial real estate, commercial business, and real
estate construction lending. The Company also currently offers consumer loans,
such as automobile loans and boat loans, primarily as an accommodation to
existing customers.

Set forth below is a table showing the Company's loan origination, purchase and
sale activity for the periods indicated.

<TABLE>
<CAPTION>
                                                                                 SIX MONTHS ENDED MARCH 31,
                                                                                   1997               1996
                                                                               ------------        -----------
                                                                                        (IN THOUSANDS)
<S>                                                 <C>                        <C>                 <C>
Total loans receivable, net, at beginning of period (1)......................  $     646,385       $   453,350
Loans originated:
   Residential real estate...................................................         84,465            26,895
   Commercial business and consumer..........................................          6,934             9,777
                                                                               -------------       -----------
       Total loans originated................................................         91,399            36,672
Loans acquired with Suncoast/Bank of Florida.................................        360,066             8,116
Loans purchased..............................................................        224,239           131,344
Loans sold...................................................................         (5,982)           (3,429)
Principal payments and amortization of discounts and premiums................       (108,175)          (64,962)
Loans charged off............................................................           (492)             (248)
Transfers to real estate owned, net..........................................         (1,633)             (426)
                                                                               -------------       -----------
       Total loans receivable, net, at end of period(1)......................  $   1,205,807       $   560,417
                                                                               =============       ===========
<FN>
- ----------
(1)      Includes loans held for sale.
</FN>
</TABLE>

                                       43

<PAGE>

         The following table sets forth certain information with respect to the
composition of the Company's loan portfolio, including mortgage loans held for
sale and mortgage-backed securities, as of the dates indicated. For additional
information as to the Company's mortgage-backed securities, including carrying
values and approximate market values of such securities, see Notes 1 and 4 of
the Notes to the Company's Consolidated Financial Statements included in
Appendix A hereto.

<TABLE>
<CAPTION>
                                                                        MARCH 31, 1997        SEPTEMBER 30, 1996
                                                                    ----------------------    --------------------
                                                                        AMOUNT     PERCENT      AMOUNT     PERCENT
                                                                    -------------  -------    -----------  -------
                                                                               (Dollars in thousands)
<S>                                                                 <C>             <C>       <C>           <C>
First Mortgage Loans:
  One-to four-family residential loans............................  $   1,011,707   83.9%     $   568,243   87.9%
  Five or more units residential loans............................         31,599    2.6%          12,559    2.0%
  Commercial......................................................        123,530   10.2%          49,318    7.6%
  Construction....................................................         11,558    1.0%              --     --%
  Land............................................................          6,919    .06%           2,648     .4%
Second Mortgages..................................................          5,894    .05%           2,748     .4%
                                                                    ------------- -------     -----------  ------
       Total First and Second Mortgages...........................      1,191,207   98.8%         635,515   98.3%

Consumer Loans....................................................          2,987    0.2%           2,648     .4%
Commercial Business Loans.........................................          7,862    0.7%           5,822     .9%
                                                                    -------------   -----     -----------   -----
       Total Loans................................................      1,202,056   99.7%         643,985   99.6%
Deferred Fees.....................................................          6,626    0.5%           4,558     .7%
Allowance for loan losses.........................................         (2,875)  -0.2%          (2,158)   (.3)%
                                                                    -------------  ------     -----------  ------
       Loans, net.................................................  $   1,205,807  100.0%     $   646,385  100.0%
                                                                    =============             ===========
</TABLE>
                                       44
<PAGE>

                     DESCRIPTION OF THE PREFERRED SECURITIES

GENERAL


         The following is a summary of certain terms and provisions of the
Preferred Securities. This summary of certain terms and provisions of the
Preferred Securities does not purport to be complete and is subject to, and
qualified in its entirety by reference to, the Trust Agreement. Where particular
defined terms of the Trust Agreement are referred to, but not defined herein,
such defined terms are incorporated herein by reference. The form of the Trust
Agreement has been filed as an exhibit to the Registration Statement of which
this Prospectus forms a part.


DISTRIBUTIONS


         The Preferred Securities represent preferred undivided beneficial
interests in the assets of the Trust Issuer. Distributions on such Preferred
Securities will be payable at the annual rate of 9.60% of the stated Liquidation
Amount of $25, payable quarterly in arrears on March 31, June 30, September 30
and December 31 of each year, to the holders of the Preferred Securities on the
relevant record dates. The record date will be the 15th day of the month in
which the relevant Distribution payment date occurs. Distributions will
accumulate from the date of the initial issuance of the Preferred Securities and
are cumulative. The first Distribution payment date for the Preferred Securities
will be the first payment date following the date of issuance. The amount of
Distributions payable for any period will be computed on the basis of a 360-day
year of twelve 30-day months. In the event that any date on which Distributions
are payable on the Preferred Securities is not a Business Day, then payment of
the Distributions payable on such date will be made on the next succeeding day
that is a Business Day (and without any interest or other payment in respect of
any such delay), except that, if such Business Day is in the next succeeding
calendar year, such payment shall be made on the immediately preceding Business
Day, in each case with the same force and effect as if made on the date such
payment was originally payable (each date on which Distributions are payable in
accordance with the foregoing, a "Distribution Date"). A "Business Day" shall
mean any day other than a Saturday or a Sunday, or a day on which banking
institutions in the City of New York are authorized or required by law or
executive order to remain closed or a day on which the principal corporate trust
office of the Property Trustee or the Debenture Trustee is closed for business.

         So long as no event of default under the Indenture has occurred and is
continuing, the Company has the right under the Indenture to defer the payment
of interest on the Junior Subordinated Debentures at any time or from time to
time for a period not exceeding 20 consecutive quarters with respect to each
Extension Period, provided that no Extension Period may extend beyond the Stated
Maturity of the Junior Subordinated Debentures. As a consequence of any such
deferral of interest, quarterly Distributions on the Preferred Securities by the
Trust Issuer will also be deferred during any such Extension Period.
Distributions to which holders of the Preferred Securities are entitled will
accumulate additional Distributions thereon at the rate per annum of 9.60%
thereof, compounded quarterly from the relevant payment date for such
Distributions. The term "Distributions" as used herein, shall include any such
additional Distributions. During any such Extension Period, the Company may not,
and may not permit any subsidiary of the Company to, (i)

                                       45


<PAGE>

declare or pay any dividends or distributions on, or redeem, purchase, acquire
or make a liquidation payment with respect to, any of the Company's capital
stock (other than (a) the reclassification of any class of the Company's capital
stock into another class of capital stock, (b) dividends or distributions
payable in any class of the Company's common stock, (c) any declaration of a
dividend in connection with the implementation of a shareholders rights plan, or
the issuance of stock under any such plan in the future, or the redemption or
repurchase of any such rights pursuant thereto and (d) purchases of the
Company's common stock related to the rights under any of the Company's benefit
plans for its or its subsidiaries' directors, officers or employees), (ii) make
any payment of principal, interest or premium, if any, on or repay, repurchase
or redeem any debt securities of the Company that rank pari passu with or junior
in interest to the Junior Subordinated Debentures or make any guarantee payments
with respect to any guarantee by the Company of the debt securities of any
subsidiary of the Company if such guarantee ranks pari passu with or junior in
interest to the Junior Subordinated Debentures (other than payments under the
Guarantee), or (iii) redeem, purchase or acquire less than all of the Junior
Subordinated Debentures or any of the Preferred Securities. Prior to the
termination of any such Extension Period, the Company may further defer the
payment of interest on the Junior Subordinated Debentures, provided that no
Extension Period may exceed 20 consecutive quarters or extend beyond the Stated
Maturity of the Junior Subordinated Debentures. Upon the termination of any such
Extension Period and the payment of all interest then accrued and unpaid
(together with interest thereon at the rate of 9.60%, compounded quarterly, to
the extent permitted by applicable law), the Company may elect to begin a new
Extension Period. There is no limitation on the number of times that the Company
may elect to begin an Extension Period. See "Description of the Junior
Subordinated Debentures--Right to Defer Interest Payment Obligation" and
"Certain Federal Income Tax Consequences--Original Issue Discount."


         The revenue of the Trust Issuer available for distribution to holders
of its Preferred Securities will be limited to payments under the Junior
Subordinated Debentures in which the Trust Issuer will invest the proceeds from
the issuance and sale of its Trust Securities. See "Description of the Junior
Subordinated Debentures." If the Company does not make interest payments on the
Junior Subordinated Debentures, the Property Trustee will not have funds
available to pay Distributions on the Preferred Securities. The payment of
Distributions (if and to the extent the Trust Issuer has funds legally available
for the payment of such Distributions and cash sufficient to make such payments)
is guaranteed by the Company on a limited basis as set forth herein under
"Description of the Guarantee."

         The Company has no current intention of exercising its right to defer
payments of interest on the Junior Subordinated Debentures.

SUBORDINATION OF THE COMMON SECURITIES

         Payment of Distributions on, and the Redemption Price of, the Preferred
Securities and Common Securities, as applicable, shall be made PRO RATA based on
the Liquidation Amount of the Preferred Securities and the Common Securities;
PROVIDED, HOWEVER, that if on any Distribution Date or Redemption Date an event
of default under the Indenture shall have occurred and be continuing, no payment
of any Distribution on, or Redemption Price of, any of the Common Securities,
and no other payment on account of the redemption, liquidation or other
acquisition of such Common Securities, shall be made unless payment in full in
cash of all accumulated and unpaid Distributions

                                       46


<PAGE>

on all of the outstanding Preferred Securities for all Distribution periods
terminating on or prior thereto, or, in the case of payment of the Redemption
Price, the full amount of such Redemption Price on all of the outstanding
Preferred Securities then called for redemption shall have been made or provided
for, and all funds available to the Property Trustee shall first be applied to
the payment in full in cash of all Distributions on, or Redemption Price of, the
Preferred Securities then due and payable.

         In the case of any event of default under the Trust Agreement resulting
from an event of default under the Indenture, the Company as holder of the
Common Securities will be deemed to have waived any right to act with respect to
any such event of default under the Trust Agreement until the effect of all such
events of default with respect to the Preferred Securities shall have been
cured, waived or otherwise eliminated. Until any such events of default under
the Trust Agreement shall have been so cured, waived or otherwise eliminated,
the Property Trustee shall act solely on behalf of the holders of the Preferred
Securities and not on behalf of the Company as holder of the Common Securities,
and only the holders of the Preferred Securities will have the right to direct
the Property Trustee to act on their behalf.

REDEMPTION


         The Preferred Securities are subject to mandatory redemption, in whole
or in part, upon repayment of the Junior Subordinated Debentures at their Stated
Maturity or earlier redemption as provided in the Indenture. The proceeds from
such repayment or redemption shall be applied by the Property Trustee to redeem
a Like Amount (as defined below) of the Trust Securities upon not less than 30
nor more than 60 days notice prior to the date fixed for repayment or
redemption, at a redemption price equal to the aggregate Liquidation Amount of
such Trust Securities plus accumulated and unpaid Distributions thereon (the
"Redemption Price") to the date of redemption (the "Redemption Date"). For a
description of the Stated Maturity and redemption provisions of the Junior
Subordinated Debentures, see "Description of the Junior Subordinated
Debentures--General," and "--Redemption or Exchange."

         The Company has the option to redeem the Junior Subordinated Debentures
prior to maturity on or after June 30, 2002, in whole at any time or in part
from time to time, and thereby cause a mandatory redemption of a Like Amount of
the Trust Securities. See "Description of the Junior Subordinated
Debentures--Redemption or Exchange." Any time that a Tax Event, an Investment
Company Event or a Capital Treatment Event (each as defined below) shall occur
and be continuing, the Company has the right to redeem the Junior Subordinated
Debentures in whole (but not in part) and thereby cause a mandatory redemption
of the Preferred Securities in whole (but not in part). See "Description of the
Junior Subordinated Debentures--Redemption or Exchange."


REDEMPTION PROCEDURES


         Trust Securities redeemed on each Redemption Date shall be redeemed at
the Redemption Price with the applicable proceeds from the contemporaneous
redemption of a Like Amount of the Junior Subordinated Debentures. Redemptions
of the Trust Securities shall be made and the


                                       47


<PAGE>

Redemption Price shall be paid on each Redemption Date only to the extent that
the Trust Issuer has funds on hand available for the payment of such Redemption
Price. See also "--Subordination of the Common Securities."

         If the Trust Issuer gives a notice of redemption in respect of the
Trust Securities, then, by 10:00 a.m., New York City time, on the Redemption
Date, to the extent funds are available, the Property Trustee will deposit
irrevocably with the DTC funds sufficient to pay the applicable Redemption Price
and will give DTC irrevocable instructions and authority to pay the Redemption
Price to the holders thereof upon surrender of their certificates evidencing
such Trust Securities. Notwithstanding the foregoing, Distributions payable on
or prior to the Redemption Date for the Trust Securities called for redemption
shall be payable to the holders of the Trust Securities on the relevant record
dates for the related Distribution Dates. If notice of redemption shall have
been given and funds deposited as required, then, upon the date of such deposit,
all rights of the holders of such Trust Securities so called for redemption will
cease, except the right of the holders of such Trust Securities to receive the
Redemption Price, but without interest on such Redemption Price, and such Trust
Securities will cease to be outstanding.

         In the event that any date fixed for redemption of the Trust Securities
is not a Business Day, then payment of the Redemption Price payable on such date
will be made on the next succeeding day which is a Business Day (and without any
interest or other payment in respect of any such delay), except that, if such
Business Day falls in the next calendar year, such payment will be made on the
immediately preceding Business Day. In the event that payment of the Redemption
Price in respect of the Trust Securities called for redemption is improperly
withheld or refused and not paid either by the Trust Issuer or by the Company
pursuant to the Guarantee as described under "Description of the Guarantee,"
Distributions on such Trust Securities will continue to accumulate at the then
applicable rate, from the Redemption Date originally established by the Trust
Issuer for such Trust Securities to the date such Redemption Price is actually
paid, in which case the actual payment date will be the date fixed for
redemption for purposes of calculating the Redemption Price.


         Subject to applicable law (including, without limitation, United States
federal securities law), the Company or its subsidiaries may at any time and
from time to time purchase outstanding Preferred Securities by private
agreement.


         Payment of the Redemption Price on the Trust Securities and any
distribution of the Junior Subordinated Debentures to holders of the Trust
Securities shall be made to the applicable recordholders thereof as they appear
on the register for the Trust Securities on the relevant record date, which date
shall be the date at least 15 days prior to the Redemption Date or liquidation
date, as applicable.


         If less than all of the Preferred Securities and Common Securities
issued by the Trust Issuer are to be redeemed on a Redemption Date, then the
aggregate Liquidation Amount of the Preferred Securities and Common Securities
to be redeemed shall be allocated PRO RATA to the Preferred Securities and the
Common Securities based upon the relative Liquidation Amounts of such classes.
The particular Preferred Securities to be redeemed shall be selected not more
than 60 days prior to the Redemption Date by the Property Trustee from the
outstanding Preferred Securities not previously


                                       48


<PAGE>

called for redemption, or if the Preferred Securities are then held in the form
of a global preferred security in accordance with DTC's customary procedures.
The Property Trustee shall promptly notify the trust registrar in writing of the
Preferred Securities selected for redemption and, in the case of any Preferred
Securities selected for partial redemption, the Liquidation Amount thereof to be
redeemed. For all purposes of the Trust Agreement, unless the context otherwise
requires, all provisions relating to the redemption of the Preferred Securities
shall relate, in the case of the Preferred Securities redeemed or to be redeemed
only in part, to the portion of the aggregate Liquidation Amount of the
Preferred Securities which has been or is to be redeemed.

         Notice of any redemption will be mailed at least 30 days but not more
than 60 days before the Redemption Date to each Holder of the Preferred
Securities to be redeemed at its registered address. Unless the Company defaults
in payment of the Redemption Price on the Junior Subordinated Debentures, on and
after the Redemption Date interest will cease to accrue on the Junior
Subordinated Debentures or portions thereof called for redemption.

LIQUIDATION OF THE TRUST ISSUER AND DISTRIBUTION OF THE JUNIOR SUBORDINATED
DEBENTURES TO HOLDERS

         The Company has the right at any time to terminate the Trust Issuer
and, after satisfaction of the liabilities of creditors of the Trust Issuer as
provided by applicable law, cause Junior Subordinated Debentures to be
distributed to the holders of the Preferred Securities and Common Securities in
exchange therefor upon liquidation of the Trust Issuer.

         After the liquidation date fixed for any distribution of the Junior
Subordinated Debentures for Preferred Securities (i) such Preferred Securities
will no longer be deemed to be outstanding, and (ii) DTC or its nominee, as the
registered holder of Preferred Securities will receive a registered global
certificate or certificates representing the Junior Subordinated Debentures to
be delivered upon such distribution with respect to Preferred Securities held by
DTC or its nominee, (iii) any certificates representing the Preferred Securities
not held by DTC or its nominee will be deemed to represent Junior Subordinated
Debentures having a principal amount equal to the stated Liquidation Amount of
such Preferred Securities, and bearing accrued and unpaid interest in an amount
equal to the accumulated and unpaid Distributions on such series of the
Preferred Securities until such certificates are presented to the Administrative
Trustees or their agent for transfer or reissuance.


         Under current United States federal income tax law and interpretations,
a distribution of the Junior Subordinated Debentures should not be a taxable
event to holders of the Preferred Securities. Should there be a change in law, a
change in legal interpretation, a Tax Event or other circumstances, however, the
distribution could be a taxable event to holders of the Preferred Securities.
See "Certain Federal Income Tax Consequences--Distribution of the Junior
Subordinated Debentures to Holders of the Preferred Securities."



                                       49


<PAGE>

LIQUIDATION DISTRIBUTION UPON TERMINATION


         Pursuant to the Trust Agreement, the Trust Issuer shall automatically
terminate upon expiration of its term and shall terminate on the first to occur
of (i) certain events of bankruptcy, dissolution or liquidation of the Company,
subject in certain instances to any such event remaining in effect for a period
of 60 or 90 days; (ii) the distribution of a Like Amount of the Junior
Subordinated Debentures to the holders of its Preferred Securities, if the
Company, as depositor, has given written direction to the Property Trustee to
terminate the Trust Issuer (which direction is optional and wholly within the
discretion of the Company, as depositor); (iii) redemption of all of the
Preferred Securities as described under "Description of the Preferred
Securities-Redemption;" and (iv) the entry of an order for the dissolution of
the Trust Issuer by a court of competent jurisdiction.

         If an early termination occurs as described in clause (i), (ii) or (iv)
of the preceding paragraph, the Trust Issuer shall be liquidated by the Trust
Issuer Trustees as expeditiously as the Trust Issuer Trustees determine to be
possible by distributing, after satisfaction of liabilities to creditors of the
Trust Issuer, if any, as provided by applicable law, to the holders of the Trust
Securities a Like Amount of the Junior Subordinated Debentures, unless such
distribution is determined by the Property Trustee not to be practical, in which
event such holders will be entitled to receive out of the assets of the Trust
Issuer available for distribution to holders, after satisfaction of liabilities
to creditors of the Trust Issuer, if any, as provided by applicable law, an
amount equal to, in the case of holders of the Trust Securities, the aggregate
of the Liquidation Amount plus accrued and unpaid Distributions thereon to the
date of payment (such amount being the "Liquidation Distribution"). If such
Liquidation Distribution can be paid only in part because the Trust Issuer has
insufficient assets available to pay in full the aggregate Liquidation
Distribution, then the amounts payable directly by the Trust Issuer on Preferred
Securities shall be paid on a PRO RATA basis. The Company, as the holder of the
Common Securities, will be entitled to receive distributions upon any such
liquidation PRO RATA with the holders of the Preferred Securities, except that
if an event of default under the Indenture has occurred and is continuing, the
Preferred Securities shall have a priority over the Common Securities with
respect to any such distributions.


EVENTS OF DEFAULT; NOTICE

         Any one of the following events constitutes an "Event of Default" under
the Trust Agreement (an "Event of Default") with respect to the Preferred
Securities issued thereunder (whatever the reason for such Event of Default and
whether it shall be voluntary or involuntary or be effected by operation of law
or pursuant to any judgment, decree or order of any court or any order, rule or
regulation of any administrative or governmental body):


                  (i) the occurrence of an event of default under the Indenture
         (see "Description of the Junior Subordinated Debentures--Debenture
         Events of Default"); or


                  (ii) default in the payment of any Distribution when it
         becomes due and payable, and continuation of such default for a period
         of 30 days; or

                  (iii) default in the payment of any Redemption Price of any
         Preferred Security when it becomes due and payable; or

    
                                       50


<PAGE>

                  (iv) default in the performance, or breach, in any material
         respect, of any covenant or warranty of the Trust Issuer Trustees in
         the Trust Agreement (other than a covenant or warranty a default in the
         performance of which or the breach of which is dealt with in clause
         (ii) or (iii) above), and continuation of such default or breach for a
         period of 60 days after there has been given, by registered or
         certified mail, to the defaulting Trust Issuer Trustee or Trustees by
         the holders of at least 25% in aggregate Liquidation Amount of the
         outstanding Preferred Securities, a written notice specifying such
         default or breach and requiring it to be remedied and stating that such
         notice is a "Notice of Default" under the Trust Agreement; or

                  (v) the occurrence of certain events of bankruptcy or
         insolvency with respect to the Property Trustee and the failure by the
         Company to appoint a successor Property Trustee within 60 days thereof.


         Within 90 days after the occurrence of any Event of Default actually
known to the Property Trustee, the Property Trustee shall transmit notice of
such Event of Default to the holders of the Preferred Securities, the
Administrative Trustees and the Company, as depositor, unless such Event of
Default shall have been cured or waived. The Company, as depositor, and the
Administrative Trustees are required to file annually with the Property Trustee
a certificate as to whether or not they are in compliance with all the
conditions and covenants applicable to them under the Trust Agreement.

         If an event of default under the Indenture has occurred and is
continuing, the Preferred Securities shall have a preference over the Common
Securities as described above. See "-- Subordination of the Common Securities"
and "--Liquidation Distribution Upon Termination". The existence of an event of
default does not entitle the holders of the Preferred Securities to accelerate
the payment thereof, although holders of at least 25% in Liquidation Amount of
the Preferred Securities may accelerate the payment of the Debentures.


REMOVAL OF THE TRUST ISSUER TRUSTEES

         Unless an event of default under the Indenture shall have occurred and
be continuing, any Trust Issuer Trustee may be removed at any time by the holder
of the Common Securities. If an event of default under the Indenture has
occurred and is continuing, the Property Trustee and the Delaware Trustee may be
removed at such time by the holders of a majority in Liquidation Amount of the
outstanding Preferred Securities. In no event will the holders of the Preferred
Securities have the right to vote to appoint, remove or replace the
Administrative Trustees, which voting rights are vested exclusively in the
Company as the holder of the Common Securities. No resignation or removal of any
Trust Issuer Trustee and no appointment of a successor trustee shall be
effective until the acceptance of appointment by the successor trustee in
accordance with the provisions of the Trust Agreement.


                                       51


<PAGE>

CO-TRUSTEES AND SEPARATE PROPERTY TRUSTEE

         Unless an Event of Default shall have occurred and be continuing, at
any time or times, for the purpose of meeting the legal requirements of the
Trust Indenture Act, if applicable, or of any jurisdiction in which any part of
the Trust Property (as defined in the Trust Agreement) may at the time be
located, the Company, as the holder of the Common Securities, and the
Administrative Trustees shall have power to appoint one or more persons either
to act as a co-trustee, jointly with the Property Trustee, of all or any part of
such Trust Property, or to act as separate trustee of any such property, in
either case with such powers as may be provided in the instrument of
appointment, and to vest in such person or persons in such capacity any
property, title, right or power deemed necessary or desirable, subject to the
provisions of the Trust Agreement. In the event an event of default under the
Indenture has occurred and is continuing, the Property Trustee alone shall have
power to make such appointment.

MERGER OR CONSOLIDATION OF THE TRUST ISSUER TRUSTEES

         Any entity into which the Property Trustee, the Delaware Trustee or any
Administrative Trustee that is not a natural person may be merged or converted
or with which it may bc consolidated, or any entity resulting from any merger,
conversion or consolidation to which such Trustee shall be a party or any entity
succeeding to all or substantially all the corporate trust business of such
Trustee, shall be the successor of such Trustee under the Trust Agreement,
provided such entity shall be otherwise qualified and eligible.

MERGERS, CONSOLIDATIONS, AMALGAMATIONS OR REPLACEMENTS OF THE TRUST ISSUER

         The Trust Issuer may not merge with or into, consolidate, amalgamate,
be replaced by, convey, transfer or lease its properties and assets
substantially as an entirety to any entity or other Person, except as described
below or as otherwise described in the Trust Agreement. The Trust Issuer may, at
the request of the Company, with the consent of the Administrative Trustees and
without the consent of the holders of the Preferred Securities, the Property
Trustee or the Delaware Trustee, merge with or into, consolidate, amalgamate, be
replaced by, convey, transfer or lease its properties and assets substantially
as an entirety to, a trust organized as such under the laws of any State:
PROVIDED, that (i) such successor entity either (a) expressly assumes all of the
obligations of the Trust Issuer with respect to the Preferred Securities or (b)
substitutes for the Preferred Securities other securities having substantially
the same terms as the Preferred Securities (the "Successor Securities") so long
as the Successor Securities rank the same as the Preferred Securities in
priority with respect to Distributions and payments upon liquidation, redemption
and otherwise, (ii) the Company expressly appoints a trustee of such successor
entity possessing the same powers and duties as the Property Trustee as the
holder of the Junior Subordinated Debentures, (iii) the Successor Securities are
registered or listed, or any Successor Securities will be registered or listed
upon notification of issuance, on any national securities exchange or other
organization on which the Preferred Securities are then registered or listed
(including, if applicable, the Nasdaq Stock Market's National Market), if any,
(iv) such merger, consolidation, amalgamation, replacement, conveyance, transfer
or lease does not cause the Preferred Securities (including any Successor
Securities) to be downgraded by any


                                       52


<PAGE>

nationally recognized statistical rating organization, (v) such merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease does not
adversely affect the rights, preferences and privileges of the holders of the
Preferred Securities (including any Successor Securities) in any material
respect, (vi) such successor entity has a purpose substantially identical to
that of the Trust Issuer, (vii) prior to such merger, consolidation,
amalgamation, replacement, conveyance, transfer or lease, the Company has
received an opinion from independent counsel to the Trust Issuer experienced in
such matters to the effect that (a) such merger, consolidation, amalgamation,
replacement, conveyance, transfer or lease does not adversely affect the rights,
preferences and privileges of the holders of the Preferred Securities (including
any Successor Securities) in any material respect and (b) following such merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease, neither
the Trust Issuer nor such successor entity will be required to register as an
investment company under the Investment Company Act of 1940, as amended (the
"Investment Company Act") and (viii) the Company or any permitted successor or
assignee owns all of the Common Securities or its equivalent of such successor
entity and guarantees the obligations of such successor entity under the
Successor Securities at least to the extent provided by the Guarantee.
Notwithstanding the foregoing, the Trust Issuer shall not, except with the
consent of holders of 100% in Liquidation Amount of the Preferred Securities,
consolidate, amalgamate, merge with or into or be replaced by or convey,
transfer or lease its properties and assets substantially as an entirety to any
other entity or permit any other entity to consolidate, amalgamate, merge with
or into, or replace it if such consolidation, amalgamation, merger, replacement,
conveyance, transfer or lease would cause the Trust Issuer or the successor
entity to be classified as other than a grantor trust for United States federal
income tax purposes.

VOTING RIGHTS; AMENDMENT OF THE TRUST AGREEMENT


         Except as provided below and under "Description of the
Guarantee--Amendments and Assignment" and as otherwise required by law and the
Trust Agreement, the holders of the Preferred Securities will have no voting
rights.

         The Trust Agreement may be amended from time to time by the Company,
the Property Trustee and the Administrative Trustees, without the consent of the
holders of the Preferred Securities, (i) with respect to acceptance of
appointment of a successor trustee, (ii) to cure any ambiguity, correct or
supplement any provisions in the Trust Agreement that may be inconsistent with
any other provision or to make any other provisions with respect to matters or
questions arising under the Trust Agreement, which shall not be inconsistent
with the other provisions of the Trust Agreement or (iii) to modify, eliminate
or add to any provisions of the Trust Agreement to such extent as shall be
necessary to ensure that the Trust Issuer will be classified for United States
federal income tax purposes as a grantor trust at all times that the Preferred
Securities are outstanding or to ensure that the Trust Issuer will not be
required to register as an "investment company" under the Investment Company
Act; PROVIDED, however, that in the case of clause (ii), such action shall not
adversely affect in any material respect the interests of any holder of the
Preferred Securities, and any amendments of the Trust Agreement shall become
effective when notice thereof is given to the holders of the Preferred
Securities. The Trust Agreement may be amended by the Trust Issuer Trustees and
the Company with (i) the consent of holders representing not less than a
majority (based upon Liquidation Amounts) of the outstanding Trust Securities
and (ii) receipt by the Trust Issuer Trustees of an


                                       53


<PAGE>

opinion of counsel to the effect that such amendment or the exercise of any
power granted to the Trust Issuer Trustees in accordance with such amendment
will not affect the Trust Issuer's status as a grantor trust for United States
federal income tax purposes or the Trust Issuer's exemption from status as an
"investment company" under the Investment Company Act, PROVIDED that without the
consent of each holder of the Trust Securities, the Trust Agreement may not be
amended to (a) change the amount or timing of any Distribution on the Trust
Securities or otherwise adversely affect the amount of any Distribution required
to be made in respect of the Trust Securities as of a specified date or (b)
restrict the right of a holder of the Trust Securities to institute suit for the
enforcement of any such payment on or after such date.

         So long as the Junior Subordinated Debentures are held by the Property
Trustee, the Trust Issuer Trustees shall not (i) direct the time, method and
place of conducting any proceeding for any remedy available to the Debenture
Trustee or executing any trust or power conferred on the Property Trustee with
respect to the Junior Subordinated Debentures, (ii) waive any past default that
is waivable under the Indenture, (iii) exercise any right to rescind or annul a
declaration that the principal of all the Junior Subordinated Debentures shall
be due and payable or (iv) consent to any amendment, modification or termination
of the Indenture or the Junior Subordinated Debentures, where such consent shall
be required, without, in each case, obtaining the prior approval of the holders
of a majority in aggregate Liquidation Amount of all outstanding Preferred
Securities; PROVIDED, however, that where a consent under the Indenture would
require the consent of each holder of the Junior Subordinated Debentures
affected thereby, no such consent shall be given by the Property Trustee without
the prior consent of each holder of the Preferred Securities. The Trust Issuer
Trustees shall not revoke any action previously authorized or approved by a vote
of the holders of the Preferred Securities except by subsequent vote of the
holders of the Preferred Securities. The Property Trustee shall notify each
holder of the Preferred Securities of any notice of default received with
respect to the Junior Subordinated Debentures. In addition to obtaining the
foregoing approvals of the holders of the Preferred Securities, prior to taking
any of the foregoing actions, the Trust Issuer Trustees shall obtain an opinion
of counsel experienced in such matters to the effect that the Trust Issuer will
not be classified as an association taxable as a corporation for United States
federal income tax purposes on account of such action.


         Any required approval of holders of the Preferred Securities may be
given at a meeting of holders of the Preferred Securities convened for such
purpose or pursuant to written consent. The Property Trustee will cause a notice
of any meeting at which holders of the Preferred Securities are entitled to
vote, or of any matter upon which action by written consent of such holders is
to be taken, to be given to each holder of record of the Preferred Securities in
the manner set forth in the Trust Agreement.

         No vote or consent of the holders of the Preferred Securities will be
required for the Trust Issuer to redeem and cancel the Preferred Securities in
accordance with the Trust Agreement.

         Notwithstanding that holders of the Preferred Securities are entitled
to vote or consent under any of the circumstances described above, any of the
Preferred Securities that are owned by the Company, the Trust Issuer Trustees or
any affiliate of the Company or the Trust Issuer Trustees shall, for purposes of
such vote or consent, be treated as if they were not outstanding.


                                       54


<PAGE>

LIQUIDATION VALUE

         The amount payable on the Preferred Securities in the event of any
liquidation of the Trust Issuer is $25 per Preferred Security plus accumulated
and unpaid Distributions, which may be in the form of a distribution of such
amount in Junior Subordinated Debentures, subject to certain exceptions. See
"--Liquidation Distribution Upon Termination."

EXPENSES AND TAXES

         In the Indenture, the Company, as borrower, has agreed to pay all debts
and other obligations (other than with respect to the Preferred Securities) and
all costs and expenses of the Trust Issuer (including costs and expenses
relating to the organization of the Trust Issuer, the fees and expenses of the
Trust Issuer Trustees and the costs and expenses relating to the operation of
the Trust Issuer) and to pay any and all taxes and all costs and expenses with
respect thereto (other than United States withholding taxes) to which the Trust
Issuer might become subject. The foregoing obligations of the Company under the
Indenture are for the benefit of, and shall be enforceable by, any person to
whom any such debts, obligations, costs, expenses and taxes are owed (a
"Creditor") whether or not such Creditor has received notice thereof. Any such
Creditor may enforce such obligations of the Company directly against the
Company, and the Company has irrevocably waived any right or remedy to require
that any such Creditor take any action against the Trust Issuer or any other
person before proceeding against the Company. The Company has also agreed in the
Indenture to execute such additional agreements as may be necessary or desirable
to give full effect to the foregoing.

BOOK ENTRY, DELIVERY AND FORM

         The Preferred Securities will be issued in the form of one or more
fully registered global securities which will be deposited with, or on behalf
of, DTC and registered in the name of DTC's nominee. Unless and until it is
exchangeable in whole on in part for the Preferred Securities in definitive
form, a global security may not be transferred except as a whole by DTC to a
nominee of DTC or by a nominee of DTC to DTC or another nominee of DTC or by DTC
or any such nominee to a successor of such Depository or a nominee of such
successor.

         Ownership of beneficial interests in a global security will be limited
to persons that have accounts with DTC or its nominee ("Participants") or
persons that may hold interests through Participants. The Company expects that,
upon the issuance of a global security, DTC will credit, on its book-entry
registration and transfer system, the Participants' accounts with their
respective principal amounts of the Preferred Securities represented by such
global security. Ownership of beneficial interests in such global security will
be shown on, and the transfer of such ownership interests will be effected only
through, records maintained by DTC (with respect to interests of Participants)
and on the records of Participants (with respect to interests of Persons held
through Participants). Beneficial owners will not receive written confirmation
from DTC of their purchase, but are expected to receive written confirmations
from the Participants through which the beneficial owner entered into the
transaction. Transfers of ownership interests will be accomplished by entries on
the books of Participants acting on behalf of the beneficial owners.


                                       55


<PAGE>

         So long as DTC, or its nominee, is the registered owner of a global
security, DTC or such nominee, as the case may be, will be considered the sole
owner or holder of the Preferred Securities represented by such global security
for all purposes under the Junior Subordinated Indenture. Except as provided
below, owners of beneficial interests in a global security will not be entitled
to receive physical delivery of the Preferred Securities in definitive form and
will not be considered the owners or holders thereof under the Junior
Subordinated Indenture. Accordingly, each person owning a beneficial interest in
such a global security must rely on the procedures of DTC and, if such person is
not a Participant, on the procedures of the Participant through which such
person owns its interest, to exercise any rights of a holder of Preferred
Securities under the Junior Subordinated Indenture. The Company understands
that, under DTC's existing practices, in the event that the Company requests any
action of holders, or an owner of a beneficial interest in such a global
security desires to take any action which a holder is entitled to take under the
Junior Subordinated Indenture, DTC would authorize the Participants holding the
relevant beneficial interests to take such action, and such Participants would
authorize beneficial owners owning through such Participants to take such action
or would otherwise act upon the instructions of beneficial owners owning through
them. Redemption notices will also be sent to DTC. If less than all of the
Preferred Securities are being redeemed, the Company understands that it is
DTC's existing practice to determine by lot the amount of the interest of each
Participant to be redeemed.

         Distributions on the Preferred Securities registered in the name of DTC
or its nominee will be made to DTC or its nominee, as the case may be, as the
registered owner of the global security representing such Preferred Securities.
None of the Company, the Trust Issuer Trustee, the Administrators, any Paying
Agent or any other agent of the Company or the Trust Issuer Trustees will have
any responsibility or liability for any aspect of the records relating to or
payments made on account of beneficial ownership interests in the global
security for such Preferred Securities or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.
Disbursements of Distributions to Participants shall be the responsibility of
DTC. DTC's practice is to credit Participants' accounts on a payable date in
accordance with their respective holdings shown on DTC's records unless DTC has
reason to believe that it will not receive payment on the payable date. Payments
by Participants to beneficial owners will be governed by standing instructions
and customary practices, as is the case with securities held for the accounts of
customers in bearer form or registered in "street name," and will be the
responsibility of such Participant and not of DTC, the Company, the Trust Issuer
Trustees, the Paying Agent or any other agent of the Company, subject to any
statutory or regulatory requirements as may be in effect from time to time.

         DTC may discontinue providing its services as securities depository
with respect to the Preferred Securities at any time by giving reasonable notice
to the Company or the Trust Issuer Trustees. If DTC notifies the Company that it
is unwilling to continue as such, or if it is unable to continue or ceases to be
a clearing agency registered under the Exchange Act and a successor depository
is not appointed by the Company within ninety days after receiving such notice
or becoming aware that DTC is no longer so registered, the Company will issue
the Preferred Securities in definitive form upon registration of transfer of, or
in exchange for, such global security. In addition, the Company may at any time
and in its sole discretion determine not to have the Preferred Securities
represented by one or more global securities and, in such event, will issue
Preferred Securities in definitive form in exchange for all of the global
securities representing such Preferred Securities.


                                       56


<PAGE>

         DTC has advised the Company and the Trust Issuer as follows: DTC is a
limited purpose trust company organized under the laws of the State of New York,
a member of the Federal Reserve System, a "clearing corporation" within the
meaning of the Uniform Commercial Code and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Exchange Act. DTC was created
to hold securities for its Participants and to facilitate the clearance and
settlement of securities transactions between Participants through electronic
book entry changes to accounts of its Participants, thereby eliminating the need
for physical movement of certificates. Participants include securities brokers
and dealers, banks, trust companies and clearing corporations and may include
certain other organizations. Certain of such Participants (or their
representatives), together with other entities, own DTC. Indirect access to the
DTC system is available to others such as banks, brokers, dealers and trust
companies that clear through, or maintain a custodial relationship with, a
Participant, either directly or indirectly.

SAME-DAY SETTLEMENT AND PAYMENT

         Settlement for the Preferred Securities will be made by the
Underwriters in immediately available funds.

         Secondary trading in preferred securities of corporate issuers is
generally settled in clearinghouse or next-day funds. In contrast, the Preferred
Securities will trade in DTC's Same-Day Funds Settlement System, and secondary
market trading activity in the Preferred Securities will therefore be required
by DTC to settle in immediately available funds. No assurance can be given as to
the effect, if any, of settlement in immediately available funds on trading
activity in the Preferred Securities.

PAYMENT AND PAYING AGENCY

         Payments in respect of the Preferred Securities will be made to DTC,
which will credit the relevant accounts at DTC on the applicable Distribution
Dates or, if the Preferred Securities are not held by DTC, such payments will be
made by check mailed to the address of the holder entitled thereto. as such
address appears on the securities register for the Trust Securities. The paying
agent (the "Paying Agent") will initially be the Property Trustee and any
co-paying agent chosen by the Property Trustee and acceptable to the
Administrators. The Paying Agent will be permitted to resign as Paying Agent
upon 30 days' written notice to the Property Trustee and the Administrators. If
the Property Trustee is no longer the Paying Agent, the Property Trustee will
appoint a successor (which must be a bank or trust company reasonably acceptable
to the Administrators) to act as Paying Agent.

REGISTRAR AND TRANSFER AGENT

         The Property Trustee will act as the registrar and the transfer agent
for the Preferred Securities. Registration of transfers of Preferred Securities
will be effected without charge by or on behalf of the Trust Issuer, except for
the payment of any tax or other governmental charges that may be imposed in
connection with any transfer or exchange. In the event of any redemption, the
Trust


                                       57


<PAGE>

Issuer will not be required to (i) issue, register the transfer of, or exchange
any Preferred Securities during a period beginning at the opening of business 15
days before the date of mailing of a notice of redemption of any Preferred
Securities called for redemption and ending at the close of business on the day
of such mailing; or (ii) register the transfer of or exchange any Preferred
Securities so selected for redemption, in whole or in part, except the
unredeemed portion of any such Preferred Securities being redeemed in part.

INFORMATION CONCERNING THE PROPERTY TRUSTEE


         The Property Trustee, other than upon the occurrence and during the
continuance of an Event of Default, undertakes to perform only such duties as
are specifically set forth in the Trust Agreement and, after such Event of
Default, must exercise the same degree of care and skill as a prudent person
would exercise or use in the conduct of his or her own affairs. Subject to this
provision, the Property Trustee is under no obligation to exercise any of the
powers vested in it by the Trust Agreement at the request of any holder of
Trust Securities unless it is offered reasonable security or indemnity against
the costs, expenses and liabilities that might be incurred thereby. If no Event
of Default has occurred and is continuing and the Property Trustee is required
to decide between alternative causes of action, construe ambiguous provisions in
the Trust Agreement or is unsure of the application of any provision of the
Trust Agreement, and the matter is not one on which holders of Preferred
Securities are entitled under the Trust Agreement to vote, and the Company has
not given written instructions to the Property Trustee under the Trust
Agreement, then the Property Trustee will take such action as it deems advisable
and in the best interests of the holders of the Preferred Securities and will
have no liability except for its own bad faith, negligence or willful
misconduct.


MISCELLANEOUS

         The Administrative Trustees are authorized and directed to conduct the
affairs of and to operate the Trust Issuer in such a way that the Trust Issuer
will not be deemed to be an "investment company" required to be registered under
the Investment Company Act or classified as an association taxable as a
corporation for United States federal income tax purposes and so that the Junior
Subordinated Debentures will be treated as indebtedness of the Company for
United States federal income tax purposes. In this connection, the Company and
the Administrative Trustees are authorized to take any action, not inconsistent
with applicable law, the certificate of trust of the Trust Issuer or the Trust
Agreement, that the Company and the Administrative Trustees determine in their
discretion to be necessary or desirable for such purposes.

         Holders of the Preferred Securities have no preemptive or similar
rights.

         The Trust Agreement and the Preferred Securities will be governed by,
and construed in accordance with, the internal laws of the State of Delaware.

                DESCRIPTION OF THE JUNIOR SUBORDINATED DEBENTURES

         The Junior Subordinated Debentures are to be issued under an Indenture
(the "Indenture") between the Company and The Bank of New York, as trustee (the
"Debenture Trustee"). The Indenture will be qualified as an Indenture under the
Trust Indenture Act. This summary of certain


                                       58


<PAGE>

terms and provisions of the Junior Subordinated Debentures and the Indenture
does not purport to be complete and is subject to, and is qualified in its
entirety by reference to, the Indenture, and to the Trust Indenture Act.
Wherever particular defined terms of the Indenture are referred to, but not
defined herein, such defined terms are incorporated herein by reference. The
form of the Indenture has been filed as an exhibit to the Registration Statement
of which this Prospectus forms a part.

GENERAL

         Concurrently with the issuance of the Preferred Securities, the Trust
Issuer will invest the proceeds thereof, together with the consideration paid by
the Company for the Common Securities, in the Junior Subordinated Debentures.
The Junior Subordinated Debentures will bear interest at the annual rate of
9.60%, payable quarterly in arrears on March 31, June 30, September 30, and
December 31 of each year (each, an "Interest Payment Date"), commencing
June 30, 1997, to the person in whose name each Subordinated Debenture is
registered, subject to certain exceptions, at the close of business on the
Business Day next preceding such Interest Payment Date. It is anticipated that,
until the liquidation, if any, of the Trust Issuer, the Junior Subordinated
Debentures will be held in the name of the Property Trustee in trust for the
benefit of the holders of the Preferred Securities. The amount of interest
payable for any period will be computed on the basis of a 360-day year of twelve
30-day months. In the event that any date on which interest is payable on the
Junior Subordinated Debentures is not a Business Day, then payment of the
interest payable on such date will be made on the next succeeding day that is a
Business Day (and without any interest or other payment in respect of any such
delay), except that, if such Business Day is in the next succeeding calendar
year, such payment shall be made on the immediately preceding Business Day, in
each case with the same force and effect as if made on the date such payment was
originally payable. Accrued interest that is not paid on the applicable Interest
Payment Date will bear additional interest on the amount thereof (to the extent
permitted by law) at the rate per annum of 9.60% thereof, compounded quarterly
from the relevant Interest Payment Date. The term "interest" as used herein
shall include quarterly interest payments, interest on quarterly interest
payments not paid on the applicable Interest Payment Date and Additional Sums,
as applicable.

         The Junior Subordinated Debentures will mature on June 30, 2027
(such date, as it may be shortened as hereinafter described, the "Stated
Maturity"). Such date may be shortened at any time by the Company to any date
not earlier than June 30, 2002, subject to the Company having received
prior regulatory approval if then required under applicable capital guidelines
or regulatory policies. In the event that the Company elects to shorten the
Stated Maturity of the Junior Subordinated Debentures, it will give notice
thereof to the Debenture Trustee, the Trust Issuer and to the holders of the
Junior Subordinated Debentures no more than 180 days and no less than 90 days
prior to the effectiveness thereof.

         The Junior Subordinated Debentures will be unsecured and will rank
junior and be subordinate in right of payment to all Senior Debt of the Company.
Because the Company is a holding company, the right of the Company to
participate in any distribution of assets of any subsidiary, including the Bank,
upon such subsidiary's liquidation or reorganization or otherwise, is subject to
the prior claims of creditors of that subsidiary, except to the extent that the
Company may itself be recognized as a creditor of that subsidiary. Accordingly,
the Junior Subordinated Debentures will be effectively


                                       59


<PAGE>

subordinated to all existing and future liabilities of the Company's
subsidiaries, and holders of the Junior Subordinated Debentures should look only
to the assets of the Company for payments on the Junior Subordinated Debentures.
The Indenture does not limit the incurrence or issuance of other secured or
unsecured debt of the Company, including Senior Debt, whether under the
Indenture or any existing or other indenture that the Company may enter into in
the future or otherwise.

RIGHT TO DEFER INTEREST PAYMENT OBLIGATION


         So long as no event of default under the Indenture has occurred and is
continuing, the Company has the right under the Indenture at any time or from
time to time during the term of the Junior Subordinated Debentures to defer the
payment of interest on the Junior Subordinated Debentures for a period not
exceeding 20 consecutive quarters with respect to each Extension Period,
PROVIDED that no Extension Period may extend beyond the Stated Maturity of the
Junior Subordinated Debentures. At the end of each Extension Period, the Company
must pay all interest then accrued and unpaid on the Junior Subordinated
Debentures (together with interest on such unpaid interest at the annual rate of
9.60%, compounded quarterly from the relevant Interest Payment Date, to the
extent permitted by applicable law). During an Extension Period, interest would
continue to accrue and holders of the Junior Subordinated Debentures would be
required to accrue interest income for United States federal income tax
purposes. See "Certain Federal Income Tax Consequences--Interest Income and
Original Issue Discount."

         During any such Extension Period, the Company may not, and may not
permit any subsidiary of the Company to, (i) declare or pay any dividends or
distributions on, or redeem, purchase, acquire or make a liquidation payment
with respect to, any of the Company's capital stock (other than (a) the
reclassification of any class of the Company's capital stock into another class
of capital stock, (b) dividends or distributions payable in any class of the
Company's common stock, (c) any declaration of a dividend in connection with the
implementation of a shareholder rights plan, or the issuance of stock under any
such plan in the future, or the redemption or repurchase of any such rights
pursuant thereto and (d) purchases of the Company's common stock related to the
rights under any of the Company's benefit plans for its or its subsidiaries'
directors, officers or employees), (ii) make any payment of principal, interest
or premium, if any, on or repay, repurchase or redeem any debt securities of the
Company that rank pari passu with or junior in interest to the Junior
Subordinated Debentures or make any guarantee payments with respect to any
guarantee by the Company of the debt securities of any subsidiary of the Company
if such guarantee ranks pari passu or junior in interest to the Junior
Subordinated Debentures (other than payments under the Guarantee), or (iii)
redeem, purchase or acquire less than all of the Junior Subordinated Debentures
or any of the Preferred Securities. Prior to the termination of any such
Extension Period, the Company may further defer the payment of interest,
PROVIDED that no Extension Period may exceed 20 consecutive quarters or extend
beyond the Stated Maturity of the Junior Subordinated Debentures. Upon the
termination of any such Extension Period and the payment of all interest then
accrued and unpaid (together with interest thereon at the rate of 9.60%,
compounded quarterly, to the extent permitted by applicable law), the Company
may elect to begin a new Extension Period subject to the above requirements. No
interest shall be due and payable during an Extension Period, except at the end
thereof. The Company must give the Property Trustee, the Administrative Trustees
and the Debenture Trustee notice of its election of such Extension Period at
least one Business Day prior to the earlier of (i) the date interest on the
Junior Subordinated Debentures would have been payable except for the election
to begin such Extension Period or (ii)

                                       60


<PAGE>

the date the Administrative Trustees are required to give notice of the record
date, or the date such Distributions are payable, to the Nasdaq Stock Market's
National Market or other applicable self-regulatory organization or to holders
of the Preferred Securities as of the record date or the date such Distributions
are payable, but in any event not less than one Business Day prior to such
record date. The Debenture Trustee shall give notice of the Company's election
to begin a new Extension Period to the holders of the Preferred Securities.
There is no limitation on the number of times that the Company may elect to
begin an Extension Period.


ADDITIONAL SUMS


         If the Trust Issuer or the Property Trustee is required to pay any
additional taxes, duties or other governmental charges, the Company will pay
such additional amounts (the "Additional Sums") on the Junior Subordinated
Debentures as shall be required so that the Distributions payable by the Trust
Issuer shall not be reduced as a result of any such additional taxes, duties or
other governmental charges.


REDEMPTION OR EXCHANGE

         The Company will have the right to redeem the Junior Subordinated
Debentures prior to maturity (i) on or after June 30, 2002, in whole at any time
or in part from time to time, or (ii) at any time in whole (but not in part),
within 180 days following the occurrence of a Tax Event, an Investment Company
Event or a Capital Treatment Event, in each case at a redemption price equal to
the accrued and unpaid interest on the Junior Subordinated Debentures so
redeemed to the date fixed for redemption, plus 100% of the principal amount
thereof. Any such redemption prior to the Stated Maturity will be subject to
prior regulatory approval if then required.


         "Investment Company Event" means the receipt by the Trust Issuer of an
opinion of counsel experienced in such matters to the effect that, as a result
of the occurrence of a change in law or regulation or a change in interpretation
or application of law or regulation by any legislative body, court, governmental
agency or regulatory authority, the Trust Issuer is or will be considered an
"investment company" that is required to be registered under the Investment
Company Act, which change occurs or becomes effective on or after the date of
original issuance of the Preferred Securities.

         "Capital Treatment Event" means the reasonable determination by the
Company that, as a result of any amendment to, or change (including any proposed
change) in, the laws (or any regulations thereunder) of the United States or any
political subdivision thereof or therein, or as a result of any official or
administrative pronouncement or action or judicial decision interpreting or
applying such laws or regulations, which amendment or change is effective or
such proposed change, pronouncement, action or decision is announced on or after
the date of original issuance of the Preferred Securities, there is more than an
insubstantial risk that the Company will not be entitled to treat an amount
equal to the Liquidation Amount of the Preferred Securities as "Tier 1 Capital"
(or the then equivalent thereof) for purposes of applicable capital adequacy
guidelines of the Federal Reserve (or any successor regulatory authority with
jurisdiction over bank holding companies), or any capital


                                       61


<PAGE>

adequacy guidelines as then in effect and applicable to the Company. There are
currently no capital adequacy guidelines applicable to savings bank holding
companies such as the Company.


         The Junior Subordinated Debentures will not be subject to any sinking
fund.


         "Tax Event" means the receipt by the Trust Issuer of an opinion of
counsel experienced in such matters to the effect that, as a result of any
amendment to, or change (including any announced prospective change) in, the
laws (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein, or as a result of any
official administrative pronouncement or judicial decision interpreting or
applying such laws or regulations, which amendment or change is effective or
which pronouncement or decision is announced on or after the date of issuance of
the Preferred Securities under the Trust Agreement, there is more than an
insubstantial risk that (i) the Trust Issuer is, or will be within 90 days of
the date of such opinion, subject to United Stated federal income tax with
respect to income received or accrued on the Junior Subordinated Debentures,
(ii) interest payable by the Company on the Junior Subordinated Debentures is
not, or within 90 days of the date of such opinion will not be, deductible by
the Company, in whole or in part, for United States federal income tax purposes
or (iii) the Trust Issuer is, or will be within 90 days of the date of such
opinion, subject to more than a DE MINIMIS amount of other taxes, duties,
assessments or other governmental charges.

         "Additional Sums" means the additional amounts as may be necessary in
order that the amount of Distributions then due and payable by the Trust Issuer
on the outstanding Preferred Securities and Common Securities shall not be
reduced as a result of any additional taxes, duties or other governmental
charges to which the Trust Issuer has become subject.

         "Like Amount" means (i) with respect to a redemption of the Trust
Securities, Trust Securities having a Liquidation Amount equal to that portion
of the principal amount of the Junior Subordinated Debentures to be
contemporaneously redeemed in accordance with the Indenture, allocated to the
Common Securities and to the Preferred Securities PRO RATA based upon the
relative Liquidation Amounts of such Trust Securities and the proceeds of which
will be used to pay the Redemption Price of such Trust Securities and (ii) with
respect to a distribution of the Junior Subordinated Debentures to holders of
the Trust Securities in exchange therefor in connection with a dissolution or
liquidation of the Trust Issuer, Junior Subordinated Debentures having a
principal amount equal to the Liquidation Amount of the Trust Securities of the
holder to whom such Junior Subordinated Debentures would be distributed.


         Notice of any redemption will be mailed at least 30 days but not more
than 60 days before the redemption date to each Holder of the Junior
Subordinated Debentures to be redeemed at its registered address. Unless the
Company defaults in payment of the redemption price, on and after the redemption
date interest ceases to accrue on the Junior Subordinated Debentures or portions
thereof called for redemption.


                                       62


<PAGE>

REGISTRATION, DENOMINATION AND TRANSFER

         The Junior Subordinated Debentures will initially be registered in the
name of the Trust Issuer. If the Junior Subordinated Debentures are distributed
to holders of Preferred Securities, it is anticipated that the depository
arrangements for the Junior Subordinated Debentures will be substantially
identical to those in effect for the Preferred Securities. See "Description of
Preferred Securities -- Book Entry, Delivery and Form."

         Although DTC has agreed to the procedures described above, it is under
no obligation to perform or continue to perform such procedures, and such
procedures may be discontinued at any time. If DTC is at any time unwilling or
unable to continue as depositary and a successor depositary is not appointed by
the Company within 90 days of receipt of notice from DTC to such effect, the
Company will cause the Junior Subordinated Debentures to be issued in definitive
form.

         Payments on Junior Subordinated Debentures represented by a global
security will be made to Cede & Co., the nominee for DTC, as the registered
holder of the Junior Subordinated Debentures, as described under "Description of
Preferred Securities -- Book Entry, Delivery and Form." If Junior Subordinated
Debentures are issued in certificated form, principal and interest will be
payable, the transfer of the Junior Subordinated Debentures will be registrable,
and Junior Subordinated Debentures will be exchangeable for Junior Subordinated
Debentures of other authorized denominations of a like aggregate principal
amount, at the corporate trust office of the Debenture Trustee in New York, New
York or at the offices of any Paying Agent or transfer agent appointed by the
Company, provided that payment of interest may be made at the option of the
Company by check mailed to the address of the persons entitled thereto. However,
a holder of $1 million or more in aggregate principal amount of Junior
Subordinated Debentures may receive payments of interest (other than interest
payable at the Stated Maturity) by wire transfer of immediately available funds
upon written request to the Debenture Trustee not later than 15 calendar days
prior to the date on which the interest is payable.

         Junior Subordinated Debentures will be exchangeable for other Junior
Subordinated Debentures of like tenor, of any authorized denominations. and of a
like aggregate principal amount.

         Junior Subordinated Debentures may be presented for exchange as
provided above, and may be presented for registration of transfer (with the form
of transfer endorsed thereon, or a satisfactory written instrument of transfer,
duly executed), at the office of the securities registrar appointed under the
Indenture or at the office of any transfer agent designated by the Company for
such purpose without service charge and upon payment of any taxes and other
governmental charges as described in the Junior Subordinated Indenture. The
Company will appoint the Debenture Trustee as securities registrar under the
Indenture. The Company may at any time designate additional transfer agents with
respect to the Junior Subordinated Debentures.


         In the event of any redemption, neither the Company nor the Debenture
Trustee shall be required to (i) issue, register the transfer of or exchange
Junior Subordinated Debentures during a period beginning at the opening of
business 15 days before the date of mailing of notice of redemption of less than
all of the Junior Subordinated Debentures to be redeemed and ending at the close
of business on the day of mailing of the relevant notice of redemption or (ii)
register the transfer or exchange of any Junior Subordinated

                                       63


<PAGE>

Debentures so selected for redemption, except, in the case of any Junior
Subordinated Debentures being redeemed in part, any portion thereof not to be
redeemed.


         Any monies deposited with the Debenture Trustee or any paying agent, or
then held by the Company in trust, for the payment of the principal of (and
premium, if any) or interest on any Junior Subordinated Debenture and remaining
unclaimed for two years after such principal (and premium, if any) or interest
has become due and payable shall, at the request of the Company, be repaid to
the Company and the holder of such Junior Subordinated Debenture shall
thereafter look, as a general unsecured creditor, only to the Company for
payment thereof.

RESTRICTIONS ON CERTAIN PAYMENTS


         If at any time (i) there has occurred an event of default under the
Indenture, (ii) the Company is in default with respect to its obligations under
the Guarantee, or (iii) the Company has given notice of its election of an
Extension Period as provided in the Indenture with respect to the Junior
Subordinated Debentures and has not rescinded such notice, or such Extension
Period, or any extension thereof, is continuing, the Company will not (1)
declare or pay any dividends or distributions on, or redeem, purchase, acquire,
or make a liquidation payment with respect to, any of the Company's capital
stock (other than (a) the reclassification of any class of the Company's capital
stock into another class of capital stock, (b) dividends or distributions
payable in any class of the Company's common stock, (c) any declaration of a
dividend in connection with the implementation of a shareholder rights plan, or
the issuance of stock under any such plan in the future, or the redemption or
repurchase of any such rights pursuant thereto and (d) purchases of the
Company's common stock related to the rights under any of the Company's benefit
plans for its or its subsidiaries' directors, officers or employees), (2) make
any payment of principal, interest or premium, if any, on or repay or repurchase
or redeem any debt securities of the Company that rank PARI PASSU with or junior
in interest to the Junior Subordinated Debentures or make any guarantee payments
with respect to any guarantee by the Company of the debt securities of any
subsidiary of the Company if such guarantee ranks PARI PASSU or junior in
interest to the Junior Subordinated Debentures (other than payments under the
Guarantee), or (3) redeem, purchase or acquire less than all of the Junior
Subordinated Debentures or any of the Preferred Securities.


MODIFICATION OF INDENTURE

         From time to time the Company and the Debenture Trustee may, without
the consent of the holders of the Junior Subordinated Debentures, amend, waive
or supplement the Indenture for specified purposes, including, among other
things, curing ambiguities, defects or inconsistencies, PROVIDED that any such
action does not materially adversely affect the interest of the holders of the
Junior Subordinated Debentures or the ability to qualify, or maintain the
qualification of, the Indenture under the Trust Indenture Act. The Indenture
contains provisions permitting the Company


                                       64


<PAGE>

and the Debenture Trustee, with the consent of the holders of not less than a
majority in principal amount of the Junior Subordinated Debentures affected, to
modify the Indenture in a manner affecting the rights of the holders of the
Junior Subordinated Debentures, PROVIDED that no such modification may, without
the consent of the holder of each outstanding Subordinated Debenture so
affected, (i) change the Stated Maturity of the Junior Subordinated Debentures,
reduce the principal amount thereof or reduce the rate or extend the time of
payment of interest thereon or (ii) reduce the percentage of principal amount of
the Junior Subordinated Debentures, the holders of which are required to consent
to any such modification of the Indenture.

DEBENTURE EVENTS OF DEFAULT

         The Indenture provides that any one or more of the following described
events with respect to the Junior Subordinated Debentures that has occurred and
is continuing constitutes a "Debenture Event of Default":

                  (i) failure for 30 days to pay interest on the Junior
         Subordinated Debentures when due (subject to the deferral of certain
         due dates in the case of an Extension Period); or

                  (ii) failure to pay any principal on the Junior Subordinated
         Debentures when due, whether at maturity, upon redemption by
         declaration or otherwise; or

                  (iii) failure to observe or perform in any material respect
         certain other covenants contained in the Indenture for 90 days after
         written notice to the Company from the Debenture Trustee or the holders
         of at least 25% in aggregate outstanding principal amount of the
         outstanding Junior Subordinated Debentures; or

                  (iv) certain events in bankruptcy, insolvency or
         reorganization of the Company, subject in certain instances to any such
         event remaining in effect for a period of 60 consecutive days.


         The holders of a majority in aggregate outstanding principal amount of
the Junior Subordinated Debentures have the right to direct the time, method and
place of conducting any proceeding for any remedy available to the Debenture
Trustee, provided, however, that such direction is not in conflict with any law
or the Indenture. The Debenture Trustee or the holders of not less than 25% in
aggregate outstanding principal amount of the Junior Subordinated Debentures may
declare the principal due and payable immediately upon a Debenture Event of
Default. The holders of a majority in aggregate outstanding principal amount of
the Junior Subordinated Debentures may annul such declaration and waive the
default if the default (other than the non-payment of the principal of the
Junior Subordinated Debentures which has become due solely by such acceleration)
has been cured and a sum sufficient to pay all matured installments of interest
and principal due otherwise than by acceleration has been deposited with the
Debenture Trustee.


         The holders of a majority in aggregate outstanding principal amount of
the Junior Subordinated Debentures affected thereby may, on behalf of the
holders of all the Junior Subordinated Debentures, waive any past default,
except a default in the payment of principal or interest (unless such default
has been cured and a sum sufficient to pay all matured installments of interest
and


                                       65


<PAGE>

principal due otherwise than by acceleration has been deposited with the
Debenture Trustee) or a default in respect of a covenant or provision which
under the Indenture cannot be modified or amended without the consent of the
holder of each outstanding Subordinated Debenture. The Company is required to
file annually with the Debenture Trustee a certificate as to whether or not the
Company is in compliance with all the conditions and covenants applicable to it
under the Indenture.

ENFORCEMENT OF CERTAIN RIGHTS BY HOLDERS OF THE PREFERRED SECURITIES

         If a Debenture Event of Default has occurred and is continuing and such
event is attributable to the failure of the Company to pay interest or principal
on the Junior Subordinated Debentures on the date such interest or principal is
otherwise payable, a holder of the Preferred Securities may institute a legal
proceeding directly against the Company for enforcement of payment to such
holder of the principal of or interest on the Junior Subordinated Debentures
having a principal amount equal to the aggregate Liquidation Amount of the
Preferred Securities of such holder (a "Direct Action"). The Company may not
amend the Indenture to remove the foregoing right to bring a Direct Action
without the prior written consent of the holders of all of the Preferred
Securities. If the right to bring a Direct Action is removed, the Trust Issuer
may become subject to the reporting obligations under the Exchange Act. The
Company shall have the right under the Indenture to set-off any payment made to
such holder of the Preferred Securities by the Company in connection with a
Direct Action.


         The holders of the Preferred Securities will not be able to exercise
directly any remedies other than those set forth in the preceding paragraph
available to the holders of the Junior Subordinated Debentures. See "Description
of the Preferred Securities--Events of Default; Notice."


CONSOLIDATION, MERGER, SALE OF ASSETS AND OTHER TRANSACTIONS

         The Indenture provides that the Company shall not consolidate with or
merge into any other entity or convey, transfer or lease its properties and
assets substantially as an entirety to any entity, and no entity shall
consolidate with or merge into the Company or convey, transfer or lease its
properties and assets substantially as an entirety to the Company, unless: (i)
in the event the Company consolidates with or merges into another entity or
conveys or transfers its properties and assets substantially as an entirety to
any entity, the successor entity is organized under the laws of the United
States or any state or the District of Columbia, and such successor entity
expressly assumes the Company's obligations on the Junior Subordinated
Debentures issued under the Indenture; (ii) immediately after giving effect
thereto, no Debenture Event of Default, and no event which, after notice or
lapse of time or both, would become a Debenture Event of Default, shall have
occurred and be continuing; and (iii) certain other conditions as prescribed by
the Indenture are met.

         The general provisions of the Indenture do not afford holders of the
Junior Subordinated Debentures protection in the event of a highly leveraged or
other transaction involving the Company that may adversely affect holders of the
Junior Subordinated Debentures.


                                       66


<PAGE>

SATISFACTION AND DISCHARGE

         The Indenture provides that when, among other things, all of the Junior
Subordinated Debentures not previously delivered to the Debenture Trustee for
cancellation (i) have become due and payable or (ii) will become due and payable
at their Stated Maturity within one year, and the Company deposits or causes to
be deposited with the Debenture Trustee funds, in trust, for the purpose and in
an amount in the currency or currencies in which the Junior Subordinated
Debentures are payable sufficient to pay and discharge the entire indebtedness
on the Junior Subordinated Debentures not previously delivered to the Debenture
Trustee for cancellation, for the principal and interest to the date of the
deposit or to the Stated Maturity, as the case may be, then the Indenture will
cease to be of further effect (except as to the Company's obligations to pay all
other sums due pursuant to the Indenture and to provide the officers'
certificates and opinions of counsel described therein), and the Company will be
deemed to have satisfied and discharged the Indenture.

SUBORDINATION

         In the Indenture, the Company has covenanted and agreed that the Junior
Subordinated Debentures issued thereunder will be subordinate and junior in
right of payment to all Senior Debt to the extent provided in the Indenture.
Upon any payment or distribution of assets to creditors upon the liquidation,
dissolution, winding-up, reorganization, assignment for the benefit of
creditors, marshaling of assets or any bankruptcy, insolvency, debt
restructuring or similar proceedings in connection with any insolvency or
bankruptcy proceeding of the Company, the holders of Senior Debt will first be
entitled to receive payment in full of principal of (and premium, if any) and
interest, if any, on such Senior Debt before the holders of the Junior
Subordinated Debentures, or the Property Trustee on behalf of the holders, will
be entitled to receive or retain any payment in respect of the principal of or
interest, if any, on the Junior Subordinated Debentures.

         In the event of the acceleration of the maturity of any of the Junior
Subordinated Debentures, the holders of all Senior Debt outstanding at the time
of such acceleration will first be entitled to receive payment in full of all
amounts due thereon (including any amounts due upon acceleration) before the
holders of the Junior Subordinated Debentures will be entitled to receive or
retain any payment in respect of the principal of or interest, if any, on the
Junior Subordinated Debentures.

         No payments on account of principal or interest, if any, in respect of
the Junior Subordinated Debentures may be made if there shall have occurred and
be continuing a default in any payment with respect to Senior Debt or an event
of default with respect to any Senior Debt resulting in the acceleration of the
maturity thereof, or if any judicial proceeding shall be pending with respect to
any such default.

         "Debt" means with respect to any Person, whether recourse is to all or
a portion of the assets of such Person and whether or not contingent: (i) every
obligation of such Person for money borrowed; (ii) every obligation of such
Person evidenced by bonds, debentures, notes or other similar instruments,
including obligations incurred in connection with the acquisition of property,
assets or businesses; (iii) every reimbursement obligation of such Person with
respect to letters of credit, bankers' acceptances or similar facilities issued
for the account of such Person; (iv) every obligation


                                       67


<PAGE>

of such Person issued or assumed as the deferred purchase price of property or
services (but excluding trade accounts payable or accrued liabilities arising in
the ordinary course of business); (v) every capital lease obligation of such
Person; (vi) all indebtedness of such Person whether incurred on or prior to the
date of the Indenture or thereafter incurred, for claims in respect of
derivative products, including interest rate, foreign exchange rate and
commodity forward contracts, options and swaps and similar arrangements; and
(vii) every obligation of the type referred to in clauses (i) through (vi) of
another Person and all dividends of another Person the payment of which, in
either case, such Person has guaranteed or is responsible or liable, directly or
indirectly, as obligor or otherwise.

         "Senior Debt" means the principal of (and premium, if any) and
interest, if any (including interest accruing on or after the filing of any
petition in bankruptcy or for reorganization relating to the Company whether or
not such claim for post-petition interest is allowed in such proceeding), on
Debt, whether incurred on or prior to the date of the Indenture or thereafter
incurred, unless, in the instrument creating or evidencing the same or pursuant
to which the same is outstanding, it is provided that such obligations are not
superior in right of payment to the Junior Subordinated Debentures or to other
Debt which is PARI PASSU with, or subordinated to, the Junior Subordinated
Debentures; PROVIDED, HOWEVER, that Senior Debt shall not be deemed to include:
(i) any Debt of the Company which when incurred and without respect to any
election under Section 1111(b) of the United States Bankruptcy Code of 1978, as
amended, was without recourse to the Company, (ii) any Debt of the Company to
any of its subsidiaries, and (iii) any Debt to any employee of the Company.

         The Indenture places no limitation on the amount of Senior Debt or
subordinated debt which is PARI PASSU with the Subordinated Indentures, that may
be incurred by the Company. The Company expects from time to time to incur
additional indebtedness constituting Senior Debt.

GOVERNING LAW

         The Indenture and the Junior Subordinated Debentures will be governed
by and construed in accordance with the laws of the State of New York, without
regard to conflicts of laws principles thereof.

INFORMATION CONCERNING THE DEBENTURE TRUSTEE

         The Debenture Trustee shall have and be subject to all the duties and
responsibilities specified with respect to an indenture trustee under the Trust
Indenture Act. Subject to such provisions, the Debenture Trustee is under no
obligation to exercise any of the powers vested in it by the Indenture at the
request of any holder of the Junior Subordinated Debentures, unless offered
reasonable indemnity by such holder against the costs, expenses and liabilities
which might be incurred thereby. The Debenture Trustee is not required to expend
or risk its own funds or otherwise incur personal financial liability in the
performance of its duties if the Debenture Trustee reasonably believes that
repayment or adequate indemnity is not reasonably assured to it.


                                       68


<PAGE>

DISTRIBUTION OF THE JUNIOR SUBORDINATED DEBENTURES

         As described under "Description of the Preferred
Securities--Liquidation of the Trust Issuer and Distribution of the Junior
Subordinated Debentures to Holders," under certain circumstances involving the
termination of the Trust Issuer, Junior Subordinated Debentures may be
distributed to the holders of the Preferred Securities in exchange therefor upon
liquidation of the Trust Issuer, after satisfaction of liabilities to creditors
of the Trust Issuer as provided by applicable law. Any such distribution will be
subject to receipt of prior regulatory approval if then required. If the Junior
Subordinated Debentures are distributed to the holders of Preferred Securities
upon the liquidation of the Trust Issuer, the Company will use its best efforts
to list the Junior Subordinated Debentures on the Nasdaq Stock Market's National
Market or such stock exchanges, if any, on which the Preferred Securities are
then listed. There can be no assurance as to the market price of any Junior
Subordinated Debentures that may be distributed to the holders of the Preferred
Securities.


PAYMENT AND PAYING AGENTS

         Payment of principal of and any interest on the Junior Subordinated
Debentures will be made at the offices of the Debenture Trustee in the city of
New York or at the offices of such Paying Agent or Paying Agents as the Company
may designate from time to time, except that at the option of the Company
payment of any interest may be made (i) by check mailed to the address of the
Person entitled thereto as such address shall appear in the Securities Register
or (ii) by transfer to an account maintained by the Person entitled thereto as
specified in the Securities Register, provided that proper transfer instructions
have been received by the Regular Record Date. Payment of any interest on the
Junior Subordinated Debentures will be made to the Person in whose name the
Subordinated Debenture is registered at the close of business on the Regular
Record Date for such interest, except in the case of Defaulted Interest. The
Company may at any time designate additional Paying Agents or rescind the
designation of any Paying Agent; however, the Company will at all times be
required to maintain a Paying Agent in each Place of Payment for the Junior
Subordinated Debentures.

         Any moneys deposited with the Debenture Trustee or any Paying Agent, or
then held by the Company in trust, for the payment of the principal of or
interest on the Junior Subordinated Debentures and remaining unclaimed for two
years after such principal or interest has become due and payable shall be
repaid to the Company upon written request of the Company on May 31 of each year
or (if then held in trust by the Company) will be discharged from such trust and
the holders of the Junior Subordinated Debentures shall thereafter look, as
general unsecured creditors, only to the Company for payment thereof.

REGISTRAR AND TRANSFER AGENT

         The Debenture Trustee will act as the registrar and the transfer agent
for the Junior Subordinated Debentures. Junior Subordinated Debentures may be
presented for registration of transfer (with the form of transfer endorsed
thereon, or a satisfactory written instrument of transfer, duly executed) at the
office of the registrar. The Company may at any time rescind the designation of
any such transfer agent or approve a change in the location through which any
such transfer agent acts; provided that the Company maintains a transfer agent
in the place of payment. The Company may at any time designate additional
transfer agents with respect to the Junior Subordinated


                                       69


<PAGE>

Debentures. In the event of any redemption, neither the Company nor the
Debenture Trustee will be required to (i) issue, register the transfer of or
exchange Junior Subordinated Debentures during a period beginning at the opening
of business 15 days before the day of selection for redemption of Junior
Subordinated Debentures and ending at the close of business on the day of
mailing of the relevant notice of redemption, or (ii) transfer or exchange any
Junior Subordinated Debentures so selected for redemption, except, in the case
of any Junior Subordinated Debentures being redeemed in part, any portion
thereof not to be redeemed.

                          DESCRIPTION OF THE GUARANTEE

         A Guarantee will be executed and delivered by the Company concurrently
with the issuance of the Preferred Securities for the benefit of the holders
from time to time of such Preferred Securities (the "Guarantee"). The Bank of
New York will act as trustee ("Guarantee Trustee") under the Guarantee. This
summary of certain provisions of the Guarantee does not purport to be complete
and is subject to, and qualified in its entirety by reference to, all of the
provisions of the Guarantee. Wherever particular defined terms of the Guarantee
are referred to, but not defined herein, such defined terms are incorporated
herein by reference. The form of the Guarantee has been filed as an exhibit to
the Registration Statement of which this Prospectus forms a part.

GENERAL

         The Company will irrevocably agree to pay in full on a subordinated
basis, to the extent set forth herein, the Guarantee Payments (as defined below)
to the holders of the Preferred Securities, as and when due, regardless of any
defense, right of set-off or counterclaim that the Trust Issuer may have or
assert other than the defense of payment. The following payments with respect to
the Preferred Securities, to the extent not paid by or on behalf of the Trust
Issuer (the "Guarantee Payments"), will be subject to the Guarantee: (i) any
accumulated and unpaid Distributions required to be paid on the Preferred
Securities, to the extent that the Trust Issuer has funds on hand available
therefor at such time, (ii) the Redemption Price with respect to any Preferred
Securities called for redemption, to the extent that the Trust Issuer shall have
funds available therefor, or (iii) upon a voluntary or involuntary dissolution,
winding up or liquidation of the Trust Issuer (unless the Junior Subordinated
Debentures are distributed to holders of the Preferred Securities, or all of the
Preferred Securities are redeemed), the lesser of (a) the Liquidation
Distribution and (b) the amount of assets of the Trust Issuer remaining
available for distribution to holders of the Preferred Securities in liquidation
of the Trust Issuer. The Company's obligation to make a Guarantee Payment may be
satisfied by direct payment of the required amounts by the Company to the
holders of the Preferred Securities or by causing the Trust Issuer to pay such
amounts to such holders.


         The Guarantee will be an irrevocable guarantee on a subordinated basis
of the Trust Issuer's obligations under the Preferred Securities, but will apply
only to the extent that the Trust Issuer has funds sufficient to make such
payments, and is not a guarantee of collection.


                                       70


<PAGE>

         If the Company does not make interest payments on the Junior
Subordinated Debentures held by the Trust Issuer, the Trust Issuer will not be
able to pay Distributions on the Preferred Securities and will not have funds
legally available therefor. The Guarantee will rank subordinate and junior in
right of payment to all Senior Debt of the Company. See "--Status of the
Guarantee." Because the Company is a holding company, the right of the Company
to participate in any distribution of assets of any subsidiary upon such
subsidiary's liquidation or reorganization or otherwise is subject to the prior
claims of creditors of that subsidiary, except to the extent the Company may
itself be recognized as a creditor of that subsidiary. Accordingly, the
Company's obligations under the Guarantee will be effectively subordinated to
all existing and future liabilities of the Company's subsidiaries, and claimants
should look only to the assets of the Company for payments thereunder. The
Guarantee does not limit the incurrence or issuance of other secured or
unsecured debt of the Company, including Senior Debt, whether under the
Indenture, any other indenture that the Company may enter into in the future, or
otherwise. The Company expects from time to time to incur additional
indebtedness constituting Senior Debt.

         The Company and the Trust Issuer believe that the Company has, through
the Guarantee, the Trust Agreement, the Junior Subordinated Debentures, the
Indenture and the Expense Agreement, taken together, fully, irrevocably and
unconditionally guaranteed all of the Trust Issuer's obligations under the
Preferred Securities, on a subordinated basis. No single document standing alone
or operating in conjunction with fewer than all of the other documents
constitutes such guarantee. It is only the combined operation of these documents
that has the effect of providing a full, irrevocable and unconditional guarantee
of the Trust Issuer's obligations under the Preferred Securities. See
"Relationship Among the Preferred Securities, the Junior Subordinated
Debentures, the Expense Agreement and the Guarantee."

STATUS OF THE GUARANTEE

         The Guarantee will constitute an unsecured obligation of the Company
and will rank (i) subordinate and junior in right of payment to all Senior Debt
of the Company, (ii) PARI PASSU with the most senior preferred securities or
preference stock now or hereafter issued by the Company and with any guarantee
now or hereafter entered into by the Company in respect to any preferred
securities or preference stock of any affiliate of the Company, and (iii) senior
to the Company's Common Stock.


         The Guarantee will constitute a guarantee of payment and not of
collection (i.e., the guaranteed party may institute a legal proceeding directly
against the Company to enforce its rights under the Guarantee without first
instituting a legal proceeding against any other person or entity). The
Guarantee will be held for the benefit of the holders of the Preferred
Securities. The Guarantee will not be discharged except by payment of the
Guarantee Payments in full to the extent not paid by the Trust Issuer or upon
distribution to the holders of the Preferred Securities of the Junior
Subordinated Debentures.

AMENDMENTS AND ASSIGNMENT

         Except with respect to any changes that do not materially adversely
affect the rights of holders of the Preferred Securities (in which case no
consent of the holders of the Preferred Securities will be required), the
Guarantee may not be


                                       71


<PAGE>

amended without the prior approval of the holders of not less than a majority of
the aggregate Liquidation Amount of such outstanding Preferred Securities. The
manner of obtaining any such approval will be as set forth under "Description of
the Preferred Securities--Voting Rights; Amendment of the Trust Agreement." All
guarantees and agreements contained in the Guarantee shall bind the successors,
assigns, receivers, trustees and representatives of the Company and shall inure
to the benefit of the holders of the Preferred Securities then outstanding.


EVENTS OF DEFAULT

         An event of default under the Guarantee will occur upon the failure of
the Company to perform any of its payments or other obligations thereunder. The
holders of not less than a majority in aggregate Liquidation Amount of the
Preferred Securities have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Guarantee Trustee in
respect of such Guarantee or to direct the exercise of any trust or power
conferred upon the Guarantee Trustee under the Guarantee.

         The Company, as guarantor, is required to file annually with the
Guarantee Trustee a certificate as to whether or not the Company is in
compliance with all the conditions and covenants applicable to it under the
Guarantee.

INFORMATION CONCERNING THE GUARANTEE TRUSTEE

         The Guarantee Trustee, other than during the occurrence and continuance
of a default by the Company in the performance of the Guarantee, undertakes to
perform only such duties as are specifically set forth in the Guarantee and,
after default with respect to the Guarantee, must exercise the same degree of
care and skill as a prudent person would exercise or use in the conduct of his
or her own affairs. Subject to this provision, the Guarantee Trustee is under no
obligation to exercise any of the powers vested in it by the Guarantee at the
request of any holder of the Preferred Securities unless it is offered
reasonable indemnity by such holder against the costs, expenses and liabilities
that might be incurred thereby. The Guarantee Trustee is not required to expend
or risk its own funds or otherwise incur personal financial liability in the
performance of its duties if the Guarantee Trustee reasonably believes repayment
or adequate indemnity is not reasonably assured to it.

TERMINATION OF THE GUARANTEE

         The Guarantee will terminate and be of no further force and effect upon
(a) full payment of the Redemption Price of the Preferred Securities, (b) full
payment of the amounts payable upon liquidation of the Trust Issuer, or (c)
distribution of the Junior Subordinated Debentures to the holders of the
Preferred Securities in exchange therefor. The Guarantee will continue to be
effective or will be reinstated, as the case may be, if at any time any holder
of the Preferred Securities must restore payment of any sums paid under the
Preferred Securities or the Guarantee.


                                       72


<PAGE>

GOVERNING LAW

         The Guarantee will be governed by and construed in accordance with the
laws of the State of New York, without regard to conflicts of laws principles
thereof.

THE EXPENSE AGREEMENT

         Pursuant to the Expense Agreement entered into by the Company under the
Trust Agreement (the "Expense Agreement"), the Company will irrevocably and
unconditionally guarantee to each person or entity to whom the Trust Issuer
becomes indebted or liable, the full payment of any costs, expenses or
liabilities of the Trust Issuer, other than obligations of the Trust Issuer to
pay to the holders of the Preferred Securities the amounts due such holders
pursuant to the terms of the Preferred Securities. Third party creditors of the
Trust Issuer may proceed directly against the Company under the Expense
Agreement, regardless of whether such creditors had notice of the Expense
Agreement.

                  RELATIONSHIP AMONG THE PREFERRED SECURITIES,
                 THE JUNIOR SUBORDINATED DEBENTURES, THE EXPENSE
                           AGREEMENT AND THE GUARANTEE

FULL AND UNCONDITIONAL GUARANTEE

         Payments of Distributions and other amounts due on the Preferred
Securities (to the extent the Trust Issuer has funds available for the payment
of such Distributions) are irrevocably guaranteed by the Company as and to the
extent set forth under "Description of the Guarantee." The Company and the Trust
Issuer believe that, taken together, the Company's obligations under the Junior
Subordinated Debentures, the Indenture, the Trust Agreement, the Expense
Agreement and the Guarantee provide, in the aggregate, a full, irrevocable and
unconditional guarantee of payments of distributions and other amounts due on
the Preferred Securities, on a subordinated basis. No single document standing
alone or operating in conjunction with fewer than all of the other documents
constitutes such guarantee. It is only the combined operation of these documents
that has the effect of providing a full, irrevocable and unconditional guarantee
of the Trust Issuer's obligations under the Preferred Securities. If and to the
extent that the Company does not make payments on the Junior Subordinated
Debentures, the Trust Issuer will not pay Distributions or other amounts due on
its Preferred Securities. The Guarantee does not cover payment of Distributions
when the Trust Issuer does not have sufficient funds to pay such Distributions.
In such event, the remedy of a holder of the Preferred Securities is to
institute a Direct Action against the Company for enforcement of payment of such
Distributions to such holder. The obligations of the Company under the Guarantee
are subordinate and junior in right of payment to all Senior Debt.


                                       73


<PAGE>

 SUFFICIENCY OF PAYMENTS

         As long as payments of interest and other payments are made when due on
the Junior Subordinated Debentures, such payments will be sufficient to cover
Distributions and other payments due on the Preferred Securities, primarily
because: (i) the aggregate principal amount of the Junior Subordinated
Debentures will be equal to the sum of the aggregate stated Liquidation Amount
of the Preferred Securities and Common Securities; (ii) the interest rate and
interest and other payment dates on the Junior Subordinated Debentures will
match the Distribution rate and Distribution and other payment dates for the
Preferred Securities; (iii) the Company shall pay for all and any costs,
expenses and liabilities of the Trust Issuer except the Trust Issuer's
obligations to holders of its Preferred Securities; and (iv) the Trust Agreement
further provides that the Trust Issuer will not engage in any activity that is
not consistent with the limited purposes of the Trust Issuer.

         Notwithstanding anything to the contrary in the Indenture, the Company
has the right to set off any payment it is otherwise required to make thereunder
with and to the extent the Company has theretofore made, or is concurrently on
the date of making such payment, a payment under the Guarantee.

ENFORCEMENT RIGHTS OF HOLDERS OF THE PREFERRED SECURITIES

         A holder of a Preferred Security may institute a legal proceeding
directly against the Company to enforce its rights under the Guarantee without
first instituting a legal proceeding against the Guarantee Trustee, the Trust
Issuer or any other person or entity.

         A default or event of default under any Senior Debt of the Company
would not constitute a default or event of default under the Indenture. However,
in the event of payment defaults under, or acceleration of, Senior Debt of the
Company, the subordination provisions of the Indenture provide that no payments
may be made in respect of the Junior Subordinated Debentures until such Senior
Debt has been paid in full or any payment default thereunder has been cured or
waived. Failure to make required payments on the Junior Subordinated Debentures
would constitute an event of default under the Indenture.

LIMITED PURPOSE OF THE TRUST ISSUER

         The Preferred Securities evidence a preferred undivided beneficial
interest in the Trust Issuer, and the Trust Issuer exists for the sole purpose
of issuing its Preferred Securities and Common Securities and investing the
proceeds thereof in Junior Subordinated Debentures. A principal difference
between the rights of a holder of a Preferred Security and a holder of a
Subordinated Debenture is that a holder of a Subordinated Debenture is entitled
to receive from the Company the principal amount of and interest accrued on
Junior Subordinated Debentures held, while a holder of the Preferred Securities
is entitled to receive Distributions from the Trust Issuer (or from the Company
under the Guarantee) if, and to the extent, the Trust Issuer has funds available
for the payment of such Distributions.


                                       74


<PAGE>

RIGHTS UPON TERMINATION

         Upon any voluntary or involuntary termination, winding-up or
liquidation of the Trust Issuer involving the liquidation of the Junior
Subordinated Debentures, after satisfaction of liabilities to creditors of the
Trust Issuer, if any, as provided by applicable law, the holders of the
Preferred Securities will be entitled to receive, out of assets held by the
Trust Issuer, the Liquidation Distribution in cash. See "Description of the
Preferred Securities-Liquidation Distribution Upon Termination." Upon any
voluntary or involuntary liquidation or bankruptcy of the Company, the Property
Trustee, as holder of the Junior Subordinated Debentures, would be a
subordinated creditor of the Company, subordinated in right of payment to all
Senior Debt as set forth in the Indenture, but entitled to receive payment in
full of principal and interest, before any stockholders of the Company receive
payments or distributions. Since the Company is the guarantor under the
Guarantee and has agreed to pay for all costs, expenses and liabilities of the
Trust Issuer (other than the Trust Issuer's obligations to the holders of its
Preferred Securities), the positions of a holder of such Preferred Securities
and a holder of the Junior Subordinated Debentures relative to other creditors
and to stockholders of the Company in the event of liquidation or bankruptcy of
the Company are expected to be substantially the same.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following is a summary of the principal United States federal
income tax consequences of the purchase, ownership and disposition of the
Preferred Securities. This summary addresses only the tax consequences to a
person that acquires Preferred Securities on their original issue at their
original offering price and does not address the tax consequences to persons
that may be subject to special treatment under United States federal income tax
law, such as banks, insurance companies, thrift institutions, regulated
investment companies, real estate investment trusts, tax-exempt organizations,
dealers in securities or currencies, persons that will hold Preferred Securities
as part of a position in a "straddle" or as part of a "hedging", "conversion" or
other integrated investment transaction for federal income tax purposes, persons
whose functional currency is not the United States dollar or persons that do not
hold Preferred Securities as capital assets. Except as set forth in the
discussion below of "United States Alien Holders", the summary addresses the
United States federal income tax consequences to a person that is an individual
citizen or resident of the United States, a corporation, partnership or other
entity organized under the laws of the United States or any state thereof or the
District of Columbia or a domestic estate or trust.


         The statements of law or legal conclusions set forth in this summary
constitute the opinion of Kronish, Lieb, Weiner & Hellman LLP ("Kronish Lieb"),
special tax counsel to the Company and the Trust Issuer. This summary is based
upon the Internal Revenue Code of 1986, as amended (the "Code"), Treasury
Regulations, Internal Revenue Service rulings and pronouncements and judicial
decisions now in effect, all of which are subject to change at any time. Such
changes may be applied retroactively in a manner that could cause the tax
consequences to vary substantially from the consequences described below,
possibly adversely affecting a beneficial owner of the Preferred Securities. In
particular, legislation has been proposed that could adversely affect the
Company's ability to deduct interest on the Junior Subordinated Debentures,
which would in turn permit the Company to cause a redemption of the Preferred
Securities. See "--Possible Tax Law Changes." The authorities on which this
summary is based are subject to various interpretations, and it is therefore
possible that the federal income tax treatment of the purchase, ownership and
disposition of the Preferred Securities may differ from the treatment described
below.

                                       75


<PAGE>

         PROSPECTIVE INVESTORS ARE ADVISED TO CONSULT WITH THEIR OWN TAX
ADVISORS IN LIGHT OF THEIR OWN PARTICULAR CIRCUMSTANCES AS TO THE FEDERAL TAX
CONSEQUENCES OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE PREFERRED
SECURITIES, AS WELL AS THE EFFECT OF ANY STATE, LOCAL OR FOREIGN TAX LAWS.

CLASSIFICATION OF THE TRUST ISSUER AND THE JUNIOR SUBORDINATED DEBENTURES


         In the opinion of Kronish Lieb, under current law, the Trust Issuer
will not be classified as an association taxable as a corporation for United
States federal income tax purposes. As a result, each beneficial owner of
Preferred Securities (a "Securityholder") will be required to include in its
gross income its PRO RATA share of the interest (or accrued original issue
discount) with respect to the Junior Subordinated Debentures. See "--Interest
Income and Original Issue Discount." No amount included in income with respect
to the Preferred Securities will be eligible for the dividends-received
deduction.

         The Company, the Trust Issuer and the Securityholders (by acceptance of
beneficial interests in the Preferred Securities) will agree to treat the Junior
Subordinated Debentures as indebtedness for United States federal income tax
purposes. Kronish Lieb is of the opinion that, under current law, and based on
the representations, facts and assumptions set forth herein, the Junior
Subordinated Debentures will be classified as indebtedness for United States
federal income tax purposes.


INTEREST INCOME AND ORIGINAL ISSUE DISCOUNT

         Under applicable Treasury regulations (the "Regulations"), if the terms
and conditions of a debt instrument make the likelihood that stated interest
will not be timely paid a "remote" contingency, such contingency will be ignored
in determining whether the debt instrument is issued with original issue
discount ("OID"). The Company believes that the likelihood of its exercising its
option to defer payments of interest on the Junior Subordinated Debentures is
remote, since exercising that option would prevent it from declaring dividends
on any class of its stock. Based on the foregoing, the Company intends to take
the position that the Junior Subordinated Debentures were not issued with OID
and, accordingly, a Securityholder should include in gross income only such
Securityholder's pro rata share of stated interest on the Junior Subordinated
Debentures in accordance with such Securityholder's method of tax accounting.

         The Regulations have not yet been addressed in any rulings or other
published interpretations by the Internal Revenue Service (the "IRS"). In the
opinion of Kronish Lieb, it is not unreasonable for the Company to take the
position that the Junior Subordinated Debentures will not be issued with OID.
However, it is possible the IRS could take the position that the likelihood of
deferral was not a remote contingency within the meaning of the Regulations.

         Under the Regulations, if the Company were to exercise its option to
defer payments of interest after treating the Junior Subordinated Debentures as
issued without OID, the Junior Subordinated Debentures would be treated as
re-issued with OID at that time, and all stated interest (and DE MINIMIS OID, if
any) on the Junior Subordinated Debentures would thereafter be treated as OID as
long as the Junior Subordinated Debentures remained outstanding. In such event,
all of a Securityholder's income with respect to the Junior Subordinated
Debentures would be accounted for as OID on an economic accrual basis regardless
of such Securityholder's method of tax accounting, and actual distributions of
stated interest would not be includable in gross income. Consequently, a


                                       76


<PAGE>

Securityholder would be required to include OID in gross income even though the
Company would not make any actual cash payments during an Extension Period.

         A Securityholder that disposed of Preferred Securities prior to the
record date for the payment of Distributions following an Extension Period would
include OID in gross income but would not receive any cash related thereto from
the Trust Issuer. Any amount of OID included in a Securityholder's gross income
(whether or not during an Extension Period) would increase such Securityholder's
tax basis in its Preferred Securities, and the amount of Distributions not
includable in gross income would reduce such Securityholder's tax basis in its
Preferred Securities.

DISTRIBUTION OF THE JUNIOR SUBORDINATED DEBENTURES TO HOLDERS OF THE PREFERRED 
SECURITIES

         Under current law, a distribution by the Trust Issuer of the Junior
Subordinated Debentures as described under the caption "Description of the
Preferred Securities-Liquidation of the Trust Issuer and Distribution of the
Junior Subordinated Debentures to Holders" will be nontaxable and will result in
a Securityholder's receiving directly its PRO RATA share of the Junior
Subordinated Debentures previously held indirectly through the Trust Issuer,
with a holding period and aggregate tax basis equal to the holding period and
aggregate tax basis such Securityholder had in its Preferred Securities before
such distribution. A Securityholder will account for interest in respect of the
Junior Subordinated Debentures received from the Trust Issuer in the manner
described above under "-- Interest Income and Original Issue Discount."
         If, however, the Trust Issuer were treated as an association taxable as
a corporation, the distribution would constitute a taxable event to holders of
the Preferred Securities and could give rise to a tax liability for the Trust
Issuer as well. Under certain circumstances described herein (see "Description
of the Preferred Securities--Redemption"), the Junior Subordinated Debentures
may be redeemed by the Company for cash and the proceeds of that redemption
distributed by the Trust Issuer to Securityholders in redemption of their
Preferred Securities. Such redemption would be a taxable event to the
Securityholders.

SALES OR REDEMPTION OF THE PREFERRED SECURITIES

         Gain or loss will be recognized by a Securityholder on a sale of the
Preferred Securities (including a redemption for cash) in an amount equal to the
difference between the amount realized and the Securityholder's adjusted tax
basis in the Preferred Securities sold or so redeemed. Gain or loss recognized
by a Securityholder on Preferred Securities held for more than one year will
generally be taxable as long-term capital gain or loss. Assuming the Junior
Subordinated Debentures are not issued with OID, a Securityholder's amount
realized on a sale of a Preferred Security will not include any amount
attributable to accrued interest with respect to the Preferred Security's PRO
RATA share of the Junior Subordinated Debentures, which amount will be treated
as ordinary income. A Securityholder's adjusted tax basis in the Preferred
Securities generally will be their initial issue price. If the Junior
Subordinated Debentures were to be treated as issued (or re-issued) with OID, as
a result of the Company's deferral of any interest payment or otherwise, a
Securityholder's tax basis in the Preferred Securities generally would be their
initial issue price, increased by OID includable in the Securityholder's gross
income to the date of disposition and decreased by the amount of the
Securityholder's Distributions not includable in gross income.

         If the Company were to exercise its option to defer payments of
interest on the Junior Subordinated Debentures, the Preferred Securities might
trade at a price that did not fully reflect the value of accrued but unpaid
interest with respect to the underlying Junior Subordinated Debentures. A
Securityholder that disposed of its Preferred Securities between record dates
for payments of Distributions (and consequently did not receive a Distribution
from the Trust Issuer for the period prior to such disposition) would
nevertheless be required to include in income as ordinary income accrued OID on
the Junior Subordinated Debentures through the date of disposition and to add
such amount to its adjusted tax basis in its Preferred Securities disposed of.
Such Securityholder would recognize a capital loss on the disposition of its
Preferred Securities to the extent the selling price (which might not fully
reflect the value of accrued but unpaid interest) was less than the
Securityholder's adjusted tax basis in the Preferred Securities (which would
include accrued OID). Subject to certain limited exceptions, capital losses
cannot be applied to offset ordinary income for federal income tax purposes. In
addition, the marketability of the Preferred Securities could be affected by the
United States federal income tax rules on the treatment of market discount.
Those rules apply to a Securityholder that acquires a Preferred Security for an
amount less than its stated redemption price at maturity. Upon a subsequent
taxable disposition of that Preferred Security, gain up to the amount of accrued
market discount is treated as ordinary income rather than capital gain. In
general, market discount accrues on a straight line basis unless the holder
elects to have it accrue on an economic accrual basis.

                                       77


<PAGE>

POSSIBLE TAX LAW CHANGES


         On February 6, 1997, President Clinton released his budget proposals
for fiscal year 1998. One of the revenue provisions of those proposals would
generally deny deductions for interest on an instrument issued by a corporation
that has a maximum term of more than 15 years and that is not shown as
indebtedness on the separate balance sheet of the issuer or, where the
instrument is issued to a related party (other than a corporation) and is
eliminated on the consolidated balance sheet that includes the issuer and the
holder, where the holder or some other related party issues a related instrument
that is not shown as indebtedness on the issuer's consolidated balance sheet. If
enacted as proposed by the President, this provision would be effective for
instruments issued on or after the date of first action by a Congressional
committee with respect to the proposal. It is not clear from the President's
proposals what will constitute Congressional "committee action" with respect to
this proposal. If the provision were to apply to the Junior Subordinated
Debentures, the Company would be unable to deduct interest on the Junior
Subordinated Debentures. Under current law, the Company will be able to deduct
interest on the Junior Subordinated Debentures. There can be no assurance,
however, that future legislation will not be retroactive to a date earlier than
the date described in the President's proposal or otherwise affect the ability
of the Company to deduct interest on the Junior Subordinated Debentures. Such a
change would give rise to a Tax Event, which would permit the Company, upon
receipt of regulatory approval if then required under applicable capital
guidelines or regulatory policies, to cause a redemption of the Preferred
Securities before, as well as after, June 30, 2002, as described more fully
in this Prospectus under "Description of the Preferred Securities--Redemption."


UNITED STATES ALIEN HOLDERS

         For purposes of this discussion, a "United States Alien Holder" is any
corporation, individual, partnership, estate or trust that is, as to the United
States, a foreign corporation, a non-resident alien individual, a foreign
partnership or a non-resident fiduciary of a foreign estate or trust.


         Under current United States federal income tax law: (i) payments by the
Trust Issuer or any of its paying agents to any Securityholder that is a United
States Alien Holder will not be subject to United States federal withholding
tax; PROVIDED, that (a) the Securityholder does not actually or constructively
own 10% or more of the total combined voting power of all classes of stock of
the Company entitled to vote, (b) the Securityholder is not a controlled foreign
corporation that is related to the Company through stock ownership and (c)
either (A) the Securityholder certifies to the Trust Issuer or its agent, under
penalties of perjury, that it is not a United States person and provides its
name and address or (B) a securities clearing organization, bank or other
financial institution that holds customers' securities in the ordinary course of
its trade or business (a "Financial Institution") certifies to the Trust Issuer
or its agent, under penalties of perjury, that such statement has been received
from the Securityholder by it or by a Financial Institution holding such
security for the Securityholder and furnishes the Trust Issuer or its agent with
a copy thereof, and (ii) a United States Alien Holder of a Preferred Security
will not be subject to United States federal withholding tax on any gain
realized upon the sale or other disposition of a Preferred Security.


         Proposed Treasury regulations (the "Proposed Regulations") would
provide alternative methods for satisfying the certification requirement
described in clause (i)(c) above. The Proposed Regulations also would require,
in the case of Preferred Securities held by a foreign partnership, that (x) the
certification described in clause (i)(c) above be provided by the partners
rather than by the foreign


                                       78


<PAGE>

partnership and (y) the partnership provide certain information, including a
United States taxpayer identification number. A look-through rule would apply in
the case of tiered partnerships. The Proposed Regulations are proposed to be
effective for payments made after December 31, 1997. There can be no assurance
that the regulations will be adopted or as to the provisions that they will
include if and when adopted in temporary or final form.

 INFORMATION REPORTING TO SECURITYHOLDERS


         Generally, income on and proceeds from the sale of the Preferred
Securities will be reported to Securityholders on Forms 1099, which should be
mailed to Securityholders by January 31 following each calendar year. In
general, interest on the Preferred Securities must be reported to United States
Alien Holders on Forms 1042-S, which should be mailed to Securityholders by
March 15 following each calendar year.


BACKUP WITHHOLDING


         Payments made on, and proceeds from the sale of, Preferred Securities
may be subject to a "backup" withholding tax of 31% unless the Securityholder
complies with certain certification requirements or establishes an exemption.
Any withheld amounts will be allowed as a credit against the Securityholder's
United States federal income tax, provided the required information is provided
to the Internal Revenue Service on a timely basis.


                              ERISA CONSIDERATIONS

         The Company and certain affiliates of the Company may each be
considered a "party in interest" within the meaning of the Employee Retirement
Income Security Act of 1974, as amended ("ERISA"), or a "disqualified person"
within the meaning of Section 4975 of the Code with respect to many employee
benefit plans ("Plans") that are subject to ERISA. The purchase of the Preferred
Securities by a Plan that is subject to the fiduciary responsibility provisions
of ERISA or the prohibited transaction provisions of Section 4975(e)(1) of the
Code and with respect to which the Company, or any affiliate of the Company, is
a service provider (or otherwise is a party in interest or a disqualified
person) may constitute or result in a prohibited transaction under ERISA or
Section 4975 of the Code, unless the Preferred Securities are acquired pursuant
to and in accordance with an applicable exemption. Any pension or other employee
benefit plan proposing to acquire any Preferred Securities should consult with
its counsel.

                                       79


<PAGE>
                                  UNDERWRITING

        Subject to the terms and conditions set forth in the Underwriting
Agreement, the Underwriters, Raymond James & Associates, Inc. and Ryan, Beck &
Co., have severally agreed to purchase from the Trust Issuer the number of
Preferred Securities set forth opposite their respective names below. The
Underwriters are committed to purchase and pay for all Preferred Securities if
any Preferred Securities are purchased.

UNDERWRITERS                                              NUMBER OF SECURITIES
- ------------                                              --------------------
Raymond James & Associates, Inc.................................  800,000
Ryan, Beck & Co.................................................  800,000
                                                                ---------
     Total                                                      1,600,000
                                                                =========

        The Company has been advised by the Underwriters that the Underwriters
propose initially to offer the Preferred Securities to the public at the public
offering price set forth on the cover page of this Prospectus, and to certain
dealers at such price less a concession not in excess of $.50 per Preferred
Security. The Underwriters may allow and such dealers may re-allow a concession
not in excess of $.15 per Preferred Security to certain other dealers. After
the initial public offering, the public offering price and such concessions may
be changed by the Underwriters.

        In view of the fact that the proceeds from the sale of the Preferred
Securities will be used to purchase the Junior Subordinated Debentures issued by
the Company, the Underwriting Agreement provides that the Company will pay as
compensation an amount of $0.9375 per Preferred Security for the Underwriters'
arranging the investment therein of such proceeds.

        The Trust Issuer has granted to the Underwriters an option, exercisable
for 30 days from the date of this Prospectus, to purchase up to an additional
240,000 Preferred Securities at the public offering price set forth on the cover
page hereof less underwriting discounts. The Underwriters may exercise such
option to purchase additional Preferred Securities solely for the purpose of
covering over-allotments, if any, incurred in the sale of the Preferred
Securities.

        To the extent that the Underwriters exercise their option to purchase
additional Preferred Securities, the Trust Issuer will issue and sell to the
Company additional Common Securities and the Company will issue and sell to the
Trust Issuer Junior Subordinated Debentures in an aggregate principal amount
equal to the total aggregate Liquidation Amount of the additional Preferred
Securities being purchased pursuant to the option and the additional Common
Securities.

         In connection with the offering of the Preferred Securities, the
Underwriters and any selling group members and their respective affiliates may
engage in transactions effected in accordance with Rule 104 of the Securities
and Exchange Commission's Regulation M that are intended to stabilize, maintain
or otherwise affect the market price of the Preferred Securities. Such
transactions may include over-allotment transactions in which the Underwriters
create a short position for their own account by selling more Preferred
Securities than they are committed to purchase from the Trust Issuer. In such a
case, to cover all or part of the short position, the Underwriters may exercise
the over-allotment option described above or may purchase Preferred Securities
in the open market following completion of the initial offering of the Preferred
Securities. The Underwriters also may engage in stabilizing tranactions in which
they bid for, and purchase, shares of the Preferred Securities at a level above
that which might otherwise prevail in the open market for the purpose of
preventing or retarding a decline in the market price of the Preferred
Securities. The Underwriters also may reclaim any selling concessions allowed to
an Underwriter or dealer if the Underwriters repurchase shares distributed by
the Underwriter or dealer. Any of the foregoing transactions may result in the
maintenance of a price for the Preferred Securities at a level above that which
might otherwise prevail in the open market. Neither the Company nor any of the
Underwriters makes any representation or prediction as to the direction or
magnitude of any effect that the transactions described above may have on the
price of the Preferred Securities. The Underwriters are not required to engage
in any of the foregoing transactions and, if commenced, such transactions may
discontinued at any time without notice.

        Because the National Association of Securities Dealers, Inc. ("NASD") is
expected to view the Preferred Securities as interests in a direct participation
program, the offering of the Preferred Securities is being made in compliance
with the applicable provisions of Rule 2810 of the NASD's Rules of Conduct.

         The Company and the Trust Issuer have agreed to indemnify the
Underwriters against and contribute toward certain liabilities, including
liabilities under the Securities Act. The Company has

                                       80


<PAGE>

agreed to reimburse the Underwriters for certain expenses and legal fees related
to the sale of the Preferred Securities.

                             VALIDITY OF SECURITIES

        Certain matters of Delaware law relating to the validity of the
Preferred Securities, the enforceability of the Trust Agreement and the creation
of the Trust Issuer will be passed upon by Richards, Layton & Finger, special
Delaware counsel to the Company and the Trust Issuer. The validity of the
Guarantee and the Junior Subordinated Debentures will be passed upon for the
Company by Stuzin and Camner, P.A. Certain legal matters will be passed upon for
the Underwriters by Greenberg, Traurig, Hoffman, Lipoff, Rosen & Quentel, P.A.
Alfred R. Camner, Chairman of the Board, Chief Executive Officer, President, and
a director of the Company is the senior managing director and a shareholder of
Stuzin and Camner, P.A. and Mark Lipsitz, a director of the Company, is the
managing director of Stuzin and Camner, P.A. Certain matters relating to United
States federal income tax considerations will be passed upon for the Company by
Kronish, Lieb, Weiner & Hellman LLP.

                                     EXPERTS

        The consolidated financial statements of the Company and subsidiaries as
of September 30, 1996 and 1995 and for each of the three years in the period
ended September 30, 1996 incorporated by reference herein and included as
Appendix A to this Prospectus have been so included in reliance upon the report
of Price Waterhouse LLP, independent certified public accountants, given on the
authority of said firm as experts in auditing and accounting.

        The consolidated financial statements of Suncoast and subsidiaries as of
June 30, 1996 and 1995 and for each of the three years in the period ended June
30, 1996 incorporated by reference herein and included as Appendix C to this
Prospectus have been so included in reliance upon the report of Price Waterhouse
LLP, independent certified public accountants, given on the authority of said
firm as experts in auditing and accounting.

                              AVAILABLE INFORMATION


        The Company 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 Securities and Exchange Commission (the "Commission"). Such reports, proxy
statements and other information can be inspected and copied at the public
reference facilities of the Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549 and at the regional offices of the Commission located at
7 World Trade Center, 13th Floor, Suite 1300, New York, New York 10048 and Suite
1400, Citicorp Center, 14th Floor, 500 West Madison Street, Chicago, Illinois
60661. Copies of such material can also be obtained at prescribed rates by
writing to the Public Reference Section of the Commission at 450 Fifth Street,
N.W., Washington, D.C. 20549. Such material may also be accessed electronically
by means of the Commission's home page on the Internet at http://www.sec.gov.
Reports, proxy statements and other information filed by Suncoast pursuant to
the informational requirements


                                       81


<PAGE>

of the Exchange Act, prior to the acquisition of Suncoast by the Company, can be
inspected and copied at the public reference facilities maintained by the OTS at
1700 G Street, N.W., Washington, D.C. 20552 or at the OTS Southeast Regional
Office, 1475 Peachtree Street, N.E., Atlanta, Georgia 30309.


        The Company and the Trust Issuer have filed with the Commission a
Registration Statement on Form S-2 (together with all amendments thereto, the
"Registration Statement"), of which this Prospectus is a part, under the
Securities Act of 1933, as amended (the "Securities Act"), with respect to the
Preferred Securities, the Junior Subordinated Debentures and the Guarantee. This
Prospectus does not contain all of the information set forth in the Registration
Statement, certain portions of which have been omitted as permitted by the rules
and regulations of the Commission. In addition, certain documents filed by the
Company with the Commission have been incorporated in this Prospectus by
reference. See "Incorporation of Certain Documents by Reference." For further
information with respect to the Company, the Trust Issuer, the Preferred
Securities and the Junior Subordinated Debentures, reference is made to the
Registration Statement, including the exhibits thereto and the documents
incorporated herein by reference. Any statements contained herein concerning the
provisions of any document filed as an exhibit to the Registration Statement or
otherwise filed with the Commission or incorporated by reference herein are not
necessarily complete, and, in each instance, reference is made to the copy of
such document so filed for a more complete description of the matter involved.
Each such statement is qualified in its entirely by such reference. The
Registration Statement may be inspected without charge at the principal office
of the Commission in Washington, D.C, and copies of all or part of it may be
obtained from the Commission upon payment of the prescribed fees.

        No separate financial statements of the Trust Issuer have been included
herein. The Company does not consider that such financial statements would be
material to holders of Preferred Securities because (i) all of the voting
securities of the Trust Issuer will be owned by the Company, a reporting company
under the Exchange Act, (ii) the Trust Issuer has no independent operations but
exists for the sole purpose of issuing securities representing undivided
beneficial interests in the assets of the Trust Issuer and investing the
proceeds thereof in Junior Subordinated Debentures issued by the Company, and
(iii) the obligations of the Company described herein to provide certain
indemnities in respect of and be responsible for certain costs, expenses, debts
and liabilities of the Trust Issuer under the Indenture and pursuant to the
Trust Agreement, the guarantee issued by the Company with respect to the
Preferred Securities, the Junior Subordinated Debentures purchased by the Trust
Issuer, the related Indenture and the Expense Agreement, taken together,
constitute, in the belief of the Company and the Trust Issuer full and
unconditional guarantee of payments due on the Preferred Securities. See
"Description of the Junior Subordinated Debentures" and "Description of the
Guarantee."

        The Trust Issuer is not currently subject to the information reporting
requirements of the Exchange Act and the Company does not expect that the Trust
Issuer will file reports, proxy statements and other information under the
Exchange Act with the Commission.


                                       82


<PAGE>

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following BankUnited documents are incorporated by reference herein
(Commission File No. 5-43936):

        (1) BankUnited's Annual Report on Form 10-K/A for the year ended
September 30, 1996 filed with the Commission on December 23, 1996.

        (2) BankUnited's Quarterly Reports on Form 10-Q for the quarters ended
December 31, 1996 and March 31, 1997 filed with the Commission on February 14,
1997 and May 15, 1997, respectively.

        (3) BankUnited's Current Reports on Form 8-K dated November 15, 1996,
December 30, 1996, February 25, 1997, March 24, 1997 and April 2, 1997 filed
with the Commission on December 2, 1996, January 9, 1997, February 25, 1997,
March 26, 1997 and April 4, 1997, respectively.

         The following Suncoast documents are incorporated by reference herein
(OTS File No. 8147):

        Suncoast's Annual Report on Form 10-K for the year ended June 30, 1996
filed with the OTS on September 27, 1996, is also incorporated by reference
herein.

        Suncoast's Quarterly Report on Form 10-Q for the quarter ended September
30, 1996 filed with the OTS on November 13, 1996, is also incorporated by
reference herein.

        Any statement contained in this Prospectus or in a document incorporated
or deemed to be incorporated by reference herein will be deemed to be modified
or superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any other subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded will not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

        THIS PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE WHICH ARE NOT
PRESENTED HEREIN OR DELIVERED HEREWITH. COPIES OF ANY SUCH DOCUMENTS, OTHER THAN
EXHIBITS THERETO, ARE AVAILABLE WITHOUT CHARGE TO ANY PERSON, INCLUDING ANY
BENEFICIAL OWNER, TO WHOM THIS PROSPECTUS IS DELIVERED UPON WRITTEN OR ORAL
REQUEST TO BANKUNITED FINANCIAL CORPORATION, 255 ALHAMBRA CIRCLE, CORAL GABLES,
FLORIDA 33134, ATTENTION: NANCY L. ASHTON, (305) 569-2000.

      
                                       83


<PAGE>



                                   APPENDIX A

                       
                          ANNUAL REPORT ON FORM 10-K
                     FOR THE YEAR ENDED SEPTEMBER 30, 1996
                        BANKUNITED FINANCIAL CORPORATION







<PAGE>
                                                                      APPENDIX A
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K/A

(Mark One) 
                [x] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1996

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


                         COMMISSION FILE NUMBER 0-21850


                        BANKUNITED FINANCIAL CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


       FLORIDA                                         65-037773 
(STATE OR OTHER JURISDICTION OF            (I.R.S. EMPLOYER IDENTIFICATION NO.)
 INCORPORATION OR ORGANIZATION) 

 255 ALHAMBRA CIRCLE, CORAL GABLES, FLORIDA              33134
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                ZIP CODE 


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (305) 569-2000

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                      NONE


           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                      CLASS A COMMON STOCK, $.01 PAR VALUE
            8% NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES 1996
            8% NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES 1993
                   9% NONCUMULATIVE PERPETUAL PREFERRED STOCK
                                (TITLE OF CLASS)


     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months, and (2) has been subject to such filing 
requirements for the past 90 days. YES  X   NO 

   Indicate by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K is not contained herein, and will not be contained, to 
the best of Registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this Form 10-K or any 
amendment to the Form 10-K. [ ] 

   The aggregate market value of the Class A Common Stock held by 
non-affiliates of the Registrant, based upon the average price on December 
11, 1996, was $68,776,342.* The other voting securities of the Registrant are 
not publicly traded. 

   The shares of the Registrant's common stock outstanding as of December 11, 
1996 were as follows: 

                CLASS                 NUMBER OF SHARES 
                -----                 ----------------
Class A Common Stock, $.01 par value     7,675,931 
Class B Common Stock, $.01 par value       251,515 

                       DOCUMENTS INCORPORATED BY REFERENCE

   The Registrant's Definitive Proxy Statement for its 1997 Annual Meeting of 
Stockholders will be filed with the Securities and Exchange Commission not 
later than 120 days after the end of the fiscal year covered by this Form 
10-K pursuant to Rule G(3) of the General Instructions for Form 10-K. 
Information from such Definitive Proxy Statement will be incorporated by 
reference into Part III, Items 10, 11, 12 and 13 hereof. 

                                A-1 
<PAGE>
- -----------------------------------------------------------------------------

* Based on reported beneficial ownership of all directors and executive 
  officers of the Registrant; this determination does not, however, 
  constitute an admission of affiliated status for any of these individual 
  stockholders. 

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

                                A-1           
<PAGE>

                                    PART I 

ITEM 1. BUSINESS 

BUSINESS OF BANKUNITED FINANCIAL CORPORATION 

   BankUnited Financial Corporation (the "Company" or "BankUnited") is a 
Florida corporation organized in December 1992 for the purpose of becoming 
the savings and loan holding company for BankUnited, FSB (the "Bank"). This 
holding company reorganization, together with BankUnited's conversion from a 
Florida-chartered stock savings bank to a federally chartered stock savings 
bank, became effective in March 1993. Unless the context requires otherwise, 
all references herein to the Company include the Company, the Bank and their 
subsidiaries on a consolidated basis, and before March 15, 1993, include the 
Bank and its subsidiaries only. 

   The Company currently has 15 branch offices in Dade, Broward and Palm 
Beach counties, Florida ("South Florida") and anticipates opening three or 
more additional branches there in the next 18 months. The Company's business 
has traditionally consisted of attracting deposits from the general public 
and using those deposits, together with borrowings and other funds, to 
purchase nationwide and to originate in its market area single-family 
residential mortgage loans, and to a lesser extent, to purchase and originate 
commercial real estate, commercial business and consumer loans. The Company's 
revenues are derived principally from interest earned on loans, 
mortgage-backed securities and investments. The Company's primary expenses 
arise from interest paid on savings deposits and borrowings and overhead 
expenses incurred in its operations. 

   The Company's operating plan emphasizes (i) concentrating lending 
activities on the origination of single-family residential mortgage loans and 
purchasing such loans as favorable market opportunities arise; (ii) expanding 
the Company's deposit base by providing convenience, competitive rates and 
personalized service in its market area; (iii) continuing expansion of the 
Company's branch network through de novo branching or the acquisition of 
branches of, and mergers with, existing financial institutions, although 
there are no current plans, arrangements, understandings, or agreements 
regarding such acquisitions; (iv) expanding the Company's commercial and 
multi-family real estate, commercial business, and real estate construction 
lending; and (v) managing exposure to interest rate risk, while optimizing 
operating results through effective asset/liability management and investment 
policies. 

   In 1995, the Company redefined its strategy to increase its emphasis on 
strategic product niches which management believes are being underserved as 
South Florida's banking market consolidates. These products include 
commercial business and commercial real estate lending and deposit services 
for small to mid-size businesses. The Company has also focused on attracting 
depositors who are seeking convenience, competitive rates and personalized 
service. In order to accomplish this strategy, the Company has attracted 
management with expertise in developing and managing its new product lines. 


   The Bank is a member of the Federal Home Loan Bank ("FHLB") system and is 
subject to comprehensive regulation, examination and supervision by the 
Office of Thrift Supervision (the "OTS") and the Federal Deposit Insurance 
Corporation (the "FDIC"). Deposits at the Bank are insured by the Savings 
Association Insurance Fund of the FDIC (the "SAIF") for up to $100,000 for 
each insured account holder, which is the maximum permitted by law. 


FORWARD-LOOKING STATEMENTS 

   When used in this Form 10-K or future filings by the Company with the 
Securities and Exchange Commission, in the Company's press releases or other 
public or shareholder communications, or in oral statements made with the 
approval of an authorized executive officer, the words or phrases "will 
likely result", "are expected to", "will continue", "is anticipated", 
"estimate", "project", "believe" or similar expressions are intended to 
identify "forward-looking statements" within the meaning of the Private 

                                A-2           

<PAGE>

Securities Litigation Reform Act of 1995. The Company wishes to caution 
readers not to place undue reliance on any such forward-looking statements, 
which speak only as of the date made, and to advise readers that various 
factors, including regional and national economic conditions, changes in 
levels of market interest rates, credit risks of lending activities, and 
competitive and regulatory factors, could affect the Company's financial 
performance and could cause the Company's actual results for future periods 
to differ materially from those anticipated or projected. 


   The Company does not undertake, and specifically disclaims any obligation, 
to publicly release the result of any revisions which may be made to any 
forward-looking statements to reflect the occurrence of anticipated or 
unanticipated events or circumstances after the date of such statements. 

SUNCOAST ACQUISITION 


   As part of the Company's plan to expand within South Florida, on November 
15, 1996, the Company completed the purchase of Suncoast Savings & Loan 
Association, FSA ("Suncoast"), a federally chartered savings association with 
assets of $409.0 million at September 30, 1996 and merged Suncoast into the 
Bank (the "Merger"). Suncoast had six branch offices in the South Florida 
market of which at least five will continue to operate and one may be 
consolidated with an existing Bank branch office. In addition, as of 
September 30, 1996, Suncoast serviced or subserviced approximately $1.2 
billion in loans for others. The Company is currently exploring the 
possibility of selling a portion of Suncoast's servicing portfolio and 
discontinuing certain of Suncoast's subservicing activities. Such actions 
could substantially reduce the income derived from servicing as well as the 
related expenses from the income and expenses previously reported by 
Suncoast. 

   For additional information, see "Unaudited Pro Forma Condensed Combined 
Financial Statements" and Note 18 of Notes to the Consolidated Financial 
Statements. 


MARKET AREA AND COMPETITION 


   The Company conducts operations in South Florida, which at June 30, 1996 
had a total of approximately $73 billion in deposits in commercial banks, 
savings institutions, and credit unions (41% of the total of $178 billion of 
deposits in Florida). The Company intends to continue to establish or acquire 
branches in its market area where the Company can service its customer base. 

   In 1995, the Company sold its three branches on the west coast of Florida, 
including their deposits which totaled $130 million at the date of sale. The 
sale was part of a shift in growth strategy to focus on South Florida and 
take advantage of consolidation trends in banking there. Also, as part of 
this strategy, the Company opened branches in Boca Raton, Florida in December 
1995, Delray Beach, Florida in June 1996 and West Palm Beach, Florida in 
September 1996. On March 29, 1996, the Company acquired the Bank of Florida 
with total assets of $28.1 million which was merged into the Company's South 
Miami Branch. Then on November 15, 1996, as discussed above, the Company 
acquired Suncoast. 

   The Company encounters strong competition in attracting deposits and in 
its lending activities. Its most direct competition for deposits historically 
has been from commercial banks, brokerage houses, other savings associations, 
and credit unions located in the Company's market area, and the Company 
expects continued strong competition from such financial institutions in the 
foreseeable future. Within the Company's market area are branches of several 
commercial banks and savings associations that are substantially larger and 
that have more extensive operations than does the Company. In addition, many 
financial institutions based in South Florida have recently been acquired by 
larger institutions based in other parts of the state or based out of state. 
The Company's goal is to compete for savings and other deposits by offering 
depositors a higher level of personal service and expertise, together with a 
wide range of financial services offered at competitive rates. The Company 
believes that this strategy will enable it to attract depositors as the 
number of local institutions remaining declines and depositors who desire 
more personal service, particularly retirees, relocate their accounts. 


   The competition in originating real estate and other loans comes 
principally from commercial banks, mortgage banking companies and other 
savings associations. The Company competes for loan 

                                A-3           
<PAGE>

originations primarily through the interest rates and loan fees it charges, 
the type of loans it offers, and the efficiency and quality of service it 
provides. The Company purchases residential first mortgage loans in the 
existing secondary mortgage market and competes with other mortgage 
purchasers in the secondary market primarily on the basis of price. While the 
Company has been, and intends to continue to be, primarily a residential 
lender, the Company has recently placed more emphasis on commercial real 
estate, construction and commercial lending, as discussed more fully below. 
Factors that affect competition in lending include general and local economic 
conditions, current interest rates and volatility of the mortgage markets. As 
with its deposit products, the Company's strategy is to promote its greater 
level of personal service and to position itself as a small-to-middle-market 
lender to businesses left underserved by larger institutions. 

   Management's strategy has included and continues to include evaluation of 
market needs and offering products to meet those needs. The Company will 
continue to offer products and services that will allow it to control the 
growth of its assets and liabilities. These new products and services will 
allow the Company to properly position itself to its customers as a community 
bank. 

FACTORS AFFECTING EARNINGS 

   The results of the Company's operations are affected by many factors 
beyond the Company's control, including general economic conditions and the 
related monetary and fiscal policies of the federal government. Lending 
activities are affected by the demand for mortgage financing and other types 
of loans, which is in turn affected by the interest rates at which such 
financing may be offered, and other factors affecting the supply of housing 
and the availability of funds. Deposit flows and costs of funds are 
influenced by yields available on competing investments and by general market 
rates of interest. 

   ASSET AND LIABILITY MANAGEMENT. The Company's net earnings depend 
primarily on its net interest income, which is the difference between 
interest income received on its interest-earning assets (principally loans, 
short-term and long-term investments, and mortgage-backed securities) and 
interest expense paid on its interest-bearing liabilities (principally 
deposits and FHLB advances). The Company's net interest income is 
significantly affected by (i) the difference (the "interest rate spread") 
between yields received on its interest-earning assets and the rates paid on 
its interest-bearing liabilities and (ii) the relative amounts of its 
interest-earning assets and interest-bearing liabilities. When 
interest-earning assets equal or exceed interest-bearing liabilities, any 
positive interest rate spread will generate net interest income. The more 
such liabilities exceed such assets, the greater the positive interest rate 
spread and/or non-interest income must be in order to produce net income. 
Non-interest sources of income and non-interest expenses also affect the 
Company's net income. The higher non-interest expenses are, the greater the 
positive interest rate spread and/or non-interest sources of income must be 
to produce net income. 

   To reduce the adverse impact of rapid increases in market interest rates 
on the Company's net interest income, the Company has emphasized the 
origination and purchase of adjustable-rate mortgage loans. At September 30, 
1996, 69.8% of the Company's net loans receivable and mortgage-backed 
securities carried adjustable interest rates. The Company has from time to 
time acquired longer term fixed-rate mortgage loans when the yields on these 
interest-earning assets have been deemed advantageous by management. As a 
part of its asset and liability management program, and as market conditions 
permit, the Company attempts to lengthen the maturities of its 
interest-bearing liabilities (i) with longer term deposits or (ii) when 
advantageous, with borrowed funds. The Company's ability to manage interest 
rate risk in its loan and investment portfolios depends upon a number of 
factors, such as competition for loans and deposits in its market area and 
conditions prevailing in the secondary mortgage market. 

   The Company has rate-sensitive (due or subject to repricing within one 
year) liabilities that exceed its rate-sensitive assets, resulting in a 
negative cumulative one-year gap position of 6.4% of total assets as of 
September 30, 1996. This imbalance, when coupled with the deregulation of the 
restrictions 

                                A-4           
<PAGE>

previously imposed on the types of savings products that financial 
institutions are permitted to offer, subjects the Company's earnings to 
change based on fluctuations in interest rates and affects the ability of the 
Company to maintain adequate liquidity levels. The Company constantly 
attempts to reduce the sensitivity of its earnings to fluctuations in 
interest rates by adjusting the average maturities of its interest-bearing 
liabilities and interest-earning assets. There can be no assurance, however, 
of the degree to which the Company will be able to effectively maintain the 
balance of its short-term interest-earning assets as compared to its 
short-term interest-bearing liabilities and manage the risks to liquidity 
associated therewith. 


                                A-5           
<PAGE>
   GAP TABLE. The following table sets forth the amount of interest-earning 
assets and interest-bearing liabilities outstanding at September 30, 1996, 
which are expected to reprice or mature in each of the future time periods 
shown. 

<TABLE>
<CAPTION>
                                             SEPTEMBER 30, 1996 
                                         --------------------------
                                            INTEREST SENSITIVITY 
                                                  PERIOD(1) 
                                         --------------------------
                                             OVER 
                                           6 MONTHS      6 MONTHS 
                                            OR LESS       -1 YEAR 
                                         ------------ ------------
                                           (DOLLARS IN THOUSANDS) 
<S>                                      <C>           <C>
Interest-earning assets: 
 Investments, tax certificates, 
   Federal funds sold, FHLB overnight 
   deposits and other interest earning 
   assets, at cost ....................    $ 62,988      $ 20,892 
 Mortgage-backed securities ...........      10,738         7,491 
 Loans: 
 Adjustable-rate mortgages ............     383,997        61,532 
 Fixed-rate mortgages .................      14,207         9,428 
 Commercial and consumer loans  .......       6,995           547 
                                         ----------   ----------- 
  Total loans .........................     405,199        71,507 
                                         ----------   ----------- 
  Total interest-earning assets  ......     478,925        99,890 
  Total non-interest-earning assets  ..          --           --
                                         ----------   ----------- 
  Total assets ........................    $478,925      $ 99,890 
                                         ==========   =========== 
Interest-bearing liabilities: 
 Customer deposits: 
  Money market and NOW accounts  ......    $ 33,821      $     --
  Passbook accounts ...................      73,780            --
  Certificate accounts ................     229,225        87,337 
                                         ----------   ----------- 
Total customer deposits ...............     336,826        87,337 
Borrowings: 
 FHLB advances ........................     162,000        45,000 
 Other borrowings .....................          --           --
                                         ----------   ----------- 
  Total borrowings ....................     162,000        45,000 
                                         ----------   ----------- 
  Total interest-bearing liabilities  .     498,826       132,337 
                                         ----------   ----------- 
Total non-interest-bearing liabilities           --           --
Stockholders' equity ..................          --           --
                                         ----------   ----------- 
  Total liabilities and stockholders' 
    equity ............................    $498,826      $132,337 
                                         ==========   ===========   
Total interest-earning assets less 
  interest-bearing liabilities ("GAP")     $(19,901)     $(32,447) 
                                         ==========   ===========   
Ratio of GAP to total assets ..........       -2.41%        -3.94% 
                                         ==========   ===========   
Cumulative excess (deficiency) of 
  interest-earning assets over 
  interest-bearing liabilities ........    $(19,901)     $(52,348) 
                                         ==========   ===========   
Cumulative excess (deficiency) of 
  interest-earning assets over 
  interest-bearing liabilities, as a 
  percentage of total assets ..........       -2.41%        -6.35% 
                                         ==========   ===========   
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                                    NON-
                                           OVER 1 -     OVER 5 -    OVER 10 -     INTEREST 
                                            5 YEARS      10 YEARS     YEARS        EARNING      TOTAL 
                                         ------------ -----------  ------------ ------------ -----------

<S>                                      <C>           <C>           <C>           <C>           <C>
Interest-earning assets: 
 Investments, tax certificates, 
   Federal funds sold, FHLB overnight 
   deposits and other interest earning 
   assets, at cost ....................    $  3,782      $    --      $    --       $     --    $ 87,662 
 Mortgage-backed securities ...........      36,734       10,353         4,849            --      70,165 
 Loans: 
 Adjustable-rate mortgages ............      45,940           --            --         4,600     496,069 
 Fixed-rate mortgages .................      56,630       30,949        32,466           324     144,004 
 Commercial and consumer loans  .......         897           16            --            15       8,470 
                                         ----------   ----------   -----------  ------------ -----------
  Total loans .........................     103,467       30,965        32,466         4,939     648,543 

                                A-6           
<PAGE>
                                                                                       NON-
                                           OVER 1 -     OVER 5 -    OVER 10 -     INTEREST 
                                            5 YEARS      10 YEARS       YEARS        EARNING        TOTAL 
                                         ------------ -----------  ------------ ------------ -----------

                                         ------------ -----------  ------------ ------------ -----------
  Total interest-earning assets  ......     143,983       41,318        37,315         4,939     806,370 
  Total non-interest-earning assets  ..          --           --            --        17,990      17,990 
                                         ----------   ----------   -----------  ------------ -----------
  Total assets ........................    $143,983      $41,318       $37,315      $ 22,929    $824,360 
                                         ==========   ==========   ===========  ============ =========== 
Interest-bearing liabilities: 
 Customer deposits: 
  Money market and NOW accounts  ......    $     --     $     --      $     --      $  7,301    $ 41,122 
  Passbook accounts ...................          --           --            --            --      73,780 
  Certificate accounts ................      74,642           --            --            --     391,204 
                                         ----------   ----------   -----------  ------------ -----------
Total customer deposits ...............      74,642           --            --         7,301     506,106 
Borrowings: 
 FHLB advances ........................      30,000           --            --            --     237,000 
 Other borrowings .....................          --          460           315            --         775 
                                         ----------   ----------   -----------  ------------ -----------
  Total borrowings ....................      30,000          460           315            --     237,775 
                                         ----------   ----------   -----------  ------------ -----------
  Total interest-bearing liabilities  .     104,642          460           315         7,301     743,881 
                                         ----------   ----------   -----------  ------------ -----------
Total non-interest-bearing liabilities           --           --            --        11,368      11,368 
Stockholders' equity ..................          --           --            --        69,111      69,111 
                                         ----------   ----------   -----------  ------------ -----------
  Total liabilities and stockholders' 
    equity ............................    $104,642      $   460       $   315      $ 87,780    $824,360 
                                         ==========   ==========   ===========  ============ =========== 
Total interest-earning assets less 
  interest-bearing liabilities ("GAP")     $ 39,341      $40,858       $37,000      $(64,851)   $     --
                                         ==========   ==========   ===========  ============ =========== 
Ratio of GAP to total assets ..........        4.77%        4.96%         4.49%        -7.87%         --
                                         ==========   ==========   ===========  ============ =========== 
Cumulative excess (deficiency) of 
  interest-earning assets over 
  interest-bearing liabilities ........    $(13,007)     $27,851       $64,851      $     --    $     --
                                         ==========   ==========   ===========  ============ =========== 
Cumulative excess (deficiency) of 
  interest-earning assets over 
  interest-bearing liabilities, as a 
  percentage of total assets ..........       -1.58%        3.38%         7.87%           --          --
                                         ==========   ==========   ===========  ============ =========== 
</TABLE>

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

(1) In preparing the table above, certain assumptions have been made with 
    regard to the repricing or maturity of certain assets and liabilities. 
    Assumptions as to prepayments on first and second mortgage loans and 
    mortgage-backed securities were obtained from prepayment rate tables that 
    provide assumptions correlating to recent actual repricing experienced in 
    the marketplace. Assumptions have also been made with regard to payments 
    on tax certificates based on historical experience. Money market, NOW and 
    passbook accounts are assumed to be rate sensitive in six months or less. 
    The rates paid in these accounts, however, are determined by management 
    based on market conditions and other factors and may reprice more slowly 
    than assumed. All other assets and liabilities have been repriced based 
    on the earlier of repricing or contractual maturity. The mortgage 
    prepayment rate tables, deposit decay rates and the historical 
    assumptions used regarding payments on tax certificates should not be 
    regarded as indicative of the actual repricing that may be experienced by 
    the Company. 

                                A-6           
<PAGE>
   ASSET AND LIABILITY MANAGEMENT. The Company's net earnings depend 
primarily on its net interest income, which is the difference between 
interest income received on its interest-earning assets (principally loans, 
short-term and long-term investments, and mortgage-backed securities) and 
interest expense paid on its interest-bearing liabilities (principally 
deposits and FHLB advances). 

   NET PORTFOLIO VALUE. The OTS adopted a final rule in August of 1993 
incorporating an interest rate risk ("IRR") component into the risk-based 
capital rules (see "Regulations"). The IRR component is a dollar amount that 
is deducted from total capital for the purpose of calculating an 
institution's risk-based capital requirement and is measured in terms of the 
sensitivity of its net portfolio value ("NPV") to changes in interest rates. 
An institution's NPV is the difference between incoming and outgoing 
discounted cash flows from assets, liabilities, and off-balance sheet 
contracts. An institution's IRR component is measured as the change in the 
ratio of NPV to the present value of total assets as a result of a 
hypothetical 200 basis point change in market interest rates. A resulting 
decline in this ratio of more than 2% of the estimated market value of an 
institution's assets will require the institution to deduct from its capital 
50% of that excess decline. Implementation of the rule has been postponed 
indefinitely. 

   The following table presents the Company's ratio of NPV to the present 
value of total assets as of September 30, 1996, as calculated by the OTS, 
based on information provided to the OTS by the Company. 

<TABLE>
<CAPTION>
 CHANGE IN INTEREST RATES                                        RATIO OF NPV 
     IN BASIS POINTS                    PRESENT VALUE OF   TO THE PRESENT VALUE OF 
       (RATE SHOCK)            NPV        TOTAL ASSETS           TOTAL ASSETS          CHANGE 
- ------------------------- ---------- -----------------  ------------------------ ---------------
                                                  (DOLLARS IN THOUSANDS) 
<S>                        <C>         <C>                 <C>                       <C>
           +400              $19,142        $763,216                 2.51%             (5.92)% 
           +200               48,290         798,031                 6.05              (2.38) 
          Static              69,597         825,359                 8.43                 --
           -200               79,063         841,628                 9.39                .96 
           -400               87,288         856,792                10.19               1.76 
</TABLE>

   Certain shortcomings are inherent in the method of analysis presented in 
the foregoing table. For example, although certain assets and liabilities may 
have similar maturities or periods to repricing, they may react in different 
degrees to changes in market interest rates. Also, the interest rates on 
certain types of assets and liabilities may fluctuate in advance of changes 
in market interest rates, while interest rates on other types may lag behind 
changes in market rates. Additionally, certain assets, such as 
adjustable-rate mortgage loans, have features that restrict changes in 
interest rates on a short-term basis and over the life of the asset. Further, 
in the event of a change in interest rates, prepayment and early withdrawal 
levels would likely deviate significantly from those assumed in calculating 
the tables. Finally, the ability of many borrowers to service their debt may 
decrease in the event of an interest rate increase. 

   In addition, the previous table does not necessarily indicate the impact 
of general interest rate movements on the Company's net interest income 
because the repricing of certain categories of assets and liabilities is 
subject to competitive and other pressures beyond the Company's control. As a 
result, certain assets and liabialities indicated as maturing or otherwise 
repricing within a stated period may in fact mature or reprice at different 
times and at different volumes. 

                                A-7           
<PAGE>
   YIELDS EARNED AND RATES PAID. The following table sets forth certain 
information relating to the categories of the Company's interest-earning 
assets and interest-bearing liabilities for the periods indicated. All yield 
and rate information is calculated on an annualized basis. Yield and rate 
information for a period is average information for the period calculated by 
dividing the income or expense item for the period by the average balances 
during the period of the appropriate balance sheet item. Net interest margin 
is net interest income divided by average interest-earning assets. 
Non-accrual loans are included in asset balances for the appropriate periods, 
whereas recognition of interest on such loans is discontinued and any 
remaining accrued interest receivable is reversed, in conformity with federal 
regulations. The yields and net interest margins appearing in the following 
table have been calculated on a pre-tax basis. 

<TABLE>
<CAPTION>
                                        FOR THE YEAR ENDED SEPTEMBER 30, 
                                    ---------------------------------------
                                                      1996 
                                    ---------------------------------------
                                        AS OF 
                                       9/30/96       AVERAGE 
                                      YIELD/RATE     BALANCE      INTEREST 
                                    ------------- -----------  -----------
                                                     (DOLLARS IN THOUSANDS) 
<S>                                 <C>            <C>           <C>
Interest-earning assets: 
 Loans receivable, net ...........       7.97%       $540,313      $41,313 
 Mortgage-backed securities  .....       6.82          62,711        4,250 
 Short-term investments(1)  ......       5.30          41,240        2,359 
 Tax certificates ................       8.96          34,831        3,018 
 Long-term investments and FHLB 
   stock, net ....................       6.98          17,352        1,192 
                                    ---------       ---------    ---------
  Total interest-earning assets  .       7.80         696,447       52,132 
                                    ---------       ---------    ---------
Interest-bearing liabilities: 
 NOW/Money Market ................       2.45          33,148          775 
 Savings .........................       4.40          59,965        2,627 
 Certificate of deposits .........       5.52         313,521       17,389 
 FHLB advances and other 
   borrowings ....................       5.74         235,264       13,831 
                                    ---------       ---------    ---------
  Total interest-bearing 
    liabilities ..................       5.31         641,898       34,622 
                                    ---------       ---------    ---------
Excess of interest-earning assets 
  over interest-bearing 
  liabilities ....................                   $ 54,549 
                                                    =========    --------- 
Net interest income ..............                                 $17,510 
                                                                 ========= 
Interest rate spread .............       2.49% 
                                    ============= 
Net interest margin ..............       2.90% 
                                    ============= 
Ratio of interest-earning assets 
  to interest-bearing liabilities                      108.50% 
                                                    =========  
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                    1995                                  1994 
                                    -----------------------------------  ----------------------------------------------
                                      YIELD/     AVERAGE                   YIELD/      AVERAGE                   YIELD/ 
                                       RATE      BALANCE      INTEREST      RATE       BALANCE      INTEREST      RATE 
                                    --------- -----------  ----------- --------- ----------- -----------  -------------
<S>                                 <C>        <C>           <C>          <C>        <C>          <C>           <C>
Interest-earning assets: 
 Loans receivable, net ...........     7.65%     $419,501      $30,171      7.19%      $364,224     $23,513       6.46% 
 Mortgage-backed securities  .....     6.78        59,204        4,093      6.91         35,215       2,308       6.55 
 Short-term investments(1)  ......     5.72        23,844        1,491      6.25         21,101         803       3.81 
 Tax certificates ................     8.66        37,377        3,087      8.26         39,228       3,207       8.17 
 Long-term investments and FHLB 
   stock, net ....................     6.87         7,930          577      7.29         10,041         590       5.89 
                                    -------   -----------  ----------- ---------    ----------- -----------  ---------
  Total interest-earning assets  .     7.49       547,856       39,419      7.20        469,809      30,421       6.48 
                                    -------   -----------  ----------- ---------    ----------- -----------  ---------
Interest-bearing liabilities: 
 NOW/Money Market ................     2.34        41,196          875      2.12         51,860       1,102       2.12 
 Savings .........................     4.38        55,950        2,420      4.33         46,925       1,716       3.66 
 Certificate of deposits .........     5.55       276,564       14,554      5.26        221,074       8,526       3.86 
 FHLB advances and other 
   borrowings ....................     5.88       144,052        8,456      5.87        120,604       4,951       4.11 
                                    -------   -----------  ----------- ---------    ----------- -----------  ---------
  Total interest-bearing 
    liabilities ..................     5.39       517,762       26,305      5.08        440,463      16,295       3.70 
                                    -------   -----------  ----------- ---------    ----------- -----------  ---------
Excess of interest-earning assets 
  over interest-bearing 
  liabilities ....................               $ 30,094                              $ 29,346 

                                            
<PAGE>
                                                    1995                                  1994 
                                    -----------------------------------  -----------------------------------------------
                                      YIELD/     AVERAGE                   YIELD/      AVERAGE                   YIELD/ 
                                       RATE      BALANCE      INTEREST      RATE       BALANCE      INTEREST      RATE 
                                    --------- -----------  ----------- ---------   -----------   -----------   ---------

                                    --------- ===========   ----------- --------- =========== 
Net interest income ..............                             $13,114                              $14,126 
                                    ---------               ===========                          =========== 
Interest rate spread .............     2.10%                                2.12%                                 2.78% 
                                    =========                             =========                             ========= 
Net interest margin ..............     2.51%                                2.39%                                 3.01% 
                                    =========                             =========                             ========= 
Ratio of interest-earning assets 
  to interest-bearing liabilities                 105.81%                               106.66% 
                                    =========  ===========                           =========== 
</TABLE>

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

(1) Short-term investments include FHLB overnight deposits, securities 
    purchased under agreements to resell, federal funds sold and certificates 
    of deposit. 

                                A-8           
<PAGE>
   RATE/VOLUME ANALYSIS. The following table presents, for the periods 
indicated, the changes in interest income and the changes in interest expense 
attributable to the changes in interest rates and the changes in the volume 
of interest-earning assets and interest-bearing liabilities. For each 
category of interest-earning assets and interest-bearing liabilities, 
information is provided on changes attributable to: (i) changes in volume 
(change in volume multiplied by prior year rate); (ii) changes in rate 
(change in rate multiplied by prior year volume); (iii) changes in 
rate/volume (change in rate multiplied by change in volume); and (iv) total 
changes in rate and volume. 
<TABLE>
<CAPTION>
                                              YEAR ENDED SEPTEMBER 30, 
                                       --------------------------------------
                                                    1996 V. 1995 
                                       --------------------------------------
                                                 INCREASE (DECREASE) 
                                                       DUE TO 
                                       --------------------------------------
                                         CHANGES     CHANGES       CHANGES 
                                           IN          IN             IN 
                                         VOLUME       RATE       RATE/VOLUME 
                                       ---------- ----------  --------------
                                                   (IN THOUSANDS) 
<S>                                    <C>         <C>          <C>
Interest income attributable to: 
 Loans ..............................    $ 8,689     $1,905          $548 
 Mortgage-backed securities and 
  collateralized mortgage obligations        242        (81)           (4) 
 Short-term investments(1) ..........      1,088       (127)          (93) 
 Tax Certificates ...................       (210)       152           (11) 
 Long-term investments and 
   FHLB stock .......................        687        (33)          (39) 
                                       ---------  ---------   -----------   
  Total interest-earning assets  ....     10,496      1,816           401 
                                       ---------  ---------   -----------   
Interest expense attributable to: 
   NOW/Money Market .................       (171)        88           (17) 
 Savings ............................        173         31             3 
 Certificates of Deposit ............      1,946        785           104 
 FHLB advances and other borrowings        5,354         13             8 
                                       ---------  ---------   -----------   
  Total interest-bearing liabilities       7,302        917            98 
                                       ---------  ---------   -----------   
 Increase (decrease) in net interest 
   income ...........................    $ 3,194     $  899          $303 
                                       =========   ========   =========== 
</TABLE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<TABLE>
<CAPTION>
                                                      YEAR ENDED SEPTEMBER 30, 
                                       ------------------------------------------------------------------
                                                            1995 V. 1994 
                                       ------------------------------------------------------------------
                                                        INCREASE (DECREASE) 
                                                               DUE TO 
                                       ------------------------------------------------------------------
                                          TOTAL       CHANGES      CHANGES       CHANGES         TOTAL 
                                         INCREASE       IN           IN             IN          INCREASE 
                                        (DECREASE)    VOLUME        RATE       RATE/VOLUME     (DECREASE) 
                                       ----------- ----------  -----------   --------------  -------------
<S>                                    <C>          <C>          <C>          <C>             <C>
Interest income attributable to: 
 Loans ..............................    $11,142      $3,568       $ 2,683        $  407        $ 6,658 
 Mortgage-backed securities and 
  collateralized mortgage obligations        157       1,572           126            87          1,785 
 Short-term investments(1) ..........        868         104           517            67            688 
 Tax Certificates ...................        (69)       (151)           33            (2)          (120) 
 Long-term investments and 
   FHLB stock .......................        615        (124)          140           (29)           (13) 
                                       ---------   ---------   -----------    ----------      ---------
  Total interest-earning assets  ....     12,713       4,969         3,499           530          8,998 
                                       ---------   ---------   -----------    ----------      ---------
Interest expense attributable to: 
   NOW/Money Market .................       (100)       (227)           --            --           (227) 
 Savings ............................        207         330           314            60            704 
 Certificates of Deposit ............      2,835       2,140         3,108           780          6,028 
 FHLB advances and other borrowings        5,375         963         2,128           414          3,505 
                                       ---------   ---------   -----------    ----------      ---------
  Total interest-bearing liabilities       8,317       3,206         5,550         1,254         10,010 
                                       ---------   ---------   -----------    ----------      ---------
 Increase (decrease) in net interest 
   income ...........................    $ 4,396      $1,763       $(2,051)       $ (724)       $(1,012) 
                                       =========   =========   ===========    ==========      ========= 
</TABLE>

- ---------

(1) Short-term investments include FHLB overnight deposits, securities 
    purchased under agreements to resell, federal funds sold and certificates 
    of deposit. 

                                A-9           
<PAGE>
LENDING ACTIVITIES 

   GENERAL. The Company focuses its lending activity on purchasing and 
originating single-family residential mortgage loans. The Company's lending 
strategy also includes expanding its commercial real estate, commercial 
business, and real estate construction lending. The Company also currently 
offers consumer loans, such as automobile loans and boat loans, primarily as 
an accommodation to existing customers. 

   LOAN PORTFOLIO. The Company's loan portfolio primarily consists of 
adjustable-rate mortgage loans and, to a lesser extent, fixed-rate mortgage 
loans secured by one-to-four-family residential and commercial real estate. 
As of September 30, 1996, the Company's loan portfolio totaled $646.4 
million, of which $570.8 million or 88.3% consisted of one-to-four-family 
residential first mortgages. At the present time, the Company's residential 
real estate loans are primarily "conventional" loans, which means that these 
loans are not insured by the Federal Housing Administration (the "FHA") or 
guaranteed by the Veterans Administration (the "VA"). The Company is, 
however, approved to originate FHA and VA loans. The average yield on the 
Company's mortgage loans, of which 76.7% had adjustable rates and 23.3% had 
fixed rates, was 7.65%, 7.19% and 6.46% for the fiscal years ended September 
30, 1996, 1995 and 1994, respectively. The remainder of the Company's loan 
portfolio consisted of $49.2 million of commercial real estate loans (7.6% of 
total loans); five or more unit 

                                A-9           
<PAGE>

residential loans of $12.6 million (1.9% of total loans); $2.7 million of 
second mortgage loans (0.4% of total loans); $2.6 million of consumer loans 
(0.4% of total loans); $5.8 million of commercial business loans (0.9% of 
total loans); and $2.7 million of other loans (0.4% of total loans). 

   At September 30, 1996, the Company's loan portfolio included $38.2 million 
of residential mortgage loans to nonresident aliens. See "Mortgage Loan 
Purchases and Originations" for additional information on the Company's loans 
to non-resident aliens. 

   Set forth below is a table showing the Company's loan origination, 
purchase and sale activity for the periods indicated. 

<TABLE>
<CAPTION>
                                                                      YEAR ENDED SEPTEMBER 30, 
                                                               --------------------------------------
                                                                   1996          1995         1994 
                                                               ------------ -----------  -----------
                                                                           (IN THOUSANDS) 
<S>                                                            <C>           <C>           <C>
Total loans receivable, net, at beginning of period(1)  .....    $ 453,350     $413,287     $310,441 
Loans originated: 
 Residential real estate ....................................       65,954       54,438       72,108 
 Commercial, business and consumer ..........................       16,705        7,556        3,885 
                                                               ------------ -----------  -----------
  Total loans originated ....................................       82,659       61,994       75,993 
Loans purchased .............................................      250,215       76,081      150,502 
Loans sold ..................................................       (4,356)      (2,449)     (21,867) 
Principal payments and amortization of discounts and 
  premiums ..................................................     (133,836)     (93,787)     (96,214) 
Loans charged off ...........................................         (493)        (594)      (1,582) 
Transfers to real estate owned ..............................       (1,154)      (1,182)      (3,986) 
                                                               ------------ -----------  -----------
   Total loans receivable, net, at end of period(1)  ........    $ 646,385     $453,350     $413,287 
                                                               ============  ===========   =========== 
</TABLE>

- ---------
(1) Includes loans held for sale. 

                               A-10           
<PAGE>

   The following table sets forth certain information with respect to the 
composition of the Company's loan portfolio, including mortgage loans held 
for sale and mortgage-backed securities, as of the dates indicated. For 
additional information as to the Company's mortgage-backed securities, 
including carrying values and approximate market values of such securities, 
see Notes 1 and 4 of the Notes to the Company's Consolidated Financial 
Statements included in Appendix D hereto. 


<TABLE>
<CAPTION>
                                            AS OF SEPTEMBER 30, 
                                   ------------------------------------
                                             1996               1995 
                                   -----------------------  -----------
                                      AMOUNT      PERCENT      AMOUNT 
                                   ----------- ----------  -----------
                                          (DOLLARS IN THOUSANDS) 
<S>                                <C>          <C>          <C>
First mortgage loans: 
 One-to-four-family residential      $570,890       79.7%     $433,122 
 Five-or-more-unit residential  .      12,559        1.7         1,124 
 Commercial .....................      49,318        6.9        10,223 
Second mortgage loans ...........       2,748        0.4         2,412 
                                   ---------- ----------   -----------
Total first and second mortgage 
loans ...........................     635,515       88.7       446,881 
                                   ---------- ----------   -----------
Consumer loans ..................       2,648        0.4           920 
Commercial business loans  ......       5,822        0.8         3,632 
                                   ---------- ----------   -----------
 Total loans receivable .........     643,985       89.9       451,433 
                                   ---------- ----------   -----------
Deferred loan fees, premiums and 
(discounts) .....................       4,558        0.6         3,386 
Allowance for loan losses  ......      (2,158)      (0.3)       (1,469) 
                                   ---------- ----------   -----------
Loans receivable, net(1) ........     646,385       90.2       453,350 
                                   ---------- ----------   -----------
Mortgage-backed securities, net        70,165        9.8        52,998 
                                   ---------- ----------   -----------
  Total loans receivable, net 
    and mortgage-backed 
    securities ..................    $716,550      100.0%     $506,348 
                                   ========== ==========   =========== 
Weighted average yield on total 
loan losses receivable, net, and 
mortgage-backed securities  .....                   7.86% 
                                                ========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                             1994                     1993                      1992 
                                   -----------------------  ----------------------- -----------------------
                                     PERCENT      AMOUNT      PERCENT    AMOUNT     PERCENT     AMOUNT     PERCENT 
                                   ---------- -----------  ---------- ----------- ---------- -----------  ----------

<S>                                <C>         <C>           <C>         <C>          <C>         <C>           <C>
First mortgage loans: 
 One-to-four-family residential        85.5%     $395,028       84.0%     $301,689        93.3%     $224,707       89.7% 
 Five-or-more-unit residential  .       0.2         2,164        0.5           705         0.2           856        0.3 
 Commercial .....................       2.0         4,469        0.9           748         0.2           350        0.1 
Second mortgage loans ...........       0.5         2,616        0.6           623         0.2           631        0.3 
                                   --------    ----------   --------    ----------  ----------      --------   --------
Total first and second mortgage 
loans ...........................      88.2       404,277       86.0       303,765        93.9       226,544       90.4 
                                   --------    ----------   --------    ----------  ----------      --------   --------
Consumer loans ..................       0.2         2,336        0.5         2,786         0.9         2,664        1.1 
Commercial business loans  ......       0.7         4,732        1.0         3,665         1.1         2,143        0.8 
                                   --------    ----------   --------    ----------  ----------      --------   --------
 Total loans receivable .........      89.1       411,345       87.5       310,216        95.9       231,351       92.3 
                                   --------    ----------   --------    ----------  ----------      --------   --------
Deferred loan fees, premiums and 
(discounts) .....................       0.7         2,783        0.6         1,409         0.4          (437)      (0.2) 
Allowance for loan losses  ......      (0.3)         (841)      (0.2)       (1,184)       (0.4)         (265)      (0.1) 
                                   --------    ----------   --------    ----------  ----------      --------   --------
Loans receivable, net(1) ........      89.5       413,287       87.9       310,441        95.9       230,649       92.0 
                                   --------    ----------   --------    ----------  ----------      --------   --------
Mortgage-backed securities, net        10.5        57,155       12.1        13,156         4.1        19,957        8.0 
                                   --------    ----------   --------    ----------  ----------      --------   --------
  Total loans receivable, net 
    and mortgage-backed 
    securities ..................     100.0%     $470,442      100.0%     $323,597       100.0%     $250,606      100.0% 
                                   ========    ==========   ========    ==========  ==========      ========   ======== 
Weighted average yield on total 
loan losses receivable, net, and 
mortgage-backed securities  .....      7.53%                    6.60%                     6.37%                    7.90% 
                                   ========                 ========                ==========                 ======== 
</TABLE>

- ---------
(1) Includes loans held for sale. 

   The following table sets forth, as of September 30, 1996 the amount of 

                                       A-11
<PAGE>

loans, mortgage loans held for sale and mortgage-backed securities held in 
the Company's portfolio by category and expected principal repayments by 
year. As of September 30, 1996, the total amount of loans with contractual 
maturities greater than one year with fixed and adjustable interest rates 
totaled approximately $119.0 million and $368.3 million, respectively. 


<TABLE>
<CAPTION>
                                    OUTSTANDING ON 
                                    SEPTEMBER 30, 
                                         1996           1997         1998 
                                   --------------- -----------  -----------
                                                 (IN THOUSANDS) 
<S>                                <C>              <C>           <C>
First Mortgage Loans: 
 One-to-four-family residential        $570,890       $133,259     $ 96,871 
 Five-or-more-unit residential  .        12,559          3,763        2,973 
 Commercial .....................        49,318         13,415       10,668 
Second Mortgage loans ...........         2,748            792          736 
                                   --------------- -----------  -----------
 Total first and second mortgage 
   loans ........................       635,515        151,229      111,248 
 Consumer .......................         2,648          1,552        1,096 
 Commercial business loans  .....         5,822          3,885        1,937 
                                   --------------- -----------  -----------
 Total loans receivable .........       643,985        156,666      114,281 
Mortgage-backed securities  .....        70,002         17,099       14,128 
                                   --------------- -----------  -----------
  Total .........................      $713,987       $173,765     $128,409 
                                   ===============  ===========   =========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                              2001-       2003-       2006 AND 
                                      1999        2000         2002        2006        THEREAFTER 
                                   ---------- ----------  ---------- ----------- -----------------

<S>                                <C>         <C>          <C>         <C>          <C>
First Mortgage Loans: 
 One-to-four-family residential      $72,613     $55,069     $42,273     $109,147       $61,658 
 Five-or-more-unit residential  .      2,331       1,810       1,390          292            --
 Commercial .....................      8,431       6,614      10,190           --            --
Second Mortgage loans ...........        686         534          --           --            --
                                   ---------  ----------  ----------   ----------   -----------
 Total first and second mortgage 
   loans ........................     84,061      64,027      53,853      109,439        61,658 
 Consumer .......................         --          --          --           --            --
 Commercial business loans  .....         --          --          --           --            --
                                   ---------  ----------  ----------   ----------   -----------
 Total loans receivable .........     84,061      64,027      53,853      109,439        61,658 
Mortgage-backed securities  .....     11,738       6,943       3,951       10,718         5,425 
                                   ---------  ----------  ----------   ----------   -----------
  Total .........................    $95,799     $70,970     $57,804     $120,157       $67,083 
                                   =========  ==========  ==========   ==========   =========== 
</TABLE>

   Applicable regulations permit the Company to engage in various categories 
of secured and unsecured commercial and consumer lending, in addition to 
residential real estate financing, subject to limitations on the percentage 
of total assets attributable to certain categories of loans. An additional 

                               A-11           
<PAGE>
limitation imposed by regulation requires that certain types of loans only be 
made in aggregate amounts that do not exceed specified percentages of the 
institution's capital. As of September 30, 1996, 19.5% of the Company's gross 
loans receivable (15.3% of total assets) were secured by properties located 
in California and 40.8% of gross loans receivable (31.9% of total assets) 
were secured by properties located in Florida. Because of this concentration, 
regional economic circumstances in those states could affect the level of the 
Company's non-performing loans. The following table sets forth, as of 
September 30, 1996 the distribution of the amount of the Company's loans 
(including mortgage loans held for sale) by state. 

<TABLE>
<CAPTION>
                                 OUTSTANDING ON 
STATE                          SEPTEMBER 30, 1996 
- ---------------------------- -------------------
                                 (IN THOUSANDS) 
<S>                           <C>
Florida(1) .................        $262,747 
California .................         125,802 
Ohio .......................          27,808 
New Jersey .................          20,411 
Maryland ...................          19,346 
Colorado ...................          19,099 
Virginia ...................          19,038 
New York ...................          18,363 
Illinois ...................          16,261 
Arizona ....................          12,275 
Michigan ...................          11,179 
Minnesota ..................          10,996 
Connecticut ................          10,661 
Massachusetts ..............          10,274 
Texas ......................           6,884 
Georgia ....................           5,679 
Washington .................           5,492 
Pennsylvania ...............           4,475 
Nevada .....................           2,762 
Utah .......................           1,915 
District of Columbia .......           1,839 
Missouri ...................           1,816 
Tennessee ..................           1,704 
South Carolina .............           1,664 
North Carolina .............           1,485 
Oregon .....................           1,458 
New Hampshire ..............           1,357 
Oklahoma ...................           1,331 
Kentucky ...................           1,280 
Arkansas ...................           1,250 
Alabama ....................           1,154 
Indiana ....................           1,036 
Kansas .....................           1,036 
Wisconsin ..................           1,010 
Maine ......................             858 
Louisana ...................             831 
Rhode Island ...............             792 
Hawaii .....................             731 
Idaho ......................             641 
Others(2) ..................             775 
Not secured by real estate             8,470 
                              -------------------
 Total .....................        $643,985 
                              =================== 
</TABLE>
- ---------
(1) Does not include $40.1 million of tax certificates representing liens 
    secured by properties in Florida. 

(2) Less than $500,000 in any one state. 


                               A-12           
<PAGE>

   RESIDENTIAL MORTGAGE LOAN PURCHASES AND ORIGINATIONS. The Company's 
lending primarily involves purchasing in the secondary mortgage market and 
originating loans secured by first mortgages on real estate improved with 
single-family dwellings. The Company services loans in its portfolio that it 
originates. The Company attempts to purchase loans servicing-released, when 
available, although at September 30, 1996, the Company's loan portfolio 
included $320.0 million of loans that were serviced by others. As of 
September 30, 1996, the Company was servicing a total of approximately $318.8 
million in mortgage loans, including $3.8 of loans serviced for others. 

   The Company's first mortgage loans purchased or originated are generally 
repayable over 15 or 30 years. Additionally, the Company offers second 
mortgage residential loans with maturities ranging from five to 15 years. 
Residential loans typically remain outstanding for shorter periods than their 
contractual maturities because borrowers prepay the loans in full upon sale 
of the mortgaged property or upon refinancing of the original loan. The 
Company currently originates and purchases fixed-rate and adjustable-rate 
first mortgage loans secured by owner-occupied residences with 15-year term 
or 30-year term amortization, and second mortgage loans with 15-year term 
amortization or 30-year term amortization with a balloon payment after five 
years. 

   The Company's adjustable-rate mortgage loans ("ARMs") generally have 
interest rates that adjust monthly, semi-annually or annually at a margin 
over the weekly average yield on U.S. Treasury securities adjusted to a 
constant maturity of one year published by the Federal Reserve or the FHLB 
11th District cost-of-funds index ("COFI") published by the FHLB of San 
Francisco. The maximum interest rate adjustment of the Company's ARMs is 
generally 1% semi-annually and 6% over the life of the loan, above or below 
the initial rate on the loan for semi-annual adjustables, or 2% annually and 
6% over the life of the loan, above or below the initial rate on the loan for 
annual adjustables. The Company's COFI loans with monthly adjustable interest 
rates also provide for a 7.5% cap on monthly payment increases from one 
annual payment adjustment to the next, except at the end of five years, when 
monthly payments may be adjusted by more than the payment increase cap in 
order to provide for the complete amortization by maturity. Because of the 
payment cap and the different times at which interest rate adjustments and 
payment adjustments are made on these loans, monthly payments on these loans 
may not be sufficient to pay the interest accruing on the loan. The amount of 
any shortage is added to the principal balance of the loan to be repaid 
through future monthly payments to the Company ("negative amortization"). If 
the loan-to-value ratio is high, negative amortization could significantly 
increase the risk associated with the loan; the Company's management, 
however, believes that this risk is mitigated due to the relative stability 
of the index used and to conservative underwriting policies. 

   The Company sometimes purchases or originates loans with "teaser" rates 
that are below market rates during an initial period after the loan is x
originated. For loans with teaser rates, the borrower's ability to repay is 
determined upon fully indexed rates. 

   Applicable regulations permit the Company to lend up to 100% of the 
appraised value of the real property securing a loan ("loan-to-value ratio"). 
The Company, however, generally does not make or acquire loans with 
loan-to-value ratios that exceed 80% at origination. When terms are 
favorable, the Company will purchase or originate single-family mortgage 
loans with loan-to value ratios between 80% and 95%. In most of these cases, 
the Company will, as a matter of policy, require the borrower to obtain 
private mortgage insurance that insures that portion of the loan exceeding 
the 80% loan-to-value ratio, thereby reducing the risk to no more than 80% of 
appraised value. 

   The Company generally applies the same underwriting criteria to 
residential mortgage loans purchased or originated. In its loan purchases, 
the Company generally reserves the right to reject particular loans from a 
loan package being purchased and does reject loans in a package that do not 
meet its underwriting criteria. In determining whether to purchase or 
originate a loan, the Company assesses both the borrower's ability to repay 
the loan and the adequacy of the proposed collateral. On originations, the 
Company obtains appraisals of the property securing the loan. On purchases, 
the Company reviews the appraisal obtained by the loan seller or originator 
and arranges for an updated 


                               A-13           
<PAGE>
review appraisal before purchasing the loan. On purchases and originations, 
the Company reviews information concerning the income, financial condition, 
employment and credit history of the applicant. On purchases, the Company 
generally obtains a credit report on the borrower separate from that provided 
by the loan seller. 

   The Company has adopted written, non-discriminatory underwriting standards 
for use in the underwriting and review of every loan considered for 
origination or purchase. These underwriting standards are reviewed and 
approved annually by the Company's Board of Directors. The Company's 
underwriting standards for residential mortgage loans generally conform to 
(except as to principal balance and with regard to certain loans discussed 
below, as to the borrower's citizenship and related factors) standards 
established by Fannie Mae ("FNMA") and the Federal Home Loan Mortgage 
Corporation (the "FHLMC"). A loan application is obtained or reviewed by the 
Company's underwriters to determine the borrower's ability to repay, and 
confirmation of the more significant information is obtained through the use 
of credit reports, financial statements, and employment and other 
verifications. 

   The Company generally uses appraisals to determine the value of collateral 
for all loans it originates. When originating a real estate mortgage loan, 
the Company obtains a new appraisal of the property from an independent third 
party to determine the adequacy of the collateral, and such appraisal is 
reviewed by one of the underwriters. With respect to a substantial percentage 
of loans purchased, the collateral value is determined by reference to a 
review appraisal. Otherwise, the collateral value is determined by reference 
to the documentation contained in the original file. Borrowers are required 
to obtain casualty insurance and, if applicable, flood insurance in amounts 
at least equal to the outstanding loan balance or the maximum amount allowed 
by law. 

   The Company also requires that a survey be conducted and title insurance 
be obtained, insuring the priority of its mortgage lien. Pursuant to its 
underwriting standards, the Company generally requires private mortgage 
insurance policies on newly originated mortgage loans with loan-to-value 
ratios greater than 80%. All loans are reviewed by the Company's underwriters 
to ensure that its guidelines are met or that waivers are obtained in limited 
situations where offsetting factors exist. 

   With regard to loan purchases, a legal review of every loan file is 
conducted to determine the adequacy of the legal documentation. The Company 
receives various representations and warranties from the sellers of the loans 
regarding the quality and characteristics of the loans. 

   Approximately $38.2 million, or 5.9%, of the Company's gross loans 
receivable are first mortgage loans to non-resident aliens secured by 
single-family residences located in Florida. These loans are purchased and 
originated by the Company in a manner similar to that described above for 
other residential loans. Loans to non-resident aliens generally afford the 
Company an opportunity to receive rates of interest higher than those 
available from other single-family residential loans. Nevertheless, such 
loans generally involve a greater degree of risk than other single-family 
residential mortgage loans. The ability to obtain access to the borrower is 
more limited for non-resident aliens, as is the ability to attach or verify 
assets located in foreign countries. The Company has attempted to minimize 
these risks through its underwriting standards for such loans (including 
generally lower loan-to-value ratios and qualification based on verifiable 
assets located in the United States). 

   COMMERCIAL REAL ESTATE LENDING. The Company's commercial real estate 
lending division originates or purchases multi-family and commercial real 
estate loans from $250,000 to $4.0 million. The Company's strategy is to 
promote commercial lending together with private banking (see "Private 
Banking" below), as both areas seek to develop long-term relationships with 
select businesses, real estate borrowers, and professionals. At September 30, 
1996, the Company had $49.3 million of commercial real estate loans, 
representing a total of 7.7% of the Company's loan portfolio before net 
items. The Company's commercial real estate loan portfolio includes loans 
secured by apartment buildings, office buildings, warehouses, retail stores 
and other properties, which are located in the Company's primary market area. 
Commercial real estate loans generally are originated in amounts up 

                               A-14           
<PAGE>

to 75% of the appraised value of the property securing the loan. In 
determining whether to originate or purchase multi-family or commercial real 
estate loans, the Company also considers such factors as the financial 
condition of the borrower and the debt service coverage of the property. 
Commercial real estate loans are made at both fixed and adjustable interest 
rates for terms of up to 10 years. 

   Appraisals on properties securing commercial real estate loans originated 
by the Company are performed at the time the loan is made by an independent 
appraiser. In addition, the Company's underwriting procedures generally 
require verification of the borrower's credit history, income and financial 
statements, banking relationships, references and income projections for the 
property. Personal guarantees are generally obtained for the Company's 
commercial real estate loans. 

   Management's expansion into this area reflects its business strategy to 
obtain seasoned loan product divested by the super-regional financial 
companies in South Florida and its belief that commercial real estate loans 
are generally of short-to moderate-term with higher-yielding variable 
interest rates as compared to residential loans. In December 1995, the 
Company purchased approximately $32.0 million of commercial real estate loans 
in Florida from another financial institution. The loan package comprised 23 
loans with principal balances ranging from $376,000 to $4.7 million. 
Management believes that with the recent acquisition of several Florida-based 
financial institutions by out-of-state regional banks, the Company will be 
able to expand its commercial real estate business. 

   Commercial real estate lending affords the Company an opportunity to 
receive interest at rates higher than those generally available from 
one-to-four-family residential lending. Nevertheless, loans secured by such 
properties are generally larger and involve a greater degree of risk than 
one-to-four-family residential mortgage loans. Because payments on loans 
secured by commercial real estate properties are often dependent on the 
successful operation or management of the properties, repayment of such loans 
may be subject to adverse conditions in the real estate market or the 
economy. If the cash flow from the project is reduced (for example, if leases 
are not obtained or renewed), the borrower's ability to repay the loan may be 
impaired. In addition, adjustable-rate commercial real estate loans are 
subject to increased risk of delinquency or default as interest rates 
increase. The Company has attempted to minimize these risks through its 
underwriting standards. 

   REAL ESTATE CONSTRUCTION LENDING. The Company has commenced a program to 
make real estate construction loans to individuals for the construction of 
their residences, as well as to builders and real estate developers for the 
construction of one-to-four-family residences and commercial and multi-family 
real estate, although at September 30, 1996, the Company had no construction 
loans. 

   Construction loans to individuals for their residences may be, but would 
not be required to be, structured to be converted to permanent loans with the 
Company at the end of the construction phase. Such residential construction 
loans would generally be underwritten pursuant to the same guidelines used 
for originating permanent residential loans. The Company's construction loans 
would typically have terms of up to nine months and have rates higher than 
permanent one-to-four-family loans offered by the Company. During the 
construction phase, the borrower would pay interest only. Generally, the 
maximum loan-to-value ratio of owner-occupied, single-family construction 
loans would be 75%. 

   The Company may from time to time make construction loans on commercial 
real estate projects secured by apartments, shopping centers, industrial 
properties, small office buildings, medical facilities or other property. 
Such loans would generally be structured to be converted to permanent loans 
at the end of the construction phase, which generally runs from 12 to 18 
months. These construction loans would have rates and terms that match any 
permanent commercial real estate loan then offered by the Company, except 
that during the construction phase, the borrower would pay interest only. 
These loans would generally provide for the payment of interest and loan fees 
from loan proceeds. 

   Because of the uncertainties inherent in estimating construction costs and 
the market for the project upon completion, it is relatively difficult to 
evaluate accurately the total loan funds that would be required to complete a 
project, the related loan-to-value ratios, and the likelihood of ultimate 

                               A-15           
<PAGE>
success of a project. Construction loans to borrowers other than 
owner-occupants also involve many of the same risks discussed above regarding 
commercial real estate loans and tend to be more sensitive to general 
economic conditions than many other types of loans. Also, the funding of loan 
fees and interest during the construction phase makes the monitoring of the 
progress of the project particularly important, as customary early warning 
signals of project difficulties may not be present. 

   COMMERCIAL BUSINESS LENDING. Commercial business loans totaled $5.8 
million as of September 30, 1996, representing .9% of total loans. In its 
commercial business loan underwriting, the Company evaluates the value of the 
collateral securing the loan and assesses the borrower's creditworthiness and 
ability to repay. While commercial business loans generally are made for 
shorter terms and at higher yields than one-to-four-family residential loans, 
such loans generally involve a higher level of risk than one-to-four-family 
residential loans because the risk of borrower default is greater and the 
collateral may be more difficult to liquidate and more likely to decline in 
value. 

   LOAN PORTFOLIO QUALITY. Federal regulations require a savings institution 
to review its assets on a regular basis and, if appropriate, to classify 
assets as "substandard," "doubtful", or "loss" depending on the likelihood of 
loss. General allowances for loan losses are required to be established for 
assets classified as substandard or doubtful. For assets classified as loss, 
the institution must either establish specific allowances equal to the amount 
classified as a loss or charge off such amount. Assets that do not require 
classification as substandard but that possesses credit deficiencies or 
potential weaknesses deserving management's close attention are required to 
be designated as "special mention." The deputy director of the appropriate 
OTS regional office may approve, disapprove or modify any classifications of 
assets and any allowance for loan losses established. 

   Additionally, under standard banking practices, an institution's asset 
quality is also measured by the level of non-performing loans in the 
institution's portfolio. Non-performing loans consist of (i) non-accrual 
loans; (ii) loans that are more than 90 days contractually past due as to 
interest or principal but that are well-secured and in the process of 
collection or renewal in the normal course of business; and (iii) loans that 
have been renegotiated to provide a deferral of interest or principal because 
of a deterioration in the financial condition of the borrower. The Company 
provides delinquency notices to borrowers when loans are 30 or more days past 
due. The Company places conventional mortgage loans on non-accrual status 
when more than 90 days past due. When a loan is placed on non-accrual status, 
the Company reverses all accrued and uncollected interest. The Company also 
begins appropriate legal procedures to obtain repayment of the loan or 
otherwise satisfy the obligation. 

   As of September 30, 1996, the Company had $8.3 million in substandard 
assets of which $7.8 million are included in non-performing assets. 
Substandard assets consisted of the following: 

                                                  AS OF 
                                            SEPTEMBER 30, 1996 
                                           -------------------
                                              (IN THOUSANDS) 
One-to-four-family residential loans ........   $6,409 
Consumer and business loans  ................       15 
REO .........................................      632 
Tax certificates ............................    1,264 
                                                ------
 Total Substandard Assets ...................   $8,320 
                                                ======

In addition, $259,000 of tax certificates were classified as loss as of 
September 30, 1996 and have been specifically reserved for. 


                               A-16           
<PAGE>
   The following table sets forth information regarding the Company's 
allowance for loan losses for the periods indicated: 

<TABLE>
<CAPTION>
                                                                       FOR THE YEAR ENDED SEPTEMBER 30, 
                                                            ----------------------------------------------------
                                                               1996       1995        1994       1993       1992 
                                                            --------- ---------  ---------- --------- ----------
                                                                                (IN THOUSANDS) 
<S>                                                         <C>        <C>         <C>         <C>        <C>
Allowance for loan losses balance (at beginning of period     $1,469     $  841     $ 1,184     $  265      $195 
Provisions (credit) for loan losses ......................      (120)     1,221       1,187      1,052        70 
Allowance from Bank of Florida ...........................       183         --          --         --        --
Allocation from discounts on loans purchased .............        --         --          --         90        --
Loans charged off: 
One-to four-family residential loans .....................      (493)      (535)     (1,582)      (223)       --
Commercial and other .....................................        --        (59)         --         --        --
                                                            --------  ---------  ---------- ----------  --------
 Total                                                          (493)      (594)     (1,582)      (223)       --
                                                            --------  ---------  ---------- ----------  --------
Recoveries: 
One-to four-family residential loans .....................     1,119          1          52         --        --
                                                            --------  ---------  ---------- ----------  --------
Allowance for loan losses, balance (at end of period)  ...    $2,158     $1,469     $   841     $1,184      $265 
                                                            ========  =========  ========== ==========  ========
</TABLE>


   Historically, recoveries of charged off loans have been minimal since 
charged off loans have been primarily one-to-four family residential loans 
and typically the only substantial asset available to the Company is the real 
estate securing the loan which is acquired through foreclosure and sold. 
However, in its fiscal year ended September 30, 1996, the Company received a 
recovery of approximately $1.0 million as settlement of litigation the 
Company initiated against a seller of residential mortgage loans. The Company 
is not aware of any significant liability related to REO or loans that may be 
foreclosed. 

   The following table sets forth the allocation of general allowance for 
loan losses by loan category for the periods indicated. 

<TABLE>
<CAPTION>
                                                                   AT SEPTEMBER 30, 
                                   ------------------------------------------------------------------------------
                                              1996                       1995                        1994 
                                   ------------------------  ------------------------ ---------------------------
                                                % OF LOANS                % OF LOANS                % OF LOANS 
                                                  IN EACH                  IN EACH                    IN EACH 
                                                CATEGORY TO               CATEGORY TO               CATEGORY TO 
                                     AMOUNT     TOTAL LOANS     AMOUNT    TOTAL LOANS   AMOUNT      TOTAL LOANS 
                                   --------- --------------  --------- -------------- ---------    --------------
<S>                                <C>           <C>            <C>           <C>            <C>          <C>
Balance at end of period 
applicable to: .................. 
One-to-four-family residential 
mortgages .......................    $1,381         88.6%       $1,207         95.9%         $766          96.0% 
Commercial and other loans  .....       739         11.4%          168          4.1%           75           4.0% 
Unallocated .....................        38          N/A            94          N/A            --           N/A 
                                   --------    ---------       -------     --------      --------        ------
Total allowances for loan losses     $2,158        100.0%       $1,469        100.0%         $841         100.0% 
                                   ========    =========       =======     ========      ========        ======
</TABLE>

   For additional information regarding the Company's allowance for loan 
losses and the credit quality of the Company's assets, see "Management's 
Discussion and Analysis of Financial Condition and Results of 
Operations--Financial Condition--Credit Quality" in Appendix C hereto. 


PRIVATE BANKING 

   The Company's Private Banking Division focuses on the diverse lending and 
deposit needs of professionals and executives in South Florida. Private 
banking is customer-oriented, not transaction-oriented, with an emphasis on 
building a total banking relationship. The Private Banking target market 
includes the upscale markets of metropolitan Miami with emphasis on the Coral 
Gables and southwest Dade County areas. 

   Currently, the Company's commercial business loans and 
non-interest-bearing demand deposit accounts are originated primarily by the 
Private Banking Division. The Company is developing its 


                               A-17           
<PAGE>

capability to deliver loan services to businesses in communities served by 
its branch offices. The Private Banking Division is also responsible for a 
portion of the residential real estate loans originated by the Company, 
particularly the loans with higher balances, which usually generate higher 
fees. The Company's consumer lending business is also generated by this 
division. 

MORTGAGE BANKING 

   The Company has established a correspondent mortgage banking operation for 
the origination of single-family residential mortgage loans in its market 
area. This correspondent operation consists of a network of mortgage brokers 
and lenders in South Florida that generate mortgage loans for the Company. 
Originations in the correspondent program, together with branch lending, 
reached $54.0 million in fiscal 1996. 

INVESTMENTS 

   The Company maintains an investment portfolio consisting primarily of 
federal agency securities, FHLB overnight deposits, securities purchased 
under agreements to resell and tax certificates. Federal regulations limit 
the instruments in which the Company may invest its funds. The Company's 
current investment policy permits purchases only of investments (with the 
exception of tax certificates) rated in one of the three highest grades by a 
nationally recognized rating agency and does not permit purchases of 
securities of non-investment grade quality (such as so-called "junk bonds"). 

   The Company's portfolio also includes tax certificates issued by various 
counties in the State of Florida. Tax certificates represent tax obligations 
that are auctioned by county taxing authorities on an annual basis in order 
to collect delinquent real estate taxes. Although tax certificates have no 
stated maturity, the certificate holder has the right to collect the 
delinquent tax amount, plus interest, and can file for a tax deed if the 
delinquent tax amount is unpaid at the end of two years. Tax certificates 
have a claim superior to most other liens. If the holder does not file for 
deed within seven years, the certificate becomes null and void. The Company 
has adopted detailed policies with regard to its investment in tax 
certificates, which specify due diligence procedures, purchasing procedures 
(including parameters for the location, type and size of tax certificates 
acceptable for purchase) and procedures for managing the portfolio after 
acquisition. 

   The following table sets forth information regarding the Company's 
investments as of the dates indicated. Amounts shown are historical amortized 
cost. For additional information regarding the Company's investment 
securities, including the carrying values and approximate market values of 
such investment securities, see Notes 1 and 4 of the Notes to the Company's 
Consolidated Financial Statements included in Appendix D hereto. 


<TABLE>
<CAPTION>
                                                         AS OF SEPTEMBER 30, 
                                                 ----------------------------------
                                                    1996        1995         1994 
                                                 ---------- ----------  ----------
                                                       (DOLLARS IN THOUSANDS) 
<S>                                              <C>         <C>          <C>
Securities purchased under agreements to 
resell ........................................    $    --    $    --      $   700 
Federal funds sold ............................        400         400         375 
Federal agency securities .....................      4,985       4,675       2,003 
FHLB overnight deposits .......................     28,253      31,813      11,212 
Tax certificates ..............................     40,088      39,544      42,612 
Other .........................................      1,711          11          11 
                                                 ---------   ---------   ---------
 Total investment securities ..................    $75,437     $76,443     $56,913 
                                                 =========   =========   ========= 
 Weighted average yield .......................       7.35%       7.88%       7.61% 
                                                 =========   =========   ========= 
</TABLE>

                               A-18           
<PAGE>

   The following table sets forth information regarding the maturities of the 
Company's investments as of September 30, 1996. Amounts shown are book 
values. 


<TABLE>
<CAPTION>
                                      PERIODS TO MATURITY 
                                    FROM SEPTEMBER 30, 1996 
                             ------------------------------------
                               WITHIN      1 THROUGH       OVER 
                               1 YEAR       5 YEARS      5 YEARS 
                             ---------- ------------  -----------
<S>                          <C>         <C>            <C>
Federal agency securities      $ 2,004      $2,981       $  --
FHLB overnight deposits  ..     28,253          --          --
Tax certificates(1) .......     40,088          --          --
Federal funds sold ........        400          --          --
Other .....................        910         765           36 
                             ---------   ---------      -------   
 Total ....................    $71,655      $3,746        $  36 
                             =========   =========      =======    
 Weighted average yield  ..       7.36%       7.15%        6.76% 
                             =========   =========      =======
</TABLE>
- ----------
(1) Maturities are based on historical experience. 


OTHER INTEREST-EARNINGS ASSETS 

   Included in other interest-earning assets is stock of the FHLB of Atlanta, 
which totaled $12.2 million, $12.3 million and $7.9 million as of September 
30, 1996, 1995 and 1994, respectively. The Company also had a $25,000 equity 
investment in the Community Reinvestment Group as of September 30, 1996 and 
1995. Carrying value, which is par, is estimated to be the fair market value 
of these assets. 

SOURCES OF FUNDS 

   The Company's primary sources of funds for its investment and lending 
activities are customer deposits, loan repayments, funds from operations, the 
Company's capital and FHLB advances. 

   DEPOSITS. The Company offers a full variety of deposit accounts ranging 
from passbook accounts to certificates of deposit with maturities of up to 
five years. The Company also offers transaction accounts, which include 
commercial checking accounts, negotiable order of withdrawal ("NOW") 
accounts, super NOW accounts and money market deposit accounts. The rates 
paid on deposits are established periodically by management based on the 
Company's need for funds and the rates being offered by the Company's 
competitors with the goal of remaining competitive without offering the 
highest rates in the market area. The Company has not utilized brokered 
deposits. 

   The Company has placed increasing reliance on passbook accounts, money 
market accounts, certificates of deposit and other savings alternatives that 
are more responsive to market conditions than long-term, fixed-rate 
certificates. While market-sensitive savings vehicles permit the Company to 
reduce its cost of funds during periods of declining interest rates, such 
savings alternatives also increase the Company's vulnerability to periods of 
high interest rates. There are no regulatory interest rate ceilings on the 
Company's accounts. 

                               A-19           
<PAGE>
   The following table sets forth information concerning the Company's 
deposits by account type and the weighted average nominal rates at which 
interest is paid thereon as of the dates indicated: 

<TABLE>
<CAPTION>
                                                                   AS OF SEPTEMBER 30, 
                                          --------------------------------------------------------------------
                                                   1996                   1995                    1994 
                                          ---------------------  --------------------- -----------------------
                                             AMOUNT      RATE       AMOUNT       RATE       AMOUNT      RATE 
                                          ----------- --------  ----------- -------- ----------- -------------
                                                                 (DOLLARS IN THOUSANDS) 
<S>                                       <C>          <C>        <C>          <C>       <C>          <C>
Passbook accounts: 
 Regular ...............................    $ 73,741     4.44%     $ 50,327      3.04%     $ 44,533     3.04% 
 Holiday club ..........................          39     2.00            46      2.00            50     1.75 
                                          -----------            ----------            -------------
  Total passbook accounts ..............      73,780                 50,373                  44,583 
                                          -----------            ----------            -------------
Checking: 
 Insured money market ..................      16,556     3.87         7,733      2.68        18,006     1.51 
 NOW and non-interest-bearing accounts        24,566     1.49        18,157      2.17        29,805     1.67 
                                          ----------- --------   ----------             ------------
  Total transaction accounts ...........      41,122                 25,890                  47,811 
                                          -----------            ----------            ------------
  Total passbook and checking accounts       114,902                 76,263                  92,394 
                                          -----------            ----------            ------------
Certificates: 
 30-89-day certificates of deposit  ....                                 91      2.73           166     3.01 
 3-5-month certificates of deposit  ....       7,114     4.67         1,465      4.78         4,552     3.95 
 6-8-month certificates of deposit  ....     159,850     5.40        93,684      5.65        87,071     4.23 
 9-11-month certificates of deposit  ...      20,279     5.45         5,654      5.55         1,302     3.53 
 12-17-month certificates of deposit  ..     124,637     5.49        79,637      5.90        71,115     4.44 
 18-23-month certificates of deposit  ..      12,375     5.79        12,382      5.37        33,282     4.31 
 24-29-month certificates of deposit  ..      42,875     5.94        18,593      5.57        24,453     4.36 
 30-35-month certificates of deposit  ..       1,774     5.57         2,868      4.99         4,867     4.66 
 36-60-month certificates of deposit  ..      22,300     5.93        19,437      5.81        28,593     5.46 
                                          ----------- --------   ----------             ----------- --------
  Total certificates ...................     391,204                233,811                 255,401 
                                          -----------            ----------             -----------
   Total ...............................    $506,106               $310,074                $347,795 
                                          ===========            ==========             =========== 
    Weighted average rate ..............                 5.11%                   4.99%                  3.88% 
                                                       ========                ========               ======== 
</TABLE>


   The following table sets forth information by various rate categories 
regarding the amounts of the Company's certificate accounts (under $100,000) 
as of September 30, 1996 that mature during the periods indicated: 


<TABLE>
<CAPTION>
                                                                          PERIODS TO MATURITY 
                                                                        FROM SEPTEMBER 30, 1996 
                                                          -------------------------------------------------
                                            AS OF            WITHIN        1 TO        2 TO       MORE THAN 
                                      SEPTEMBER 30, 1996     1 YEAR      2 YEARS     3 YEARS       3 YEARS 
                                     ------------------- -----------  ---------- ----------    ------------
                                                                  (IN THOUSANDS) 
<S>                                  <C>                  <C>           <C>         <C>         <C>
Certificate accounts: 
 3.00% to 3.99% ...................        $     93         $     93     $    --     $   --      $    --
 4.00% to 4.99% ...................           6,700            6,182         366         152          --
 5.00% to 5.99% ...................         309,070          257,517      43,406       3,965        4,182 
 6.00% to 6.99% ...................          21,555            8,819       6,762       2,405        3,569 
 7.00% to 7.99% ...................             862              368          --          48          446 
 8.00% to 8.99% ...................              --               --          --          --           --
                                     ------------------- -----------   ----------  ----------  ------------
 Total certificate accounts (under 
  $100,000) .......................        $338,280         $272,979     $50,534      $6,570       $8,197 
                                     =================== ===========   ==========  ==========  ============ 
</TABLE>

                               A-20           
<PAGE>

   The following table sets forth information by various rate categories 
regarding the amounts of the Company's jumbo ($100,000 and over) certificate 
accounts as of September 30, 1996 that mature during the periods indicated: 


<TABLE>
<CAPTION>
                                                                        PERIODS TO MATURITY 
                                                                      FROM SEPTEMBER 30, 1996 
                                                         ------------------------------------------------
                                           AS OF           WITHIN        1 TO        2 TO       MORE THAN 
                                     SEPTEMBER 30, 1996    1 YEAR      2 YEARS     3 YEARS       3 YEARS 
                                    ------------------- ----------  ---------- ---------- ---------------
                                                                (IN THOUSANDS) 
<S>                                 <C>                  <C>          <C>         <C>         <C>
Jumbo certificate accounts: 
 2.00% to 2.99% ..................        $   100          $   100      $  135       $ --        $ --
 4.00% to 4.99% ..................          1,733            1,598       6,308        331          219 
 5.00% to 5.99% ..................         46,969           40,111       1,076        631          540 
 6.00% to 6.99% ..................          4,021            1,774          --         --           --
 7.00% to 7.99% ..................            101               --          --         --          101 
                                    ------------------- ----------  ---------- ---------- ------------
 Total jumbo certificate accounts         $52,924          $43,583      $7,519       $962         $860 
                                    =================== ==========  ========== ========== ============ 
</TABLE>

   Of the Company's total deposits at September 30, 1996, 1995 and 1994, 
10.5%, 8.6% and 10.3%, respectively, were deposits of $100,000 or more issued 
to the public. Although jumbo certificates of deposit are generally more rate 
sensitive than smaller size deposits, management believes that the Company 
will retain these deposits. 

   In 1995, the Company sold its three branches on the west coast of Florida, 
including their deposits which totaled $130 million at the date of sale. The 
sale was part of a shift in growth strategy to focus on South Florida and 
take advantage of consolidation trends in banking there. Also, as part of 
this strategy, the Company opened branches in Boca Raton, Florida in December 
1995, Delray Beach, Florida in June 1996 and West Palm Beach, Florida in 
September 1996. On March 29, 1996, the Company acquired the Bank of Florida 
whose single branch with total deposits of $27.3 million was consolidated 
with the Company's South Miami branch. On November 15, 1996, as discussed 
above, the Company acquired Suncoast which had six branches. 

   BORROWINGS. When the Company's primary sources of funds are not sufficient 
to meet deposit outflows, loan originations and purchases and other cash 
requirements, the Company may borrow funds from the FHLB of Atlanta and from 
other sources. The FHLB system acts as an additional source of funding for 
savings institutions. In addition, the Company uses subordinated notes and 
agreements to repurchase in order to increase funds. 

   FHLB borrowings, known as "advances," are made on a secured basis, and the 
terms and rates charged for FHLB advances vary in response to general 
economic conditions. As a shareholder of the FHLB of Atlanta, the Bank is 
authorized to apply for advances from this bank. A wide variety of borrowing 
plans are offered by the FHLB of Atlanta, each with its own maturity and 
interest rate. The FHLB of Atlanta will consider various factors, including 
an institution's regulatory capital position, net income, quality and 
composition of assets, lending policies and practices, and level of current 
borrowings from all sources, in determining the amount of credit to extend to 
an institution. In addition, an institution that fails to meet the qualified 
thrift lender test may have restrictions imposed on its ability to obtain 
FHLB advances. BankUnited currently meets the qualified thrift lender test. 
See "Regulation--Savings Institution Regulation--Qualified Thrift Lender 
Test." 


                               A-21           
<PAGE>

   The following tables set forth information as to the Company's borrowings 
as of the dates and for the periods indicated. 


<TABLE>
<CAPTION>
                                                                   AS OF SEPTEMBER 30, 
                                      -----------------------------------------------------------------------------
                                                1996                       1995                      1994 
                                      ------------------------  ------------------------ --------------------------
                                                     WEIGHTED                  WEIGHTED                   WEIGHTED 
                                                     AVERAGE                    AVERAGE                   AVERAGE 
                                        BALANCE        RATE        BALANCE       RATE        BALANCE        RATE 
                                      ----------- -----------  -----------   -----------  -----------   -----------
                                                                  (DOLLARS IN THOUSANDS) 
<S>                                   <C>          <C>           <C>          <C>          <C>          <C>
PERIOD END BALANCES: 
FHLB advances(1) ...................    $237,000       5.73%      $241,000       5.92%       $136,000       5.17% 
Subordinated notes .................         775       9.00            775       9.00             775       9.00 
Securities sold under agreements to 
repurchase (2) .....................          --        --            --           --          21,400       4.49 
                                      ----------- -----------  ----------- ----------     -----------   --------
 Total borrowings ..................    $237,775       5.74%      $241,775       5.93%       $158,175       5.10% 
                                      ==========  =========    =========== ==========      ==========   ======== 
</TABLE>

<TABLE>
<CAPTION>
                                                             FOR THE YEAR ENDED SEPTEMBER 30, 
                                      -----------------------------------------------------------------------------
                                                1996                       1995                      1994 
                                      ------------------------  ------------------------ --------------------------
                                                     WEIGHTED                  WEIGHTED                   WEIGHTED 
                                                     AVERAGE                    AVERAGE                   AVERAGE 
                                        BALANCE        RATE        BALANCE       RATE        BALANCE        RATE 
                                      ----------- -----------  ----------- -----------    -----------   -----------
                                                                  (DOLLARS IN THOUSANDS) 
<S>                                   <C>          <C>           <C>          <C>          <C>          <C>
AVERAGE BALANCES: 
FHLB advances(1) ...................    $234,489       5.77%      $136,706       5.86%       $116,493       4.03% 
Subordinated notes .................         775       9.00            775       9.00             775       9.00 
Securities sold under agreements to 
  repurchase (2) ...................          --         --          6,571       5.59           3,224       5.68 
                                      ----------- ---------    -----------    -------       ---------      -----
 Total borrowings ..................    $235,264       5.78%      $144,052       5.86%       $120,492       4.11% 
                                      =========== =========    ===========    =======       =========       ====
</TABLE>
- ----------
(1) The maximum amount of FHLB advances outstanding during the years ended 
    September 30, 1996, 1995 and 1994 was $244.0 million, $246.0 million and 
    $149.0 million, respectively. 

(2) The maximum amount of securities sold under agreements to repurchase at 
    any month-end during the years ended September 30, 1995 and 1994 was 
    $33.6 million and $21.4 million. 

ACTIVITIES OF SUBSIDIARY. 

   T&D Properties of South Florida, Inc., a Florida corporation ("T&D"), is a 
wholly owned operating subsidiary of the Bank, organized in 1991 to invest in 
tax certificates. T&D also holds title to, maintains, manages and supervises 
the disposition of real property acquired through tax deeds. 

   Bay Holdings, Inc., a Florida corporation ("Bay Holding") is a wholly 
owned operating subsidiary of the Bank that holds title to, maintains, 
manages and supervises the disposition of real property acquired through 
foreclosure. Bay Holdings was established in 1994 for the purpose of 
insulating the Bank from risk of liability concerning maintenance, management 
and disposition of real property. 

   BU Ventures, Inc., a Florida corporation ("BU Ventures") is a wholly owned 
operating subsidiary of the Company organized in 1994 to assume from T&D the 
responsibility for the maintenance, management and disposition of real 
property acquired through tax deeds. 

EMPLOYEES 

   At September 30, 1996, the Company had 126 full-time equivalent employees. 
The Company's employees are not represented by a collective bargaining group, 
and the Company considers its relations with its employees to be excellent. 
The Company provides employee benefits customary in the 


                               A-22           
<PAGE>

savings industry, which include group medical and life insurance, a 401(k) 
savings plan and paid vacations. The Company also provides stock awards and a 
profit sharing plan for certain officers, directors and employees. 

                                  REGULATION 

RECENT LEGISLATIVE DEVELOPMENTS 

   In recent years, measures have been taken to reform the thrift and banking 
industries and to strengthen the insurance funds for depository institutions. 
The most significant of these measures for savings institutions was the 
Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (the 
"FIRREA"), which has had a major impact on the operation and regulation of 
savings associations generally. In 1991, the Federal Deposit Insurance 
Corporation Improvement Act of 1991 (the "FDICIA"), became law. Although the 
FDICIA's primary purpose was to recapitalize the Bank Insurance Fund (the 
"BIF") of the FDIC, which insures the deposits of commercial banks, the 
FDICIA also affected the supervision and regulation of all federally insured 
depository institutions, including federal savings banks such as the Bank. 
More recent legislation has attempted to resolve the problems of the SAIF in 
meeting its minimum required reserve ratio and the related concern facing 
SAIF-insured institutions, such as the Bank, of paying significantly higher 
deposit insurance premiums than BIF-insured institutions. The following 
discussion is a summary of the significant provisions of the recent 
legislation affecting the banking industry. 


   THE FINANCIAL INSTITUTIONS REFORM, RECOVERY, AND ENFORCEMENT ACT OF 1989. 
The FIRREA, which was enacted in response to concerns regarding the soundness 
of the thrift industry, brought about a significant regulatory restructuring, 
limited savings institutions' business activities, and increased their 
regulatory capital requirements. The FIRREA abolished the Federal Home Loan 
Bank Board and the Federal Savings and Loan Insurance Corporation (the 
"FSLIC"), and established the OTS as the primary federal regulator for 
savings institutions. Deposits at the Bank are insured through the SAIF, a 
separate fund managed by the FDIC for institutions whose deposits were 
formerly insured by the FSLIC. Regulatory functions relating to deposit 
insurance are generally exercised by the FDIC. The Resolution Trust 
Corporation (the "RTC") was created to manage conservatorships and 
receiverships of insolvent thrifts. 

   THE FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991. The 
FDICIA authorizes regulators to take prompt corrective action to solve the 
problems of critically undercapitalized institutions. As a result, the 
banking regulators are required to take certain supervisory actions against 
undercapitalized institutions, the severity of which increases as an 
institution's level of capitalization decreases. Pursuant to the FDICIA, the 
federal banking agencies have established the levels at which an insured 
institution is considered to be "well capitalized," "adequately capitalized," 
"undercapitalized," "significantly undercapitalized" or "critically 
undercapitalized." See "--Savings Institution Regulations--Prompt Corrective 
Action" below for a discussion of the applicable capital levels. 

   The FDICIA requires that the federal banking agencies revise their 
risk-based capital requirements to include components for interest rate risk, 
concentration of credit risk and the risk of non-traditional activities. See 
"--Savings Institution Regulations--Regulatory Capital Requirements" below 
for a description of the final rule adopted by the OTS that incorporates an 
interest rate risk component in the risk-based capital requirement. Although 
adopted, implementation of this rule has been postponed indefinitely. 

   In addition, the FDICIA requires each federal banking agency to establish 
standards relating to internal controls, information systems, and internal 
audit systems that are designed to assess the financial condition and 
management of the institution; loan documentation; credit underwriting; 
interest 

                               A-23           
<PAGE>

rate exposure; asset growth; and compensation, fees and benefits. The FDICIA 
lowered the qualified thrift lender ("QTL") investment percentage applicable 
to SAIF-insured institutions. See "--Savings Institution 
Regulations--Qualified Thrift Lender Test" below. The FDICIA also provided 
that a risk-based assessment system for insured depository institutions must 
be established before January 1, 1994. See "--Savings Institution 
Regulations--Insurance of Accounts" below. These requirements have been 
implemented. The FDICIA further requires annual on-site full examinations of 
depository institutions, with certain exceptions, and annual reports on 
institutions' financial and management controls. 

   THE RIEGLE-NEAL INTERSTATE BANKING AND BRANCHING EFFICIENCY ACT OF 1994. 
In September 1994, the Riegle-Neal Interstate Banking and Branching 
Efficiency Act of 1994 (the "Interstate Branching Act") became law. Savings 
associations, whose primary federal regulator is the OTS, generally are not 
directly affected by the Interstate Branching Act except for a provision that 
allows an insured savings association that was an affiliate of a bank on July 
1, 1994, to act as the bank's agent as though it were an insured bank 
affiliate of the bank. 

   The FDIC's deposit insurance premiums are assessed through a risk-based 
system under which all insured depository institutions are placed into one of 
nine categories and assessed insurance premiums based upon their level of 
capital and supervisory evaluation. Under the system, institutions classified 
as well capitalized (i.e., a core capital ratio of at least 5%, a ratio of 
Tier 1 or core capital to risk-weighted assets ("Tier 1 risk-based capital") 
of at least 6% and a risk-based capital ratio of at least 10%) and considered 
healthy pay the lowest premium while institutions that are less than 
adequately capitalized (i.e., core or Tier 1 risk-based capital ratios of 
less than 4% or a risk-based capital ratio of less than 8%) and considered of 
substantial supervisory concern pay the highest premium. Risk classification 
of all insured institutions is made by the FDIC for each semi-annual 
assessment period. 

   The FDIC is authorized to increase assessment rates, on a semiannual 
basis, if it determines that the reserve ratio of the SAIF will be less than 
the designated reserve ratio of 1.25% of SAIF insured deposits. In setting 
these increased assessments, the FDIC must seek to restore the reserve ratio 
to that designated reserve level, or such higher reserve ratio as established 
by the FDIC. The FDIC may also impose special assessments on SAIF members to 
repay amounts borrowed from the United States Treasury or for any other 
reason deemed necessary by the FDIC. 

   For the first six months of 1995, the assessment schedule for members of 
the Bank Insurance Fund ("BIF") of the FDIC and SAIF members ranged from .23% 
to .31% of deposits. As is the case with the SAIF, the FDIC is authorized to 
adjust the insurance premium rates for banks that are insured by the BIF of 
the FDIC in order to maintain the reserve ratio of the BIF at 1.25% of BIF 
insured deposits. As a result of the BIF reaching its statutory reserve ratio 
the FDIC revised the premium schedule for BIF insured institutions to provide 
a range of .04% to .31% of deposits. The revisions became effective in the 
third quarter of 1995. In addition, the BIF rates were further revised, 
effective January 1996, to provide a range of 0% to .27%. The SAIF rates, 
however, were not adjusted. At the time the FDIC revised the BIF premium 
schedule, it noted that, absent legislative action (as discussed below), the 
SAIF would not attain its designated reserve ratio until the year 2002. As a 
result, SAIF insured members would continue to be generally subject to higher 
deposit insurance premiums than BIF insured institutions until, all things 
being equal, the SAIF attained its required reserve ratio. 

   In order to eliminate this disparity and any competitive disadvantage 
between BIF and SAIF member institutions with respect to deposit insurance 
premiums, legislation to recapitalize the SAIF was enacted in September 1996. 
The legislation provides for a one-time assessment to be imposed on all 
deposits assessed at the SAIF rates, as of March 31, 1995, in order to 
recapitalize the SAIF. It also provides for the merger of the BIF and the 
SAIF on January 1, 1999 if no savings associations then exist. The special 
assessment rate has been established at .657% of deposits by the FDIC and the 
resulting assessment of $2.6 million (exclusive of an additional $2.3 million 
payment which relates to Suncoast deposits) was paid in November 1996. This 
special assessment significantly increased noninterest expense and adversely 
affected the Bank's results of operations for the year ended September 30, 
1996. As a result of the special assessment, the Bank's deposit insurance 
premiums were 


                               A-24           
<PAGE>

reduced to .067% based upon its current risk classification and the new 
assessment schedule for SAIF insured institutions. These premiums are subject 
to change in future periods. 

   Prior to the enactment of the legislation, a portion of the SAIF 
assessment imposed on savings associations was used to repay obligations 
issued by a federally chartered corporation to provide financing ("FICO") for 
resolving the thrift crisis in the 1980's. Although the FDIC has proposed 
that the SAIF assessment be equalized with the BIF assessment schedule, 
effective October 1, 1996, SAIF-insured institutions will continue to be 
subject to a FICO assessment as a result of this continuing obligation. 
Although the legislation also now requires assessments to be made on 
BIF-assessable deposits for this purpose, effective January 1, 1997, that 
assessment will be limited to 20% of the rate imposed on SAIF assessable 
deposits until the earlier of December 31, 1999 or when no savings 
association continues to exist, thereby imposing a greater burden on SAIF 
member institutions such as the Bank. Thereafter, however, assessments on 
BIF-member institutions will be made on the same basis as SAIF-member 
institutions. The rates to be established by the FDIC to implement this 
requirement for all FDIC-insured institutions is uncertain at this time, but 
are anticipated to be about a 6.5 basis points assessment on SAIF deposits 
and 1.5 basis points on BIF deposits until BIF insured institutions 
participate fully in the assessment. 

SAVINGS AND LOAN HOLDING COMPANY REGULATIONS 

   TRANSACTIONS WITH AFFILIATES. The Company is a unitary savings and loan 
holding company and is subject to the OTS regulations, examination, 
supervision and reporting requirements pursuant to certain provisions of the 
Home Owners' Loan Act (the "HOLA") and the Federal Deposit Insurance Act. As 
an insured institution and a subsidiary of a savings and loan holding 
company, the Bank is subject to restrictions in its dealings with companies 
that are "affiliates" of the Company under the HOLA, certain provisions of 
the Federal Reserve Act that were made applicable to savings institutions by 
the FIRREA, and the OTS regulations. 

   As a result of the FIRREA, savings institutions' transactions with its 
affiliates are subject to the limitations set forth in the HOLA and the OTS 
regulations, which incorporate Sections 23A, 23B, 22(g) and 22(h) of the 
Federal Reserve Act and Regulation O adopted by the Board of Governors of the 
Federal Reserve System (the "Federal Reserve Board"). Under Section 23A, an 
"affiliate" of an institution is defined generally as (i) any company that 
controls the institution and any other company that is controlled by the 
company that controls the institution, (ii) any company that is controlled by 
the shareholders who control the institution or any company that controls the 
institution, or (iii) any company that is determined by regulation or order 
to have a relationship with the institution (or any subsidiary or affiliate 
of the institution) such that "covered transactions" with the company may be 
affected by the relationship to the detriment of the institution. "Control" 
is determined to exist if a percentage stock ownership test is met or if 
there is control over the election of directors or the management or policies 
of the company or institution. "Covered transactions" generally include loans 
or extensions of credit to an affiliate, purchases of securities issued by an 
affiliate, purchases of assets from an affiliate (except as may be exempted 
by order or regulation), and certain other transactions. The OTS regulations 
and Sections 23A and 23B require that covered transactions and certain other 
transactions with affiliates be on terms and conditions consistent with safe 
and sound banking practices or on terms comparable to similar transactions 
with non-affiliated parties, and imposes quantitative restrictions on the 
amount of and collateralization requirements on covered transactions. In 
addition, a savings institution is prohibited from extending credit to an 
affiliate (other than a subsidiary of the institution), unless the affiliate 
is engaged only in activities that the Federal Reserve Board has determined, 
by regulation, to be permissible for bank holding companies. Sections 22(g) 
and 22(h) of the Federal Reserve Act impose limitations on loans and 
extensions of credit from an institution to its executive officers, directors 
and principal stockholders and each of their related interests. 

   ACTIVITIES LIMITATIONS. A unitary savings and loan holding company, such 
as the Company, whose sole insured institution subsidiary qualifies as a QTL 
(described below) generally has the broadest authority to engage in various 
types of business activities. A holding company that acquires 

                               A-25           
<PAGE>
another institution and maintains it as a separate subsidiary or whose sole 
subsidiary fails to meet the QTL test will become subject to the activities 
limitations applicable to multiple savings and loan holding companies. 

   In general, a multiple savings and loan holding company (or subsidiary 
thereof that is not an insured institution) may not commence, or continue for 
more than a limited period of time after becoming a multiple savings and loan 
holding company (or a subsidiary thereof), any business activity other than 
(i) furnishing or performing management services for a subsidiary insured 
institution, (ii) conducting an insurance agency or an escrow business, (iii) 
holding, managing or liquidating assets owned by or acquired from a 
subsidiary insured institution, (iv) holding or managing properties used or 
occupied by a subsidiary insured institution, (v) acting as trustee under 
deeds of trust, (vi) those activities previously directly authorized by the 
OTS by regulation as of March 5, 1987 to be engaged in by multiple savings 
and loan holding companies, or (vii) subject to prior approval of the OTS, 
those activities authorized by the Federal Reserve Board as permissible for 
bank holding companies. These restrictions do not apply to a multiple savings 
and loan holding company if (a) all, or all but one, of its insured 
institution subsidiaries were acquired in emergency thrift acquisitions or 
assisted acquisitions and (b) all of its insured institution subsidiaries are 
QTLs. 

SAVINGS INSTITUTION REGULATIONS 

   Federal savings institutions such as the Bank are chartered by the OTS, 
are members of the FHLB system, and have their deposits insured by the SAIF. 
They are subject to comprehensive OTS and FDIC regulations that are intended 
primarily to protect depositors. SAIF-insured, federally chartered 
institutions may not enter into certain transactions unless applicable 
regulatory tests are met or they obtain necessary approvals. They are also 
required to file reports with the OTS describing their activities and 
financial condition, and periodic examinations by the OTS test compliance by 
institutions with various regulatory requirements, some of which are 
described below. 

   INSURANCE OF ACCOUNTS. The Bank's deposits are insured by the SAIF up to 
$100,000 for each insured account holder, the maximum amount currently 
permitted by law. Under the FDIC regulations implementing risk-based 
insurance premiums, institutions are divided into three groups--well 
capitalized, adequately capitalized and undercapitalized--based on criteria 
consistent with those established pursuant to the prompt corrective action 
provisions of the FDICIA. See "--Prompt Corrective Action" below. Each of 
these groups is further divided into three subgroups, based on a subjective 
evaluation of supervisory risk to the insurance fund posed by the 
institution. 

   As an insurer, the FDIC issues regulations and conducts examinations of 
its insured members. SAIF insurance of deposits may be terminated by the 
FDIC, after notice and hearing, upon a finding that an institution has 
engaged in unsafe and unsound practices, cannot continue operations because 
it is in an unsafe and unsound condition, or has violated any applicable law, 
regulation, rule, order or condition imposed by the OTS or FDIC. When 
conditions warrant, the FDIC may impose less severe sanctions as an 
alternative to termination of insurance. The Bank's management does not know 
of any present condition pursuant to which the FDIC would seek to impose 
sanctions on the Bank or terminate insurance of its deposits. 

   REGULATORY CAPITAL REQUIREMENTS. As mandated by the FIRREA, the OTS 
adopted capital standards under which savings institutions must currently 
maintain (i) a tangible capital requirement of 1.5% of tangible assets, (ii) 
a leverage (or core capital) ratio of 3.0% of adjusted tangible assets, and 
(iii) a risk-based capital requirement of 8.0% of risk-weighted assets. These 
requirements (which cannot be less stringent than those applicable to 
national banks) apply to the Bank. Under current law and regulations, there 
are no capital requirements directly applicable to the Company. See also 
"--Changes to Capital Requirements" below. 

   Under the current OTS regulations, "tangible capital" includes common 
stockholders' equity, noncumulative perpetual preferred stock and related 
paid-in capital, certain qualifying non-withdrawable accounts and pledged 
deposits, and minority interests in fully consolidated subsidiaries, 

                               A-26           
<PAGE>
less intangible assets (except certain purchased mortgage servicing rights) 
and specified percentages of debt and equity investments in certain 
subsidiaries. "Core capital" is tangible capital plus limited amounts of 
intangible assets meeting marketability criteria. The "risk-based capital" 
requirement provides that an institution's total capital must equal 8% of 
risk-weighted assets. Certain institutions will be required to deduct an 
interest rate risk component from their total capital, as described below. 
"Total capital" equals core capital plus "supplementary capital" (which 
includes specified amounts of cumulative preferred stock, certain 
limited-life preferred stock, subordinated debt and other capital 
instruments) in an amount equal to not more than 100% of core capital. 
"Risk-weighted assets" are determined by assigning designated risk weights 
based on the credit risk associated with the particular asset. As provided by 
OTS regulations, representative risk weights include: 0% for cash and assets 
that are backed by the full faith and credit of the United States; 20% for 
cash items in the process of collection, FHLB stock, agency securities not 
backed by the full faith and credit of the United States and certain 
high-quality mortgage-related securities; 50% for certain revenue bonds, 
qualifying mortgage loans, certain non-high-quality mortgage-related 
securities and certain qualifying residential construction loans; and 100% 
for consumer, commercial and other loans, repossessed assets, assets that are 
90 or more days past due, and all other assets. 

   As of September 30, 1996, the Bank's tangible, core and risk-based capital 
ratios were 7.0%, 7.0% and 14.2%, respectively. 

   The OTS regulatory capital regulations take into account a savings 
institution's exposure to the risk of loss from changing interest rates. 
Under the regulations, a savings institution with an above normal level of 
interest rate risk exposure will be required to deduct an interest rate risk 
("IRR") component from its total capital when determining its compliance with 
the risk-based capital requirements. An "above normal" level of interest rate 
risk exposure is a projected decline of 2% in the net present value of an 
institution's assets and liabilities resulting from a 2% swing in interest 
rates. The IRR component will equal one-half of the difference between the 
institution's measured interest rate exposure and the "normal" level of 
exposure. Savings institutions are required to file data with the OTS that 
the OTS will use to calculate, on a quarterly basis, the institutions' 
measured interest rate risk and IRR components. The IRR component to be 
deducted from capital is the lowest of the IRR components for the preceding 
three quarters. The OTS may waive or defer an institution's IRR component on 
a case-by-case basis. Implementation of the IRR requirements have been 
delayed. As of September 30, 1996, the Company would have been required to 
deduct an IRR component from its total capital when determining its 
compliance with the Bank's risk-based capital requirements; however, the Bank 
would continue to be well capitalized. 

   If an institution becomes categorized as "undercapitalized" under the 
definitions established by the "prompt corrective action" provisions of the 
FDICIA, it will become subject to certain restrictions imposed by the FDICIA. 
See "--Prompt Corrective Action" below. 

   PROMPT CORRECTIVE ACTION. The OTS and other federal banking regulators 
have established capital levels for institutions to implement the "prompt 
corrective action" provisions of the FDICIA. Based on these capital levels, 
insured institutions will be categorized as well capitalized, adequately 
capitalized, undercapitalized, significantly undercapitalized or critically 
undercapitalized. The FDICIA requires federal banking regulators, including 
the OTS, to take prompt corrective action to solve the problems of those 
institutions that fail to satisfy their applicable minimum capital 
requirements. The level of regulatory scrutiny and restrictions imposed 
become increasingly severe as an institution's capital level falls. 

   A "well capitalized" institution must have risk-based capital of 10% or 
more, core capital ratio of 5% or more and Tier 1 risk-based capital (based 
on the ratio of core capital to risk-weighted assets) of 6% or more and may 
not be subject to any written agreement, order, capital directive, or prompt 
corrective action directive issued by the OTS. The Bank is a well capitalized 
institution under the definitions as adopted. An institution will be 
categorized as "adequately capitalized" if it has total risk-based capital of 
8% or more, Tier 1 risk-based capital of 4% or more, and core capital of 4% 
or 

                               A-27           
<PAGE>
more; "undercapitalized" if it has total risk-based capital of less than 8%, 
Tier 1 risk-based capital of less than 4%, or core capital of less than 4%; 
"significantly undercapitalized" if it has total risk-based capital of less 
than 6%, Tier 1 risk-based capital of less than 3%, or core capital of less 
than 3%; and "critically undercapitalized" if it has a ratio of tangible 
equity to total assets that is equal to less than 2%. 

   In the case of an institution that is categorized as "undercapitalized," 
such an institution must submit a capital restoration plan to the OTS. An 
undercapitalized depository institution generally will not be able to acquire 
other banks or thrifts, establish additional branches, pay dividends, or 
engage in any new lines of business unless consistent with its capital plan. 
A "significantly undercapitalized" institution will be subject to additional 
restrictions on its affiliate transactions, the interest rates paid by the 
institution on its deposits, the institution's asset growth, compensation of 
senior executive officers, and activities deemed to pose excessive risk to 
the institution. Regulators may also order a significantly undercapitalized 
institution to hold elections for new directors, terminate any director or 
senior executive officer employed for more than 180 days prior to the time 
the institution became significantly undercapitalized, or hire qualified 
senior executive officers approved by the regulators. 

   The FDICIA provides that an institution that is "critically 
undercapitalized" must be placed in conservatorship or receivership within 90 
days of becoming categorized as such unless the institution's regulator and 
the FDIC jointly determine that some other course of action would result in a 
lower resolution cost to the institution's insurance fund. Thereafter, the 
institution's regulator must periodically reassess its determination to 
permit a particular critically undercapitalized institution to continue to 
operate. A conservator or receiver must be appointed for the institution at 
the end of an approximately one-year period following the institution's 
initial classification as critically undercapitalized unless a number of 
stringent conditions are met, including a determination by the regulator and 
the FDIC that the institution has positive net worth and a certification by 
such agencies that the institution is viable and not expected to fail. 

   The final rules establishing the capital levels for purposes of the FDICIA 
also indicate that the federal regulators intend to lower or eliminate the 
core capital requirement from the definitions of well capitalized, adequately 
capitalized and undercapitalized after the requirement to deduct an IRR 
component from total capital becomes effective. This action has not yet been 
taken. See "--Regulatory Capital Requirements" above. 

   In addition to the foregoing prompt corrective action provisions, the 
FDICIA also sets forth requirements that the federal banking agencies, 
including the OTS, review their capital standards every two years to ensure 
that their standards require sufficient capital to facilitate prompt 
corrective action and to minimize loss to the SAIF and the BIF. 

   RESTRICTIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS. The current OTS 
regulation applicable to the payment of dividends or other capital 
distributions by savings institutions imposes limits on capital distributions 
based on an institution's regulatory capital levels and net income. An 
institution that meets or exceeds all of its capital requirements (both 
before and after giving effect to the distribution) and is not in need of 
more than normal supervision would be a "Tier 1 association." A Tier 1 
association may make capital distributions during a calendar year of up to 
the greater of (i) 100% of net income for the current calendar year plus 50% 
of its capital surplus or (ii) or the amount permitted for a "Tier 2 
association" which is 75% of its net income over the most recent four 
quarters. Any additional capital distributions would require prior regulatory 
approval. The Bank currently exceeds its fully phased-in capital requirements 
and qualifies as a Tier 1 association under the regulation. A "Tier 3 
association" is defined as an institution that does not meet all of the 
minimum regulatory capital requirements and therefore may not make any 
capital distributions without the prior approval of the OTS. 

   Savings institutions must provide the OTS with at least 30 days' written 
notice before making any capital distributions. All such capital 
distributions are also subject to the OTS' right to object to a distribution 
on safety and soundness grounds. 

                               A-28           

<PAGE>

   The OTS has proposed regulations that would revise the current capital 
distribution restrictions. Under the proposal a savings association may make 
a capital distribution without notice to the OTS (unless it is a subsidiary 
of a holding company) provided that it has a CAMEL 1 or 2 rating, is not of 
supervisory concern, and would remain adequately capitalized (as defined in 
the OTS prompt corrective action regulations) following the proposed 
distribution. Savings associations that would remain adequately capitalized 
following the proposed distribution but do not meet the other noted 
requirements must notify the OTS 30 days prior to declaring a capital 
distribution. The OTS stated it will generally regard as permissible that 
amount of capital distributions that do not exceed 50% of the institution's 
excess regulatory capital plus net income to date during the calendar year. 
As under the current rule, the OTS may object to a capital distribution if it 
would constitute an unsafe or unsound practice. No assurance may be given as 
to whether or in what form the regulations may be adopted. 

   QUALIFIED THRIFT LENDER TEST. Pursuant to amendments effected by the 
FDICIA, a savings institution will be a QTL if its qualified thrift 
investments equal or exceed 65% of its portfolio assets on a monthly average 
basis in nine of every 12 months. Qualified thrift investments, under the 
revised QTL test, include (i) certain housing-related loans and investments, 
(ii) certain obligations of the FSLIC, the FDIC, the FSLIC Resolution Fund 
and the RTC, (iii) loans to purchase or construct churches, schools, nursing 
homes and hospitals (subject to certain limitations), (iv) consumer loans 
(subject to certain limitations), (v) shares of stock issued by any FHLB, and 
(vi) shares of stock issued by the FHLMC or the FNMA (subject to certain 
limitations). Portfolio assets under the revised test consist of total assets 
minus (a) goodwill and other intangible assets, (b) the value of properties 
used by the savings institution to conduct its business, and (c) certain 
liquid assets in an amount not exceeding 20% of total assets. 

   Any savings institution that fails to become or remain a QTL must either 
convert to a national bank charter or be subject to restrictions specified in 
the OTS regulations. Any such savings institution that does not become a bank 
will be: (i) prohibited from making any new investment or engaging in 
activities that would not be permissible for national banks; (ii) prohibited 
from establishing any new branch office in a location that would not be 
permissible for a national bank in the institution's home state; (iii) 
ineligible to obtain new advances from any FHLB; and (iv) subject to 
limitations on the payment of dividends comparable to the statutory and 
regulatory dividend restrictions applicable to national banks. Also, 
beginning three years after the date on which the savings association ceases 
to be a QTL, the savings association would be prohibited from retaining any 
investment or engaging in any activity not permissible for a national bank 
and would be required to repay any outstanding advances to any FHLB. A 
savings institution may requalify as a QTL if it thereafter complies with the 
QTL test. At September 30, 1996, the Bank exceeded the QTL requirements. 

   FEDERAL HOME LOAN BANK SYSTEM. The Bank is a member of the FHLB system, 
which consists of 12 regional Federal Home Loan Banks governed and regulated 
by the Federal Housing Finance Board. The Federal Home Loan Banks provide a 
central credit facility for member institutions. The Bank, as a member of the 
FHLB of Atlanta, is required to acquire and hold shares of capital stock in 
the FHLB of Atlanta in an amount at least equal to the greater of 1% of the 
aggregate principal amount of its unpaid residential mortgage loans, home 
purchase contracts and similar obligations as of the close of each calendar 
year, or 5% of its borrowings from the FHLB of Atlanta (including advances 
and letters of credit issued by the FHLB on the Bank's behalf). The Bank is 
currently in compliance with this requirement, with a $12.2 million 
investment in stock of the FHLB of Atlanta as of September 30, 1996. 

   The FHLB of Atlanta makes advances to members in accordance with policies 
and procedures periodically established by the Federal Housing Finance Board 
and the Board of Directors of the FHLB of Atlanta. Currently outstanding 
advances from the FHLB of Atlanta are required to be secured by a member's 
shares of stock in the FHLB of Atlanta and by certain types of mortgages and 
other assets. The FIRREA further limited the eligible collateral in certain 
respects. Interest rates charged for advances vary depending on maturity, the 
cost of funds to the FHLB of Atlanta and the purpose of the borrowing. As of 
September 30, 1996, advances from the FHLB of Atlanta totaled $237.0 million. 
See Note 8 of the Notes to the Company's Consolidated Financial Statements. 
The FIRREA restricted the amount of FHLB advances that a member institution 
may obtain, and in some 

                               A-29           
<PAGE>
circumstances requires repayment of outstanding advances, if the institution 
does not meet the QTL test. See "--Qualified Thrift Lender Test," above. 

   LIQUIDITY. OTS regulations currently require member savings institutions 
to maintain for each calendar month an average daily balance of liquid assets 
(cash and certain time deposits, securities of certain mutual funds, bankers' 
acceptances, corporate debt securities and commercial paper, and specified 
U.S. government, state government and federal agency obligations) equal to at 
least 5% of its average daily balance during the preceding calendar month of 
net withdrawable deposits and short-term borrowings (generally borrowings 
having maturities of one year or less). An institution must also maintain for 
each calendar month an average daily balance of short-term liquid assets 
(generally those having maturities of one year or less) equal to at least 1% 
of its average daily balance during the preceding calendar month of net 
withdrawable accounts and short-term borrowings. The Director of the OTS may 
vary this liquidity requirement from time to time within a range of 4% to 
10%. Monetary penalties may be imposed for failure to meet liquidity 
requirements. For the month of September 1996, the Bank's liquidity ratio was 
3.80%, and its short-term liquidity ratio, which must be at least 1%, was 
6.75%. 

   COMMUNITY REINVESTMENT ACT. Under the Community Reinvestment Act (the 
"CRA"), as implemented by the OTS regulations, a savings institution has a 
continuing and affirmative obligation consistent with its safe and sound 
operation to help meet the credit needs of its entire community, including 
low and moderate income neighborhoods. The CRA does not establish specific 
lending requirements or programs for financial institutions nor does it limit 
an institution's discretion to develop the types of products and services 
that it believes are best suited to its particular community, consistent with 
the CRA. The CRA requires the OTS, in connection with its examination of a 
financial institution, to assess the institution's record of meeting the 
credit needs of its community and to take such records into account in its 
evaluation of certain applications. The FIRREA amended the CRA to require 
public disclosure of an institution's CRA rating and to require that the OTS 
provide a written evaluation of an institution's CRA performance utilizing a 
four-tiered descriptive rating system in lieu of the existing five-tiered 
numerical rating system. Based upon an OTS examination in fiscal 1995, the 
Bank's CRA rating is satisfactory. 

   Effective July 1, 1995, the OTS together with the other federal banking 
agencies, adopted a joint rule amending each of their regulations concerning 
the CRA. Subject to certain exceptions and elections, the new regulations 
prescribe three tests for the evaluation of a savings institution's 
performance. The lending test evaluates a savings institution's record of 
helping to meet the credit needs of its assessment area through its lending 
activities by considering an institution's home mortgage, small business, 
small farm, and community development lending. The investment test evaluates 
a savings institution's record of helping to meet the credit needs of its 
assessment area through qualified investments that benefit its assessment 
area or a broader statewide or regional area including the assessment area. 
Finally, the service test evaluates a savings institution by analyzing both 
the availability and the effectiveness of the institution's systems for 
delivering retail banking services and the extent and innovativeness of its 
community development services. Based upon the savings institution's 
performance under the lending, investment and service tests, and any other 
tests which may be applicable to the institution under the new regulations, 
the OTS will assign the savings institution one of the same four ratings 
prescribed under current regulations. Additionally, under the new 
regulations, the OTS will continue to consider an institution's record of 
performance under the CRA in the same manner and for the same purposes as 
required under current regulations. 

   These new regulations, while effective July 1, 1995, will be implemented 
over a two-year time frame. A savings institution may elect to be evaluated 
under the revised performance tests beginning January 1, 1996, although the 
Company has not made such election. Absent such an election, these revised 
performance tests will not become mandatory and will not be deemed to replace 
the current regulations described above until July 1, 1997. 


                               A-30           
<PAGE>
LOANS-TO-ONE-BORROWER LIMITATIONS 


   The FIRREA provided that loans-to-one borrower limits applicable to 
national banks apply to savings institutions. Generally, under current 
limits, loans and extensions of credit outstanding at one time to a single 
borrower shall not exceed 15% of the savings institution's unimpaired capital 
and unimpaired surplus. Loans and extensions of credit fully secured by 
certain readily marketable collateral may represent an additional 10% of 
unimpaired capital and unimpaired surplus. As of September 30, 1996, the Bank 
was in compliance with the loans-to-one-borrower limitations. 

PORTFOLIO POLICY GUIDELINES 

   The Federal Financial Institutions Examination Council issued a 
Supervisory Policy Statement on Securities Activities (the "Policy"), which 
provides guidance to an institution in developing its portfolio policy, 
specifies factors that must be considered when evaluating an institution's 
investment portfolio, and provides guidance on the suitability of acquiring 
and holding certain products, such as mortgage derivative products, in its 
investment portfolio. The Policy, among other things, defines "high-risk 
mortgage securities" and provides that such securities are not suitable 
investment portfolio holdings for depository institutions and that they may 
only be acquired to reduce interest rate risk. The determination of a 
high-risk mortgage security will be based upon a quantitative calculation of 
the average life of the security, and the change in the average life and 
market price sensitivity of the security based on a 300-basis-point shift in 
the yield curve. Currently, the Bank does not hold any high-risk mortgage 
securities. The Policy, however, is applicable to all depository institutions 
and will affect the Bank's ability to invest in certain mortgage securities, 
primarily collateralized mortgage obligations, in the future. 

GENERAL LENDING REGULATIONS 

   The Bank's lending activities are subject to federal and state regulation, 
including the Equal Credit Opportunity Act, the Truth in Lending Act, the 
Real Estate Settlement Procedures Act, the Community Reinvestment Act and the 
laws of Florida, California and other jurisdictions governing discrimination, 
lender disclosure to borrowers, foreclosure procedures and anti-deficiency 
judgments, among other matters. 

FEDERAL RESERVE SYSTEM 

   The Bank is subject to certain regulations promulgated by the Federal 
Reserve Board. Pursuant to such regulations, savings institutions are 
required to maintain reserves against their transaction accounts (primarily 
interest-bearing checking accounts) and non-personal time deposits. The 
balances maintained to meet the reserve requirements imposed by the Federal 
Reserve Board may be used to satisfy liquidity requirements imposed by the 
OTS. In addition, Federal Reserve Board regulations limit the periods within 
which depository institutions must provide availability for and pay interest 
on deposits to transaction accounts. Depository institutions are required to 
disclose their check-hold policies and any changes to those policies in 
writing to customers. The Bank is in compliance with all such Federal Reserve 
Board regulations. 

                                   TAXATION 

   The Company reports its income and expenses under an accrual method of 
accounting and has been filing federal income tax returns on a calendar year 
basis. For 1994 and thereafter, the Company and its subsidiaries have elected 
to file consolidated tax returns on a fiscal year basis ended September 30. 
The Tax Reform Act of 1986 (the "1986 Act"), which was signed into law on 
October 22, 1986, revised the income tax laws applicable to corporations in 
general and to savings institutions, such as the Bank, in particular. Except 
as specifically noted, the discussion below relates to taxable years 
beginning after December 31, 1986. 

                               A-31           
<PAGE>
   The Company has not been notified of a proposed examination by the 
Internal Revenue Service (the "IRS") of its federal income tax returns. 

BAD DEBT RESERVES 

   DEDUCTIONS. The Internal Revenue Code of 1986, as amended (the "Code"), 
currently permits savings institutions, such as the Bank, to establish a 
reserve for bad debts and to make annual additions thereto, which additions 
may, within specified formula limits, be deducted in determining taxable 
income. The bad debt reserve deduction is generally based upon a savings 
institution's actual loss experience (the "experience method"). In addition, 
provided that certain definitional tests relating to the composition of 
assets and sources of income are met, a savings institution was permitted to 
elect annually to compute the allowable addition to its bad debt reserve for 
losses on qualifying real property loans (generally loans secured by improved 
real estate) by reference to a percentage of its taxable income (the 
"percentage of taxable income method"). 

   Under the percentage of taxable income method, a savings institution was 
permitted, in general, to claim a deduction for additions to bad debt 
reserves equal to 8% of the savings institution's taxable income. Taxable 
income for this purpose is defined as taxable income before the bad debt 
deduction, but reduced for any addition to the reserve for non-qualifying 
loans. For this purpose, the taxable income of a savings institution for a 
taxable year is calculated after utilization of net operating loss 
carryforwards. 

   In August 1996, legislation was enacted that repeals the reserve method of 
accounting (including the percentage of taxable income method) used by many 
thrifts, including the Bank, to calculate their bad debt reserve for federal 
income tax purposes. As a result, large thrifts such as the Bank must 
recapture that portion of the reserve that exceeds the amount that could have 
been taken under the specific charge-off method for post-1987 tax years. The 
legislation also requires thrifts to account for bad debts for federal income 
tax purposes on the same basis as commercial banks for tax years beginning 
after December 31, 1995. The recapture will occur over a six-year period, the 
commencement of which will be delayed until the first taxable year beginning 
after December 31, 1997, provided the institution meets certain residential 
lending requirements. The management of the Company does not believe that the 
legislation will have a material impact on the Company or the Bank. 

   DISTRIBUTIONS. Under the Code, a portion of the Bank's bad debt reserves 
may be reduced on account of a "non-dividend" distribution. A distribution is 
a non-dividend distribution to the extent that, for federal income tax 
purposes, (i) it is in redemption of shares, (ii) it is pursuant to a 
liquidation of the institution, or (iii) in the case of a current 
distribution it, together with all other such distributions during the 
taxable year, exceeds the Bank's current and post-1951 accumulated earnings 
and profits. The amount charged against the Bank's bad debt reserves in 
respect of a distribution will be includable in its gross income and will 
equal the amount of such distribution, increased by the amount of federal 
income tax resulting from such inclusion. 

ALTERNATIVE MINIMUM TAX 

   In addition to the income tax, corporations are generally subject to an 
alternative minimum tax at a rate of 20%. The alternative minimum tax is 
imposed on the sum of regular taxable income (with certain adjustments) and 
tax preference items, less any available exemption ("AMTI"). The alternative 
minimum tax is imposed to the extent that it exceeds a corporation's regular 
income tax liability. The items of tax preference that constitute AMTI for 
1990 and thereafter include 75% of the excess of the taxpayer's adjusted 
current earnings over AMTI (determined without regard to this preference and 
prior to any deduction for net operating loss carryforwards or carrybacks). 
Another item of tax preference is the excess of the bad debt deduction over 
the amount allowable under the actual loss experience method. In addition, 
net operating loss carryforwards cannot offset more than 90% of AMTI. 

                               A-32           
<PAGE>
INTEREST ALLOCABLE TO TAX-EXEMPT OBLIGATIONS 

   The 1986 Act eliminates for financial institutions the deduction for 
interest expense allocable to the purchase or carrying of most tax-exempt 
obligations for taxable years ending after December 31, 1986, with respect to 
tax-exempt obligations acquired after August 7, 1986 excluding certain 
financial institution-qualified issues. For all qualified issues and for 
non-qualified tax-exempt obligations acquired after 1982 and before August 7, 
1986, 20% of allocable interest expense deductions will be disallowed. 

STATE TAXATION 

   The State of Florida imposes a corporate franchise tax on the Company, at 
a rate of 5% of the Company's taxable income as determined for Florida 
franchise tax purposes. Taxable income for this purpose is based on federal 
taxable income with certain adjustments. A credit against the franchise tax, 
for Florida intangible taxes paid, is allowable in an amount equal to the 
lesser of (i) the amount of such intangible taxes paid or (ii) 65% of the 
franchise tax. 

                               A-33           
<PAGE>
ITEM 2. PROPERTIES. 


   The executive and administrative offices of the Company and the Bank and 
the Coral Gables branch are located at 255 Alhambra Circle, Coral Gables, 
Florida 33134. On November 15, 1996 the Company completed the purchase of 
Suncoast Savings and Loan Association FSA ("Suncoast"). Suncoast had six 
branch offices, two mortgage origination offices and several other facilities 
which were acquired by the Company. The Company owns electronic data 
processing equipment for its exclusive use, which consists of personal 
computers and peripherals and software having an aggregate net book value of 
approximately $330,000 as of September 30, 1996. 

   The following table sets forth the location of, and certain additional 
information regarding, the Company's and the Bank's executive and 
administrative offices and branches, including Suncoast properties. The total 
net book value of the Company's premises as of September 30, 1996 which 
excludes the Suncoast properties was approximately $1.1 million. 


<TABLE>
<CAPTION>
                                        NET BOOK VALUE OF      LEASE EXPIRATION DATE 
              LOCATION                LEASEHOLD IMPROVEMENTS     AND RENEWAL TERMS     SQUARE FOOTAGE 
- ----------------------------------- ----------------------- ----------------------  -----------------
<S>                                  <C>                      <C>                      <C>
Executive and 
administrative offices, and 
savings branches .................. 
Boca Raton branch .................           $80,637         1999                          2,442 
 21222 St. Andrews Boulevard #11                              (3 options to renew 
 Boca Raton, Florida 33434                                    for 3 years each) 
Boynton Beach branch ..............          $139,182         2001                          2,933 
 117 North Congress Avenue ........                           (2 options to renew 
 Boynton Beach, Florida 33426  ....                           for 5 years each) 
Coral Gables branch ...............          $543,891         2004                         14,097 
 255 Alhambra Circle                                          (2 options to renew 
 Coral Gables, Florida 33134                                  for 5 years) 
Coral Springs branch ..............           $22,901         2001                          2,805 
 1307 University Drive                                        (2 options to renew 
 Coral Springs, Florida 33071                                 for 5 years each) 
Deerfield Beach branch 
and Commercial Real Estate office            $217,268         1998                          4,000 
 2201 West Hillsboro Boulevard                                (2 options to renew 
 Deerfield Beach, Florida 33442                               for 5 years each) 
Delray Beach branch ...............           $16,135         1995                          4,000 
 7431-39 West Atlantic Avenue                                 (3 options to renew 
 Delray Beach, Florida 33446                                  for 5 years each) 
East Delray Beach branch ..........             (5)           2001                          4,059 
 1177 George Bush Boulevard, #102                             (1 option to renew 
 Delray Beach, Florida                                        for 5 years) 
Hallandale branch .................             (5)                    -- (1)(3)            4,500 
 501 Golden Isles Drive 
 Hallandale, Florida 
Hollywood branch ..................             (5)                    -- (1)(2)           12,200 
 4350 Sheridan Street 
 Hollywood, Florida 
Lauderdale-by-the-Sea branch  .....             (5)                    -- (1)               5,000 
 227 Commercial Boulevard 
 Lauderdale-by-the-Sea, Florida 

                               A-34          
<PAGE>
                                        NET BOOK VALUE OF      LEASE EXPIRATION DATE 
              LOCATION                LEASEHOLD IMPROVEMENTS     AND RENEWAL TERMS     SQUARE FOOTAGE 
- ----------------------------------- ----------------------- ----------------------  ------------------
Pembroke Pines branch .............            (5)            2,000                         3,500 
 100 South Flamingo Road                                      (1 option to renew 
 Pembroke Pines, Florida                                      for 5 years) 
Pompano Beach branch ..............            (5)                     --    (1)            7,600 
 1313 North Ocean Boulevard 
 Pompano Beach, Florida ........... 
South Miami branch ................          $43,059          1998                          6,100 
 6075 Sunset Drive 
 South Miami, Florida 33143 
Tamarac branch ....................          $32,148          2002                          3,531 
 5779 North University Drive                                  (1 option to renew 
 Tamarac, Florida 33321                                       for 5 years) 
West Palm Beach branch ............          $36,379          2001                          3,740 
 2911C North Military Trail  ......                           (2 options to renew 
 West Palm Beach, Florida 33409                               for 5 years each) 
Mortgage Origination office  ......            (5)            1998                          1,129 
 7700 North Kendall Drive, #506 
 Miami, Florida ................... 
Mortgage Origination office  ......            (5)            2000                         32,850 
 Presidential Circle                                          (2 options to renew 
 4000 Hollywood Boulevard                                     for 5 years each) 
 Hollywood, Florida ............... 
Storage Warehouses ................            (5)            1996                          1,500 
 1009 South 21st Avenue 
 Hollywood, Florida 
1017 South 21st Avenue                         (5)            1996                          2,322 
 Hollywood, Florida 
Other .............................            (5)            1998                          5,371 
 1177 George Bush Boulevard, #200                             (1 option to renew 
 Delray Beach, Florida ............                           for 3 years)(4) 
4340 Sheridan Street ..............            (5)                     -- (1)(4)            4,764 
 Hollywood, Florida 
6101 Sunset Drive 
 South Miami, Florida 33143  ......               --          1998                          4,000 
</TABLE>

- --------
(1) The Bank owns the facility. 

(2) A savings branch occupies 3,100 square feet. The remainder of the 
    building is leased by unrelated parties. 

(3) The Bank leases 1,400 square feet to unrelated parties. 

(4) The entire space is currently sub-leased to an unrelated party 

(5) Prior Suncoast properties acquired on November 15, 1996. 

                               A-35           

<PAGE>

ITEM 3. LEGAL PROCEEDINGS. 

   The Company and its subsidiaries, from time to time, are involved as 
plaintiff or defendant in various legal actions arising in the normal course 
of their businesses. While the ultimate outcome of any such proceedings 
cannot be predicted with certainty, it is the opinion of management that no 
proceeding exist, either individually or in the aggregate, that, if 
determined adversely to the Company and its subsidiaries, would have a 
material adverse effect on the Company's consolidated financial condition, 
results of operations or cash flows. 

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. 

   No matters were submitted to a vote of the Company's security holders 
during the fourth quarter of the fiscal year ended September 30, 1996. 

ITEM 4A. EXECUTIVE OFFICERS OF THE REGISTRANT 

   The following table sets forth information concerning the executive 
officers and directors of the Company and the Bank. 

<TABLE>
<CAPTION>
                                                     POSITIONS WITH COMPANY 
          NAME          AGE                          AND BUSINESS EXPERIENCE 
          ----          ---                          -----------------------
<S>                      <C>    <C>
Alfred R. Camner         52     Director, Chairman of the Board, Chief Executive Officer and President 
                                of the Company (1993 to present); Director, Chairman of the Board and Chief 
                                Executive Officer and President (1984 to present) of the Bank; Senior Managing 
                                Director (1996 to present) and Managing Director of Stuzin and Camner, 
                                Professional Association, attorneys-at-law (1973 to present); Director 
                                and member of the executive committee of the Board of Directors of Loan 
                                America Financial Corporation, a national mortgage banking company (1985 
                                to 1994); Director of CSW Associates, Inc., an asset management firm (1990 
                                to 1995). 

Lawrence H. Blum         53     Director and Vice Chairman of the Board of the Company (1993 to present) 
                                and the Bank (1984 to present); Managing Director (1992 to present) and 
                                partner (1974 to present) of Rachlin, Cohen & Holtz, certified public 
                                accountants. 

Albert J. Finch(1)       59     Director and Vice Chairman of the Company and the Bank (November 1996 to 
                                present); President and sole owner of Finch Financial, Inc., a financial 
                                consulting firm (November 1996 to present); Director, Chairman of the Board 
                                and Chief Executive Officer of Suncoast (1985 to November 1996); Chief 
                                Operating Officer and President of Suncoast (1992 to November 1996). 

James A. Dougherty       46     Director (December 1995 to present) and Executive Vice President of the 
                                Company (1994 to present); Director, Executive Vice President and Chief 
                                Operating Officer of the Bank (1994 to present); Executive Vice President 
                                of Retail Banking of Intercontinental Bank (1989 to 1994). 

                                      A-36
<PAGE>
                                                     POSITIONS WITH COMPANY 
          NAME          AGE                          AND BUSINESS EXPERIENCE 
          ----          ---                          -----------------------

Earline G. Ford          53     Director, Executive Vice President and Treasurer of the Company (1993 to 
                                present); Director (1984 to present), Executive Vice President (1990 to 
                                present), Senior Vice President--Administration (1988 to 1990), Treasurer 
                                (1984 to present) and Vice President--Administration (1984 to 1988) of 
                                the Bank; Legal Administrator of Stuzin and Camner, Professional Association, 
                                attorneys-at-law (1973 to 1996); Vice Chairman of CSW Associates, Inc., 
                                an asset management firm (1990 to 1995). 

Marc D. Jacobson         54     Director and Secretary of the Company (1993 to present) and the Bank (1984 
                                to present); Vice President of Head-Beckham Insurance Agency, Inc. (1990 
                                to present); President and principal owner of American Central Insurance 
                                Agency, Inc. (1969 to 1990). 

Allen M. Bernkrant       65     Director of the Company (1993 to present) and the Bank; private investor 
                                in Miami, Florida (1990 to present); Chairman, President and principal 
                                owner of Southern General Diversified, Inc., manufacturer and distributor 
                                of recreational equipment (1960 to 1990). 

Irving P. Cohen(1)       55     Director of the Company and the Bank (November 1996 to present); Director 
                                of Suncoast (1988 to 1996); Partner, Thompson Hine & Flory, attorneys at 
                                law (1995 to present); Partner, Semmes Bowen & Semmes, attorneys at law 
                                (1990 to 1995). 

Bruce Friesner           71     Director of the Company (1996 to present) and the Bank (1996 to present); 
                                Director of Loan America Financial Corporation (1990-1994); Partner of 
                                F&G Associates, a commercial real estate development company (1972 to 
                                present). 

Patricia L. Frost        58     Director of the Company (1993 to present) and the Bank; private investor 
                                in Miami, Florida; Principal of West Laboratory School, Coral Gables, Florida 
                                (1970 to 1993). 

Sandra Goldstein         55     Director of the Company and the Bank (1993 to present); Real estate broker, 
                                Sandra Goldstein & Associates, Inc. (1995 to present); Codina-Klein Realty, 
                                Inc. (1989 to 1995); Broker/salesperson with L.J. Hooker International, 
                                Inc., a real estate agency (1986 to 1989). 

Elia J. Gusti(1)         62     Director of the Company and the Bank (November 1996 to present); Director 
                                of Suncoast (1990 to 1996); President and principal owner of Lee Guisti 
                                Realty, Inc., a real estate and mortgage brokerage firm (1982 to present). 

Marc Lipsitz             55     Director of the Company (1996 to present); Managing Director (1996 to present) 
                                of Stuzin & Camner, P.A.; General Counsel of Jefferson National Bank 
                                (1993-1996); Partner, Stroock Stroock & Lavan, attorneys at law (1991-1993). 

Robert D. Lurie          50     Director of the Company (1993 to present) and the Bank (1993-1996); Chairman, 
                                President and principal owner of Resources for Child Care Management, Inc., 
                                a provider of child care services to companies (1985 to 1995); Chairman 
                                of Corporate Childcare, Inc. (beginning in 1995). 

                               A-37           
<PAGE>
                                                     POSITIONS WITH COMPANY 
          NAME          AGE                          AND BUSINESS EXPERIENCE 
          ----          ---                          -----------------------

Norman E. Mains(1)       53     Director of the Company and the Bank (November 1996 to present); Director 
                                of Suncoast (1985 to 1986); Chief Economist and Director of Research for 
                                the Chicago Mercantile Exchange (1994 to present); President and Chief 
                                Operating Officer of Rodman & Renshaw Capital Group, Inc., a securities 
                                broker/dealer firm (1991 to 1994). 

Neil Messinger           58     Director of the Company (1996 to present) and the Bank (1996 to present); 
                                radiologist; President (1986 to present), Radiological Associates, P.A.; 
                                Chairman (1986 to present) of Imaging Services of Baptist Hospital. 

Christina Cuervo Migoya  31     Director of the Company and the Bank (1995 to present); Assistant City 
                                Manager and Chief of Staff of the City of Miami (1992 to present); Assistant 
                                Vice President of United National Bank (1992); Assistant Vice President, 
                                First Union National Bank/Southeast Bank (1986 to 1992). 

Anne W. Solloway         79     Director of the Company and the Bank (1993 to present); private investor 
                                in Miami, Florida. 

OFFICERS OF THE COMPANY 
  AND/OR THE BANK WHO 
  ARE NOT DIRECTORS: 

Charles A. Arnett        48     Executive Vice President of the Bank (beginning in 1995); Executive Vice 
                                President of Intercontinental Bank (1991 to 1995); President and Chief 
                                Executive Officer of Northridge Bank (1990-1991). 

Samuel A. Milne          46     Executive Vice President (1996 to present) and Senior Vice President and 
                                Chief Financial Officer of the Company and the Bank (May 1995 to present); 
                                Senior President and Chief Financial Officer, Consolidated Bank (1992 to 
                                1995); Senior Vice President, Southeast Bank (1984 to 1991) 

Donald Putnam            40     Executive Vice President of the Bank (1996 to present); Senior Vice President 
                                and Regional Sales Manager, NationsBank of Florida, N.A. (1996); Senior 
                                Vice President of Citizens Federal Bank, a Federal Savings Bank (1994 to 
                                1996); First Vice President (1987-1994). 

Nancy L. Ashton          42     Senior Vice President and Assistant Secretary of the Company (1993 to present); 
                                Senior Vice President (1990 to present), Vice President (1988 to 1990), 
                                and Assistant Vice President (1984 to 1988) of the Bank. 

Jessica Atkinson         44     Senior Vice President of the Bank (beginning in 1995); Vice President (1991 
                                to 1995) and Southeast Regional Director (1989 to 1991) of American Savings 
                                of Florida, F.S.B. 

Pedro J. Gomez           42     Senior Vice President of the Bank (beginning in 1995); Vice President, 
                                First Union National Bank of Florida (1991 to 1995); Vice President of 
                                Southeast Bank, N.A. (1978 to 1991). 

Anne Lehner-Garcia       35     Senior Vice President and Secretary of the Bank (1993 to present); Senior 
                                Vice President (1990 to present), Vice President (1987 to 1990) and Assistant 
                                Vice President (1986 to 1987) of the Bank. 

                               A-38           
<PAGE>
                                                     POSITIONS WITH COMPANY 
          NAME          AGE                          AND BUSINESS EXPERIENCE 
          ----          ---                          -----------------------

Teresa Pacin             42     Senior Vice President of the Bank (beginning in 1995); Vice President, 
                                NationsBank of Florida, N.A. (1994 to 1995); Vice President, First Union 
                                National Bank of Florida (1985 to 1994). 
</TABLE>


- -----------
(1) Under the merger agreement with Suncoast, Messrs. Mains, Guisti, and 
    Cohen were appointed directors of the Company and the Bank, and Mr. Finch 
    was appointed as a Director and a Vice Chairman of the Company and 
    BankUnited. 


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

   All executive officers serve at the discretion of the Board of Directors 
and are elected annually by the Board. 

                               A-39           
<PAGE>
                                   PART II 


ITEM 5. MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDERS 
        MATTERS 

STOCK INFORMATION 

   The Company's Class A Common Stock, $.01 par value ("Class A Common 
Stock"), is traded in the over-the-counter market and quoted in the Nasdaq 
Stock Market, ("Nasdaq"). The Company's Class B Common Stock, $.01 par value 
("Class B Common Stock"), is not currently traded on any established public 
market. 

   At December 11, 1996, there were 430 and 19 holders of record of the 
Company's Class A Common Stock and Class B Common Stock, respectively. The 
number of holders, of record of the Class A Common Stock includes nominees of 
various depository trust companies for an undeterminable number of individual 
stockholders. Class B Common Stock is convertible into Class A Common Stock 
at a ratio (subject to adjustment on the occurrence of certain events) of one 
share of Class A Common Stock for each Class B share surrendered for 
conversion. 

   There were no common stock dividends declared or paid in fiscal 1996 or 
1995. See Note 11 to the Company's Consolidated Financial Statements for a 
discussion of restrictions on the Bank's payment of dividends to the Company. 

   The following tables set forth, for the periods indicated, the range of 
hgh and low bid prices for the Class A Common Stock quoted on Nasdaq. Stock 
price data in the Nasdaq reflects inter-dealer prices, without retail 
mark-up, mark-down or commission, and may not necessarily represent actual 
transactions. 


<TABLE>
<CAPTION>
                                          CLASS A COMMON 
                                               STOCK 
                                        ------------------
                                               PRICE 
                                        ------------------
                                          HIGH       LOW 
                                        -------- --------
<S>                                     <C>       <C>
Fiscal Year Ended September 30, 1996: 
  1st Quarter ........................    $8.75     $6.00 
  2nd Quarter ........................    $8.50     $6.50 
  3rd Quarter ........................    $8.50     $7.25 
  4th Quarter ........................    $8.25     $7.25 
Fiscal Year Ended September 30, 1995: 
  1st Quarter ........................    $7.00     $4.50 
  2nd Quarter ........................    $6.25     $4.75 
  3rd Quarter ........................    $7.00     $5.00 
  4th Quarter ........................    $8.75     $7.13 
</TABLE>


                               A-40           

<PAGE>

ITEM 6. SELECTED FINANCIAL DATA 

<TABLE>
<CAPTION>
                                                                     AS OF OR FOR THE YEARS ENDED SEPTEMBER 30, 
                                                       --------------------------------------------------------------------
                                                           1996          1995           1994          1993          1992 
                                                       ------------ ------------  ------------ ------------ ---------------
                                                                  (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 
<S>                                                    <C>           <C>            <C>           <C>           <C>
OPERATIONS DATA 
Interest income .....................................   $   52,132    $   39,419     $   30,421    $   25,722    $   24,243 
Interest expense ....................................       34,622        26,305         16,295        12,210        14,022 
                                                       -----------  ------------  -------------   -----------  ------------
Net interest income .................................       17,510        13,114         14,126        13,512        10,221 
Provision for loan losses ...........................         (120)        1,221          1,187         1,052            70 
                                                       -----------  ------------  -------------   -----------  ------------
Net interest income after provision for loan losses         17,630        11,893         12,939        12,460        10,151 
                                                       -----------  ------------  -------------   -----------  ------------
Non-interest income: 
Service fees ........................................          597           423            358           221           142 
Gain on sales of loans and mortgage-backed 
  securities, net ...................................            5           239            150         1,496            94 
Gain (loss) on sales of other assets, net(2)  .......           (6)        9,569             --            --             2 
Other ...............................................           53             6             46             2            25 
                                                       -----------  ------------  -------------   -----------  ------------
  Total non-interest income .........................          649        10,237            554         1,719           263 
                                                       -----------  ------------  -------------   -----------  ------------
Non-interest expense: 
 Employee compensation and benefits .................        4,275         3,997          3,372         2,721         1,986 
 Occupancy and equipment ............................        1,801         1,727          1,258           978           940 
 Insurance(1) .......................................        3,610         1,027            844           835           697 
 Professional fees ..................................          929         1,269            833           543           542 
 Other ..............................................        3,421         4,129          3,579         2,746         2,002 
                                                       -----------  ------------  -------------   -----------  ------------
  Total non-interest expense ........................       14,036        12,149          9,886         7,823         6,167 
                                                       -----------  ------------  -------------   -----------  ------------
Income before income taxes ..........................        4,243         9,981          3,607         6,356         4,247 
Provision for income taxes(3) .......................        1,657         3,741          1,328         2,318         1,538 
                                                       -----------  ------------  -------------   -----------  ------------
Net income before Preferred Stock dividends  ........        2,586         6,240          2,279         4,038         2,709 
Preferred stock dividends: 
 Bank ...............................................           --            --            198           787           515 
 Company ............................................        2,145         2,210          1,871           726           360 
                                                       -----------  ------------  -------------   -----------  ------------
Net income after preferred stock dividends  .........   $      441    $    4,030     $      210    $    2,525    $    1,834 
                                                       ===========  ============  =============   ===========  ============
FINANCIAL CONDITION DATA 
Total assets ........................................   $  824,360    $  608,415     $  551,075    $  435,378    $  345,931 
Loans receivable, net, and mortgage-backed 
  securities(5) .....................................      716,550       506,132        470,154       313,899       250,606 
Investments, overnight deposits, tax certificates, 
  reverse purchase agreements, certificates of 
  deposits and other earning assets .................       87,662        88,768         64,783       100,118        83,445 
Total liabilities ...................................      755,249       562,670        509,807       397,859       322,907 
Deposits ............................................      506,106       310,074        347,795       295,108       275,026 
Borrowings ..........................................      237,775       241,775        158,175        97,775        42,241 
Total stockholders' equity ..........................       69,111        45,745         41,268        30,273        16,797 
Common stockholders' equity .........................       42,350        21,096         16,667        17,162        11,134 
PER COMMON SHARE DATA 
Primary earnings per common share and common 
  equivalent share ..................................   $      .10    $     1.77     $      .10    $     1.42    $     1.27 
                                                       ===========  ============  =============   ===========  ============
Earnings per common share assuming full dilution  ...   $      .10    $     1.26     $      .10    $     1.00    $      .92 
                                                       ===========  ============  =============   ===========  ============
Weighted average number of common shares and common 
  equivalent shares assumed outstanding during the 
  period: 
   Primary ..........................................    4,558,521     2,296,021      2,175,210     1,773,264     1,448,449 
 Fully diluted ......................................    4,558,521     4,158,564      2,175,210     3,248,618     2,376,848 
Equity per common share .............................   $     7.85    $    10.20     $     8.33    $     8.86    $     8.51 
Fully diluted equity per common share ...............   $     6.83    $     7.81     $     6.87    $     7.07    $     6.40 
Cash dividends per common share 
 Class A ............................................   $       --    $       --     $     .075    $     .094    $      .10 
 Class B ............................................   $       --    $       --     $      .03    $     .038    $       --
</TABLE>

                                                        (CONTINUED ON NEXT PAGE)

                               A-41           

<PAGE>
<TABLE>
<CAPTION>
                                                                          AS OF OR FOR THE YEARS ENDED SEPTEMBER 30, 
                                                                    ----------------------------------------------------
                                                                       1996       1995       1994       1993       1992 
                                                                    --------- ---------  --------- --------- ----------
                                                                       (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 
<S>                                                                 <C>        <C>         <C>        <C>        <C>
SELECTED FINANCIAL RATIOS 
Performance ratios: 
Return on average assets(6) ......................................       .36%      1.10%       .46%      1.12%       .92% 
Return on average common equity ..................................      1.30      22.60       1.21      18.55      17.68 
Return on average total equity ...................................      4.30      14.70       5.84      14.07      14.72 
Interest rate spread .............................................      2.10       2.12       2.78       3.59       3.34 
Net interest margin ..............................................      2.51       2.39       3.01       3.87       3.63 
Dividend payout ratio(7) .........................................     82.95      35.42      96.79      40.66      34.97 
Ratio of earnings to combined fixed charges and preferred stock 
  dividends(8): 
   Excluding interest on deposits ................................      1.05       1.52       1.07       1.87       1.83 
 Including interest on deposits ..................................      1.02       1.21       1.03       1.27       1.18 
Total loans, net, and mortgage-backed securities to total 
deposits .........................................................    141.58     163.13     134.40     109.65      91.12 
Non-interest expenses to average assets ..........................      1.97       2.14       2.04       2.18       2.09 
Efficiency ratio(9) ..............................................     76.45      14.58      66.06      45.17      57.76 
ASSET QUALITY RATIOS: 
Ratio of non-performing loans to total loans .....................       .99%      1.02%      1.07%      1.54%       .45% 
Ratio of non-performing assets to total loans, real estate owned 
  and tax certificates ...........................................      1.14       1.35       1.41       1.78        .66 
Ratio of non-performing assets to total assets ...................       .95       1.10       1.17       1.46        .50 
Ratio of charge-offs to total loans ..............................       .08        .13        .39        .07         --
Ratio of loan loss allowance to total loans ......................       .34        .32        .20        .38        .11 
Ratio of loan loss allowance to non-performing loans  ............     33.74      31.54      18.89      24.70      25.41 
CAPITAL RATIOS: 
Ratio of average common equity to average total assets  ..........      4.78%      3.14%      3.58%      3.79%      3.51% 
Ratio of average total equity to average total assets  ...........      8.44       7.47       8.05       7.99       6.24 
Tangible capital-to-assets ratio(10) .............................      7.01%      7.09%      6.65%      7.56%      6.66% 
Core capital-to-assets ratio(10) .................................      7.01       7.09       6.65       7.56       6.66 
Risk-based capital-to-assets ratio(10) ...........................     14.19      15.79      14.13      15.85      14.42 
</TABLE>
- -----------
(1) In 1996 the Company recorded a one-time SAIF special assessment of $2.6 
    million ($1.6 million after tax). 

(2)  In 1995, the Company recorded a $9.3 million gain ($5.8 million after 
     tax) from the sale of its branches on the west coast of Florida. See 
     "Risk Factors--Effect of Non-interest Income." 

(3)  Amount reflects expense from change in accounting principle of $194,843 
     for fiscal 1994. See Note 15 to Consolidated Financial Statements. 

(4)  Amount is 1991 reflects extraordinary loss of $50,390 from early 
     extinguishment of debt. 

(5)  Does not include mortgage loans held for sale. 

(6)  Return on average assets is calculated before payment of Preferred Stock 
     dividends. 

(7)  The ratio of total dividends declared during the period (including 
     dividends on the Bank's and the Company's preferred stock and the 
     Company's Class A and Class B Common Stock) to total earnings for the 
     period before dividends. 

(8)  The ratio of earnings to combined fixed charges and Preferred Stock 
     dividends excluding interest on deposits is calculated by dividing 
     income before taxes and extraordinary items by interest on borrowings 
     plus 33% of rental expense plus Preferred Stock dividends on a pretax 
     basis. The ratio of earnings to combined fixed charges and Preferred 
     Stock dividends including interest on deposits is calculated by dividing 
     income before taxes and extraordinary items by interest on deposits plus 
     interest on borrowings plus 33% of rental expense plus Preferred Stock 
     dividends on a pretax basis. 

(9)  Efficiency ratio is calculated by dividing non-interest expenses less 
     non-interest income by net interest income. 

(10) Regulatory capital ratio of the Bank. 


                               A-42           
<PAGE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
        RESULTS OF OPERATIONS 

   This discussion and the related financial data contained herein are 
presented to assist the reader in the understanding and evaluating the 
financial condition, results of operations and future prospects of BankUnited 
Financial Corporation (the "Company") and are intended to supplement, and 
should be read in conjunction with, the Consolidated Financial Statements and 
related Notes and other financial information presented herein. 

   The Company's income is derived primarily from its loans and other 
investments. Funding for such loans and investments is derived principally 
from deposits, loan repayments, and borrowings. Consequently, the Company's 
net income depends, to a large extent, on the interest rate spread between 
the average yield earned on loans and investments and the average rate paid 
on deposits and borrowings. Results of operations are also dependent on the 
dollar volume and asset quality of the Company's loans and investments. 

   The results of the Company's operations, like those of other financial 
institution holding companies, are affected by the Company's asset and 
liability management policies, as well as factors beyond the Company's 
control, such as general economic conditions and the monetary and fiscal 
policies of the federal government. Lending activities are affected by the 
demand for mortgage financing and other types of loans, which is in turn 
affected by the interest rates at which such financing may be offered and 
other factors affecting the supply of housing and the availability of funds. 
Deposit flows and costs of funds are influenced by yields available on 
competing investments and by general market rates of interest. 

ACQUISITION OF SUNCOAST SAVINGS & LOAN ASSOCIATION, FSA AND THE BANK OF 
FLORIDA. 

   On November 15, 1996, the Company completed its acquisition of Suncoast 
Savings & Loan Association, FSA ("Suncoast"). Suncoast had total assets of 
$409.4 million, net loans of $335.0 million, deposits of $298.5 million and 
stockholders' equity of $24.7 million as of September 30, 1996. The cost of 
the acquisition to the Company was $27.8 million, representing the fair value 
of consideration given to Suncoast shareholders as well as option and warrant 
holders. See Note 18 of Notes to Consolidated Financial Statements for 
additional information regarding this acquisition. 

   In March 1996, the Company also acquired for cash consideration of $2.8 
million, The Bank of Florida, a one branch state commercial bank which had 
assets of $28.1 million and deposits of $27.3 million on the date of 
acquisition. 

RESULTS OF OPERATIONS FOR THE YEARS ENDED SEPTEMBER 30, 1996 AND 1995 

   NET INCOME. Net income before preferred stock dividends for fiscal 1996 
was $2.6 million compared to $6.2 million in 1995. The decrease in net income 
was primarily attributable to the pretax gain recorded in the fourth quarter 
of 1995 of $9.3 million ($5.8 million after tax) from the sale of the 
Company's three branches on the west coast of Florida and the expense of a 
one-time special assessment by the Savings Association Insurance Fund 
("SAIF") of $2.6 million ($1.6 million after tax) in the fourth quarter of 
1996. The SAIF special assessment became effective on September 30, 1996, in 
connection with the federal government's plan to recapitalize the SAIF. Many 
banks and thrifts were levied a 65.7 basis point charge against their SAIF 
deposit base to help meet the 1.25% mandated deposit reserve ratio. See 
"Non-Interest Expenses" below. 

   Primary earnings per share were $0.10 in 1996 compared to $1.77 in 1995. 
Fully diluted earnings per share totaled $0.10 in 1996 compared to $1.26 in 
1995. There were no common stock dividends declared in fiscal 1996 or 1995. 
In the fourth quarter of fiscal 1994 the Company suspended common stock 
dividends for the foreseeable future in order to use funds to support managed 
and controlled growth. 

   NET INTEREST INCOME. Net interest income before provision for loan losses 
increased $4.4 million or 33.6% to $17.5 million in fiscal 1996 from $13.1 
million in fiscal 1995. The increase was attributable to an 


                               A-43           
<PAGE>

increase in the average interest-earning assets of $148.6 million, or 27.1%, 
to $696.4 million in 1996 from $547.9 million in 1995, offset by a decline in 
the net interest rate spread of two basis points, to 2.10% for 1996 from 
2.12% for 1995. Average interest earning assets increased primarily because 
of purchases of loans which were funded by an increase in certificates of 
deposit. The average yield on interest-earning assets increased 29 basis 
points to 7.49% for 1996 from 7.20% for fiscal 1995, and the average cost of 
interest-bearing liabilities increased 31 basis points to 5.39% for 1996 from 
5.08% for 1995. 

   The increase in interest income of $12.7 million, or 32.2%, to $52.1 
million for fiscal 1996 from $39.4 million for 1995 reflects increases in 
interest and fees on loans of $11.1 million or 36.9%. The average yield on 
loans increased to 7.65% for 1996 from 7.19% for 1995 and the average balance 
of loans receivable increased $120.8 million, or 28.8%, to $540.3 million for 
fiscal 1996. The increase in average loans receivable was primarily due to 
purchases of residential loans. In order to diversify its portfolio and 
improve yields on loans receivable, the Company intends to increase 
significantly through purchases and originations the amount of 
non-residential loans in its portfolio. In this regard the Company acquired 
$108.0 million as part of the Suncoast acquisition subsequent to year end. 

   The increase in interest expense of $8.3 million, or 31.6% to $34.6 
million for fiscal 1996 from $26.3 million for 1995 primarily reflects an 
increase in interest on deposits of $2.9 million or 16.5% to $20.8 million 
for 1996, and an increase in interest on borrowings of $5.4 million, or 
63.6%, to $13.8 million for 1996. The average cost of interest bearing 
deposits increased 61 basis points to 5.39% in fiscal 1996 compared with 
4.78% in fiscal 1995. The average cost of interest bearing deposits increased 
primarily because higher rate certificates of deposit represent a greater 
percentage of interest bearing liabilities. The average balance of interest 
bearing deposits increased $32.9 million or 8.8% to $406.6 million for fiscal 
1996. The average cost of borrowings remained relatively unchanged at 5.88% 
in fiscal 1996 versus 5.87% in fiscal 1995, however the average balance of 
borrowings increased $91.2 million, or 63.3%, to $235.3 million for 1996. 
Borrowings increased in the fourth quarter of fiscal 1995 to replace deposits 
sold with the Company's branches on the west coast of Florida. 

   PROVISION FOR LOAN LOSSES. In fiscal 1996, the Company recorded a credit 
for loan losses of $120,000 as compared to a provision of $1.2 million in 
fiscal 1995. The credit for loan losses recorded in fiscal 1996 was primarily 
due to a recovery of $1.0 million as a result of a legal settlement reached 
in October, 1995 with a seller/servicer of loans from which the Company had 
previously purchased approximately $38.7 million of loans. The Company 
experienced unusually large losses on these purchased loans and as a result 
instituted a lawsuit against the seller for breach of warranty. Total charge 
offs in fiscal 1996 were $493,000 and recoveries were $1.1 million compared 
with charge offs of $594,000 and recoveries of $1,000 in fiscal 1995. For a 
detailed discussion of the Company's asset quality and allowance for loan 
losses, see "Financial Condition-Credit Quality". 

   NON-INTEREST INCOME. Other income for fiscal 1996 was $0.6 million 
compared with $10.2 million in fiscal 1995. Fiscal 1995 included a gain of 
$9.3 million from the sale of the Company's branches on the west coast of 
Florida, a gain of $263,000 from the sale of $23.7 million of mortgage 
servicing rights and gains of $239,000 from the sale of loans and 
mortgage-backed securities. There were no significant gains or losses from 
the sale of assets in 1996. 

   NON-INTEREST EXPENSES. Operating expenses increased $1.9 million or 15.7% 
to $14.0 million for fiscal 1996 compared to $12.1 million for fiscal 1995 
primarily as a result of a $2.6 million ($1.6 million after tax) accrual for 
the one time SAIF special assessment. The SAIF special assessment was a 65.7 
basis point charge on deposits that were insured by the SAIF of the FDIC on 
March 31, 1995. There will be a significant reduction in deposit insurance 
premiums in fiscal 1997. 

   The reduction of operating expenses as a result of the sale of the 
Company's three branches on the west coast of Florida in July 1995 were 
substantially offset by the opening of three new branches in Palm Beach 
County on the east coast of Florida in fiscal 1996. 

   Employee compensation and benefits increased $278,000 or 7.0% to $4.3 
million in fiscal 1996 from $4.0 million in fiscal 1995. The increase 
primarily represents increased personnel resulting from the Company's growth. 

                               A-44           
<PAGE>
   Insurance expense increased 251.5% due to the one time SAIF special 
assessment of $2.6 million. Insurance expense is expected to decrease because 
the annual insurance rate will decline to 6.7 basis points in 1997. 

   Expenses associated with real estate owned ("REO") decreased to $73,000 in 
fiscal 1996 from $559,000 in fiscal 1995, a decrease of $486,000. This 
decrease reflected net gains on the sale of REO of $178,000 in fiscal 1996, 
compared with net losses of $172,000 in fiscal 1995. 

   Other operating expenses decreased $420,000 or 17.1%, to $2.0 million for 
fiscal 1996 from $2.4 million for fiscal 1995. The decrease primarily 
reflects a decrease in the provision for losses on tax certificates. In 
fiscal 1995, the Company recorded an additional provision on tax certificates 
previously purchased, which have not been redeemed and on which the Company 
elected not to seek tax deeds. 

   INCOME TAX PROVISION. The income tax provision was $1.7 million for fiscal 
1996 compared to $3.7 million for fiscal 1995. The difference primarily 
results in the difference in income before income taxes. The effective tax 
rate was 39.1% in 1996 and 37.5% in 1995. 

   PREFERRED STOCK DIVIDENDS. Total preferred stock dividends were $2.1 
million in fiscal 1996 compared to $2.2 million in fiscal 1995. This decrease 
was because the Company declared a special dividend in the fourth quarter of 
fiscal 1995 on the Series A and Series B Non-Cumulative Convertible Preferred 
Stock of $1.25 and $0.92 per share, respectively, payable in Class A Common 
Stock. The special dividend represented five quarters of unpaid dividends. 
Regular dividends were paid on all other classes of preferred stock for both 
fiscal 1996 and 1995. 

FINANCIAL CONDITION 

   Total assets increased $216.0 million, or 35.5% to $824.4 million at 
September 30, 1996 from $608.4 million at September 30, 1995, as compared to 
$551.1 million at September 30, 1994. 

   LOANS. The Company's net loans receivable increased by $193.3 million, or 
42.6%, to $646.4 million, at September 30, 1996 from $453.1 million at 
September 30, 1995. The increase was primarily the result of $218.9 million 
of purchased residential loans, a $32.0 million purchase of a commercial real 
estate loan package, and $82.7 million of loan originations, partially offset 
by principal repayments of $133.8 million, sales of $4.4 million, and 
principal charge-offs and transfers to REO of $1.1 million. The commercial 
real estate loan package was comprised of 23 loans in South Florida with 
principal balances ranging from $376,000 to $4.7 million. Loans receivable 
increased $40.2 million from September 30, 1994 to September 30, 1995, a 9.8% 
change, primarily due to $76.1 million in residential loans purchased in 
fiscal 1995. 

   Of the new loans originated or purchased during fiscal 1996 totaling 
$332.9 million, $207.1 million or 62.3% represented adjustable-rate 
residential loans. Of the Company's total net loans receivable of $646.4 
million, at September 30, 1996, $448.7 million or 69.4% were adjustable-rate 
mortgage loans ("ARM's"). Of this amount the Company had at September 30, 
1996 $155.7 million in ARM's tied to the 11th District Federal Home Loan Bank 
cost of funds index ("COFI"). COFI is a lagging index in that it does not 
change as quickly as market rates. 

   CREDIT QUALITY. At September 30, 1996 non-performing assets totaled $7.8 
million as compared to $6.7 million and $6.4 million at September 30, 1995 
and 1994, respectively. Expressed as a percentage of total assets, 
non-performing assets declined to 0.95% as of September 30, 1996 as compared 
to 1.10% as of September 30, 1995. The declines in fiscal 1996 and fiscal 
1995 were due to asset growth. 

   Prior to 1993, the Company did not experience significant loan losses. 
However, beginning late in 1993, the Company began to charge off loans, 
particularly in Southern California where real estate values declined. Real 
estate values in Southern California had declined because of i) a slowing in 
the economy due to plant closings and layoffs in certain industries, ii) 
natural disasters in the area, and 

                               A-45           
<PAGE>

iii) an over-valuation of the real estate market, in general, prior to the 
decline. While real estate values in Southern California stabilized during 
1996, the Company believes that real estate values there have declined 
sufficiently since 1993 for there to be a continuing risk that borrowers 
faced with home mortgage payments based on 1993 values would default on their 
home mortgages. From late 1993 through September 30, 1996 the Company 
recorded a total of $2.4 million in charge offs for residential loans secured 
by property in Southern California. Of these Southern California charge offs, 
$1.0 million or 41.7% (an unusually high charge off rate) were for loans 
purchased from a single seller. As a result, the Company instituted legal 
action against the seller for breach of warranty to recover the Company's 
losses. In October 1995, this legal action was settled, which resulted in a 
recovery of $1.0 million. Taking into account this $1.0 million recovery, the 
Company recorded net charge offs of $1.7 million for the period from late 
1993 through September 30, 1996, of which $1.4 million or 82.4% were for 
residential loans secured by real properties in Southern California. 

   Beginning in fiscal 1993, management began to reduce the percentage of new 
loans acquired in California and ceased acquiring all but de minimis amounts 
of such loans in April 1994. As of September 30, 1996 the Company had $125.8 
million of residential loans in California which constituted 15.3% of its 
assets. This compares to $183.6 million, or 33.3% of its assets as of 
September 30, 1994, and $147.2 million or 24.2% as of September 30, 1995. 
Effective in fiscal 1997, after taking into account the improved economic 
conditions in Southern California, management has discontinued this policy 
and may purchase additional recently originated residential loans secured by 
property located in California. 

   The allowance for loan losses was $2.2 million, $1.5 million, and $0.8 
million at September 30, 1996, 1995, and 1994, respectively. The allowance 
for loan losses as a percentage of total loans increased to 0.34% at fiscal 
year end 1996, as compared to 0.32% at fiscal year end 1995, and .20% at 
fiscal year end 1994. The increase in non-performing assets to $7.8 million 
as of September 30, 1996 from $6.7 million as of September 30, 1995 was due 
to increases in non-performing loans of $1.7 million and non-accrual tax 
certificates of $226,000, partially offset by a decrease in REO of $821,000. 
The increase in non-accrual tax certificates was due primarily to 
certificates purchased in 1993 which were not redeemed and on which the 
Company determined not to apply for tax deeds. REO declined from $1.5 million 
as of September 30, 1995 to $632,000 as of September 30, 1996. The decrease 
in REO was due to sales of properties in fiscal 1996 with net book values 
totaling $2.3 million, partially offset by new additions to REO of $1.4 
million during the year. As a percentage of non-performing loans, the 
allowance for loan losses increased from 18.9% at September 30, 1994, to 
31.5% at September 30, 1995 and 33.7% at September 30, 1996. At September 30, 
1996, $2.8 million, or 43.4%, of the Company's non-performing loans were 
secured by Southern California properties as compared to $1.5 million or 
37.6%, as of September 30, 1995. This level of Southern California 
non-performing loans reflected the longer time period required for 
foreclosures to be completed on California properties, as compared to that 
for foreclosures in other states . 

   Effective October 1, 1995, the Company adopted Statement of Financial 
Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for 
Impairment of a Loan" as amended by SFAS No. 118. "Accounting by Creditors 
for Impairment of a Loan--Income Recognition and Disclosures ("SFAS No. 
114"). There was no impact on the consolidated statement of operations upon 
implementation due to the composition of the Company's loan portfolio 
(primarily residential or collateral dependent loans) and the Company's 
policy for establishing the allowance for loan losses. The only impact to the 
consolidated statement of financial condition and to non-performing assets 
was to reclassify three loans totaling $522,000 previously classified as in 
substance foreclosures in real estate owned to non accrual loans. These loans 
were reclassified because the Company did not have possession of the 
collateral which, under SFAS No. 114 is required for a loan to be classified 
as real estate owned. SFAS No. 114 does not apply to large groups of smaller 
balance homogenous loans that are collectively evaluated for impairment. 
Loans collectively reviewed by the Company for impairment include all 
residential and consumer loans that are past due not more than 60 days. All 
other loans are reviewed based on specific criteria such as delinquency or 
other factors that may come to the attention of management. The Company's 
impaired loans within the scope of SFAS No. 114 include all non-performing 
loans. 

                               A-46           
<PAGE>

   The Company's process for evaluating the adequacy of the allowance for 
loans losses has three basic elements: first is the identification of 
impaired loans; second is the establishment of an appropriate loan loss 
allowance once individual specific impaired loans are identified; and third 
is a methodology for establishing loans losses based on the inherent risk in 
the remainder of the loan portfolio, past loan loss experience, specific 
loans which could have loss potential, geographic and industry concentration, 
delinquency trends, economic conditions, the views of its regulators, and 
other relevant factors. 

   The identification of impaired loans is achieved mainly through individual 
reviews of all loans 60 or more days past due. Loss allowances are 
established for specifically identified impaired loans based on the fair 
value of the underlying collateral in accordance with SFAS No. 114. 

   Impairment losses are included in the allowance for loan losses through a 
charge to the provision for loan losses. Adjustments to impairment losses 
resulting from changes in the fair value of an impaired loan's collateral are 
included in the provision for loan losses. Upon disposition of an impaired 
loan any related valuation allowance is removed from the allowance for loan 
losses. The allowance for loan losses is adjusted by additions charged to 
operations as a provision for loan losses and by loan recoveries, with actual 
losses charged as reductions to the allowance. 

   Management believes that the allowance for loan losses is adequate given 
the strength of the Company's collateral position and the attention given to 
loan review and classifications. There can be no assurance that additional 
provisions for loan losses will not be required in future periods. 

   The following table sets forth information concerning the Company's 
non-performing assets for the periods indicated: 

<TABLE>
<CAPTION>
                                                                      SEPEMBER 30, 
                                               --------------------------------------------------------
                                                   1996         1995       1994       1993        1992 
                                               ------------ ---------  --------- --------- ---------
                                                                 (DOLLARS IN THOUSANDS) 
<S>                                            <C>           <C>         <C>        <C>        <C>
Non-accrual loans(1) ........................     $4,939(3)    $3,496     $3,918     $4,225      $1,043 
Restructured loans(2) .......................      1,457        1,070        533        569          --
Loans past due 90 days and still accruing  ..         --           92         --         --          --
                                               ------------ ---------   --------   --------   ---------
 Total non-performing loans .................      6,396        4,658      4,451      4,794       1,043 
Non-accrual tax certificates ................        800          574         --        --         --
Real estate owned ...........................        632        1,453      1,983      1,581         680 
                                               ------------ ---------   --------   --------   ---------
 Total non-performing assets ................     $7,828       $6,685     $6,434     $6,375      $1,723 
                                               ============ =========   ========   ========   ========= 
Allowance for losses on tax certificates  ...     $  614       $  569     $   85     $   --      $   --
Allowance for loan losses ...................      2,158        1,469        841      1,184         265 
                                               ------------ ---------   --------   --------   ---------
 Total allowance ............................     $2,772       $2,038     $  926     $1,184      $  265 
                                               ============ =========   ========   ========   ========= 
Non-performing assets as a percentage 
  of total assets ...........................        .95%        1.10%      1.17%      1.46%        .50% 
Non-performing loans as a percentage 
  of total loans(4) .........................        .99%        1.02%      1.07%      1.54%        .45% 
Allowance for loan losses as a percentage 
  of total loans(4) .........................        .34%         .32%       .20%       .38%        .11% 
Allowance for loan losses as a percentage of 
  non-performing loans ......................      33.74%       31.54%     18.89%     24.70%      25.41% 
</TABLE>

- ----------
(1) Gross interest income that would have been recorded on non-accrual loans 
    had they been current in accordance with original terms was $217,000, 
    $128,000, $52,000, $295,000, and $127,000, for the years ended September 
    30, 1996, 1995, 1994, 1993, and 1992, respectively. The amount of 
    interest income on such non-accrual loans included in net income for 
    years ended September 30, 1996, 1995, and 1994 was $145,000, $113,000 and 
    $15,000, respectively. 

(2) All restructured loans were accruing. 

(3) In addition to the above, management has concerns as to the borrower's 
    ability to comply with present repayment terms on $109,000 of accruing 
    loans as of September 30, 1996. 

(4) Based on balances prior to deductions for allowance for loan losses. 

                               A-47           
<PAGE>
   TAX CERTIFICATES. The Company's investment in tax certificates increased 
$544,000, or 1.4%, to $40.1 million at September 30, 1996 from $39.5 million 
at September 30, 1995. The increase was primarily the result of $30.4 million 
in certificate purchases during fiscal 1996 which exceeded $29.9 million in 
certificate redemptions and repayments. 

   MORTGAGE-BACKED SECURITIES. The Company's held-to-maturity mortgage-backed 
securities portfolio decreased $36.2 million, or 71.1%, to $14.7 million at 
September 30, 1996 from $50.9 million at September 30, 1995, primarily as a 
result of the Company's reclassifying $31.8 million of held-to-maturity 
mortgage-backed securities to available-for-sale in accordance with "A Guide 
to Implementation of Statement 115 on Accounting for Certain Investments in 
Debt and Equity Securities" issued by the Financial Accounting Standards 
Board which permitted a one-time reclassification. The reclassified 
securities had a market value of $916,000 in excess of their book value at 
the time of the transfer. 

   The Company's available for sale mortgage-backed securities portfolio 
increased $53.4 million to $55.5 million as of September 30, 1996 from $2.1 
million as of September 30, 1995: $31.8 million of the increase was due to 
the reclassification from held to maturity discussed above; $9.1 million of 
the increase was due to securities acquired with the Bank of Florida; and the 
remainder of the increase was due to purchases made during the 1996 fiscal 
year. 

   DEPOSITS. Deposits increased by $196.0 million, or 63.2%, to $506.1 
million at September 30, 1996 from $310.1 million at September 30, 1995. 
Management believes the increase in deposits was attributable to the Company 
offering competitive interest rates and personalized service. In addition, 
the Company acquired deposits of $27.3 million in the purchase of the Bank of 
Florida and opened branches in Boca Raton, Florida in December, 1995, Boynton 
Beach, Florida in June 1996 and West Palm Beach, Florida in September, 1996. 

   In July 1995, the Company sold its three branches on the west coast of 
Florida with total deposits of $130.3 million. The Company has shifted its 
deposit growth strategy to focus on Dade, Broward and Palm Beach Counties. 

   STOCKHOLDERS' EQUITY. Stockholders' equity was $69.1 million at September 
30, 1996, an increase of $23.4 million or 51.1% from $45.7 million at 
September 30, 1995. The increase was due primarily to the issuance of 
3,565,000 shares of Class A Common Stock pursuant to a stock offering 
completed in February 1996. Net proceeds from the offering were approximately 
$23.0 million. 

LIQUIDITY AND CAPITAL RESOURCES 

   The Company's most significant sources of funds are deposits, Federal Home 
Loan Bank ("FHLB") advances, amortization and pre-payment of mortgage loans 
and securities, maturities of investment securities and other short term 
investments, and earnings and funds provided from operations. While FHLB 
advances, scheduled mortgage loan repayments and securities repayments are 
relatively predicable sources of funds, deposit flows and prepayments on 
loans and mortgage-backed securities are greatly influenced by general 
interest rates, economic conditions and competition. The Company manages the 
pricing of its deposits to maintain a desired balance. In addition, the 
Company invests excess funds in federal funds and other short-term 
interest-earning assets which provide liquidity to meet lending requirements. 

   The Bank is required under applicable federal regulations to maintain 
specified levels of liquid investments in cash, United States government 
securities and other qualifying investments. Regulations currently in effect 
require the Bank to maintain liquid assets of not less than 5.0% of its net 
withdrawable accounts plus short-term borrowings, of which short-term liquid 
assets must consist of not less than 1.0%. As of September 30, 1996, the Bank 
had liquid assets and short-term liquid assets of 6.75% and 3.80%, 
respectively, which was in compliance with these requirements. 

   The Company's primary use of funds is to purchase or originate loans and 
to purchase mortgage-backed and investment securities. In fiscal 1996, 1995, 
and 1994, loans increased $192.8 million, $43.1 

                               A-48           
<PAGE>

million, and $117.6 million, respectively, and the Company purchased $22.7 
million, $16.6 million, and $61.4 million, respectively, of mortgage-backed 
and investment securities. In addition, in 1995, the Company sold branches 
having $130.3 million of deposits. Funding for the above came primarily from 
increases in deposits of $196.0 million in 1996, increases in FHLB advances 
of $83.6 million in 1995 and increases in both deposits and FHLB advances of 
$52.7 million and $60.4 million, respectively in 1994. 

   Federal savings banks such as BankUnited, FSB (the "Bank") are also 
required to maintain capital at levels specified by applicable minimum 
capital ratios. For a detailed discussion of these requirements, see Note 11 
of Notes to Consolidated Financial Statements. At September 30, 1996, the 
Bank was in compliance with all capital requirements and met the definition 
of a "well capitalized" institution under applicable federal regulations. 

   The Company is exploring several alternative public and/or private 
financings that would provide the Bank with a significant increase in 
liquidity and Tier 1 capital to permit additional growth. 

IMPACT OF INFLATION AND CHANGING PRICES 

   The Consolidated Financial Statements presented herein have been prepared 
in accordance with generally accepted accounting principles, which require 
the measurements of financial position and operating results in terms of 
historical dollars without considering changes in the relative purchasing 
power of money over time due to inflation. Savings institutions have asset 
and liability structures that are essentially monetary in nature, and their 
general and administrative costs constitute relatively small percentages of 
total expenses. Thus, increases in the general price levels for goods and 
services have a relatively minor effect on the total expenses of the Company. 
Interest rates have a more significant impact on the Company's financial 
performance than the effect of general inflation. Interest rates do not 
necessarily move in the same direction or change in the same magnitude as the 
prices of goods and services, although periods of increased inflation may 
accompany a rising interest rate environment. 

RESULTS OF OPERATIONS FOR THE YEARS ENDED SEPTEMBER 30, 1995 AND 1994 

   NET INCOME. Net income before preferred stock dividends for fiscal 1995 
was $6.2 million compared to $2.3 million in 1994. The increase in net income 
was primarily attributed to the pretax gain recorded in the fourth quarter of 
1995 of $9.3 million ($5.8 million after tax) from the sale of the Company's 
three branches on the west coast of Florida 

   Primary earnings per share were $1.77 in 1995 compared to $0.10 in 1994. 
Fully diluted earnings per share totaled $1.26 compared to $0.10 in 1994. 
There were no common stock dividends declared in fiscal 1995 compared to 
dividends of $0.075 per share of Class A Common Stock and $0.03 per share of 
Class B Common Stock declared in fiscal 1994. 

   NET INTEREST INCOME. Net interest income before provision for loan losses 
was $13.1 million in fiscal 1995 as compared to $14.1 million in fiscal 1994. 
The $1.0 million, or 7.2%, decrease was attributable to a decline in the net 
interest rate spread to 2.12% for fiscal 1995, from 2.78% for fiscal 1994, 
which was only partially offset by an increase in the average balance of 
interest-earning assets. The average yield on interest-earning assets 
increased to 7.20% in fiscal 1995 from 6.48% in fiscal 1994 and the average 
cost of interest-bearing liabilities increased to 5.08% in fiscal 1995 
compared to 3.70% in fiscal 1994. 

   The net interest rate spread was negatively impacted by the 300 basis 
point rise in market interest rates in 1994 and early 1995, resulting in 
interest rate adjustments that were limited by the caps on the Company's 
ARMs. In addition, the Company had at September 30, 1995, $156.4 million in 
ARMs tied to COFI. Also, in fiscal 1995, in order to mitigate the loss of 
deposits from the sale of the west coast branches, the Company paid higher 
than usual rates on deposits in an effort to attract new deposits in its 
remaining branches, and utilized these new funds and higher cost FHLB 
advances in order to maintain its asset size. 

                               A-49           

<PAGE>

   The increase in interest income of $9.0 million, or 29.6%, to $39.4 
million for fiscal 1995 from $30.4 million for fiscal 1994 reflects increases 
in interest and fees on loans of $6.7 million, or 28.3%, and interest on 
mortgage-backed securities of $1.8 million, or 77.3%. The yield on loans 
increased to 7.19% in fiscal 1995 from 6.46% in fiscal 1994 and the average 
balance of loans receivable increased $55.3 million, or 15.2%, to $419.5 
million for fiscal 1995. The yield on mortgage-backed securities increased to 
6.91% in fiscal 1995 from 6.55% in fiscal 1994 and the average balance of 
mortgage-backed securities increased $24.0 million, or 68.1%, to $59.2 
million for fiscal 1995. In order to diversify its loan portfolio and improve 
yields on loans receivable, the Company intends to increase significantly 
through purchases and originations the amount of non-residential loans in its 
portfolio. In December 1995, the Company purchased $32.0 million of 
commercial real estate loans. 

   The increase in interest expense of $10.0 million, or 61.4%, to $26.3 
million in fiscal 1995 from $16.3 million in fiscal 1994 reflects increases 
in interest on deposits of $6.5 million, or 57.3%, to $17.8 million for 
fiscal 1995 and an increase in interest on borrowings of $3.5 million, or 
70.8%, to $8.4 million in fiscal 1995. The average cost of interest-bearing 
deposits increased from 3.55% to 4.78%, and the average balance of 
interest-bearing deposits increased $53.9 million, or 16.8%, to $373.7 
million for fiscal 1995. The average cost of borrowings increased to 5.87% in 
fiscal 1995 from 4.11% in fiscal 1994, and the average balance of borrowings 
increased $23.5 million, or 19.4%, to $144.1 million for fiscal 1995. 

   PROVISIONS FOR LOAN LOSSES. The provision for loan losses increased 
$34,000, or 2.9%, to $1.2 million in fiscal 1995. Net charge offs for fiscal 
1995 were $593,000 compared to $1.5 million in fiscal 1994. for a detailed 
discussion of the Company's asset quality and allowance for loan losses, see 
"Financial Condition--Credit Quality." 

   NON-INTEREST INCOME. Other income for fiscal 1995 was $10.2 million 
compared with $0.6 million in fiscal 1994. Fiscal 1995 included a gain of 
$9.3 million from the sale of Company's branches on the west coast of 
Florida, a gain of $263,000 from the sale of $23.7 million in mortgage 
servicing rights and gains of $239,000 from sale of loans and mortgage-backed 
securities. Fiscal 1994 included gains of $150,000 from the sale of loans and 
mortgage-backed securities. 

   NON-INTEREST EXPENSES. Operating expenses increased $2.3 million, or 
22.9%, to $12.1 million for fiscal 1995 compared to $9.9 million for fiscal 
1994. Expenses increased in nearly every major category. The sale of the 
Company's west coast branches did not significantly impact expenses because 
it occurred late in the year. 

   Employee compensation and benefits increased $625,000 or 18.5% to $4.0 
million in fiscal 1995 from $3.4 million in fiscal 1994. The increase 
primarily represents a carryover from 1994, when the Company opened a new 
branch in Deerfield Beach, Florida and a mortgage origination center in 
Plantation, Florida. 

   Occupancy and equipment expense increased $469,000, or 37.2%, as a result 
of the opening of the new branch and lending office in 1994 and increased 
rent expense paid while the new space for the Company's executive and 
administrative offices was being prepared for occupancy. 

   Insurance expense increased $183,000, or 21.7%, due to FDIC insurance paid 
on the Company's increased deposits. 

   Professional fees--legal and accounting increased $436,000, or 52.3%, due 
primarily to a legal action to recover losses on loans purchased from a 
single seller which was settled in October 1995 and the payment of disputed 
prior year legal fees. 

   Expenses associated with REO increased to $559,000 in fiscal 1995, from 
$230,000 in fiscal 1994, an increase of $329,000. Net losses on the sale of 
REO increased $117,000 primarily because of losses on 

                               A-50           
<PAGE>
property in Southern California. REO operating expenses increased $213,000 
for fiscal 1995, due to higher levels of REO during the year. 

   INCOME TAX PROVISION. The income tax provision was $3.7 million for fiscal 
1995 compared to $1.3 million for fiscal 1994. The difference primarily 
resulted from the difference in income before income taxes. The effective tax 
rate was 37.5% in 1995 and 31.4% in 1994; 1994 includes a $195,000 expense 
for the cumulative effect of a change in accounting principle as a result of 
the Company's adoption of Statement of Financial Accounting Standards No. 
109-"Accounting for Income Taxes." 

   PREFERRED STOCK DIVIDENDS. Total preferred stock dividends were $2.2 
million in fiscal 1995 compared to $1.9 million in fiscal 1994. In the fourth 
quarter of fiscal 1995, the Company declared a special dividend on the Series 
A and Series B Non-Cumulative Convertible Preferred Stock of $1.25 and $0.92 
per share, respectively, payable in Class A Common Stock. The dividend 
represented five quarters of unpaid dividends. In fiscal 1994, the Company 
paid cash dividends of $0.75 and $0.55 on the Series A and Series B 
Non-Cumulative Convertible Preferred Stock, respectively. Dividends of $0.55, 
$0.80, and $0.80 were paid on the Company's Series C, Series C-II, and Series 
1993, Non Cumulative Convertible Preferred Stock respectively for both years. 
Dividends on the 9% Non Cumulative Perpetual Preferred Stock which was issued 
in the first quarter of fiscal 1994, were $0.90 and $0.675 per share in 
fiscal 1995 and 1994, respectively. In 1994, the Bank paid $198,000 in 
preferred stock dividends on stock redeemed with the issuance of the 
Non-Cumulative Perpetual Preferred Stock, Series 1993. 

                               A-51           

<PAGE>

SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED) 

   Set forth below is selected quarterly data for the fiscal years ended 
September 30, 1996 and 1995. 


<TABLE>
<CAPTION>
                                                                                1996 
                                                          ----------------------------------------------
                                                             FIRST      SECOND       THIRD       FOURTH 
                                                            QUARTER     QUARTER     QUARTER     QUARTER 
                                                          ---------- ----------  ---------- ----------
                                                         (DOLLARS IN THOUSANDS EXCEPT EARNINGS PER SHARE) 
<S>                                                       <C>         <C>          <C>         <C>
Net interest income ....................................    $3,538      $3,758       $4,723      $5,491 
Provision (credit)for loan losses ......................      (300)        (--)          75         105 
Non-interest income ....................................       158         129          198         164 
Non-interest expense ...................................     2,528       2,764        3,006       5,738 
                                                          --------  ----------   ----------  ----------
Income (loss) before taxes and preferred stock 
dividends ..............................................     1,468       1,123        1,840        (188) 
Income taxes ...........................................       557         430          706         (36) 
                                                          --------  ----------   ----------  ----------
Net income (loss) before preferred stock dividends  ....       911         693        1,134        (152) 
Preferred stock dividends ..............................       536         536          537         536 
                                                          --------  ----------   ----------  ----------
Net income (loss) applicable to common stock  ..........    $  375      $  157       $  597      $ (688) 
                                                          ========  ==========   ==========  ========== 
Primary earnings (loss) per share ......................    $ 0.16      $ 0.04       $ 0.10      $(0.12) 
                                                          ========  ==========   ==========  ========== 
Fully diluted earnings (loss) per share ................    $ 0.15      $ 0.04       $ 0.10      $(0.12) 
                                                          ========  ==========   ==========  ========== 
</TABLE>

   In the fourth quarter of 1996, the Company recorded an expense of $2.6 
million for a one-time special assessment by the Savings Association 
Insurance Fund ("SAIF"). The SAIF special assessment required by the FDIC 
became effective on September 30, 1996, in connection with the federal 
government's plan to recapitalize the SAIF. 


<TABLE>
<CAPTION>
                                                                         1995 
                                                   ----------------------------------------------
                                                      FIRST      SECOND       THIRD       FOURTH 
                                                     QUARTER     QUARTER     QUARTER     QUARTER 
                                                   ---------- ----------  ---------- ----------
                                                   (DOLLARS IN THOUSANDS EXCEPT EARNINGS PER SHARE) 
<S>                                                <C>         <C>          <C>         <C>
Net interest income .............................    $3,455      $3,497       $3,177      $2,985 
Provision for loan losses .......................       150         115           75         881 
Non-interest income .............................       369         232          215       9,421 
Non-interest expense ............................     2,856       2,919        2,822       3,552 
                                                   ---------- ----------  ---------- ----------
Income before taxes and preferred stock 
dividends .......................................       818         695          495       7,973 
Income taxes ....................................       296         254          181       3,010 
                                                   ---------- ----------  ---------- ----------
Net income before preferred stock dividends  ....       522         441          314       4,963 
Preferred stock dividends .......................       502         502          502         704 
                                                   ---------- ----------  ---------- ----------
Net income (loss) applicable to common stock  ...    $   20      $  (61)      $ (188)     $4,259 
                                                   ==========  ==========   ==========  ========== 
Primary earnings (loss) per share ...............    $ 0.01      $(0.03)      $(0.09)     $ 1.80 
                                                   ==========  ==========   ==========  ========== 
Fully diluted earnings (loss) per share  ........    $ 0.01      $(0.03)      $(0.09)     $ 1.11 
                                                   ==========  ==========   ==========  ========== 
</TABLE>


   In the fourth quarter of 1995, the Company sold its three branches on the 
west coast of Florida and recorded a gain of $9.3 million. In addition, the 
Company increased its allowance for loan losses from $720,000 at June 30, 
1995 to $1.5 million at September 30, 1995, which required a fourth quarter 
provision of $881,000. The additional allowance was required primarily due to 
continued deterioration in the Southern California real estate market. The 
Company also paid in the fourth quarter approximately $272,000 in previously 
disputed legal fees and as part of its annual filings for tax deeds on tax 
certificates, recorded approximately $350,000 for losses on tax certificates 
primarily for certificates purchased in June 1992, for which the deeds will 
not be applied. 

                               A-52           
<PAGE>

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA 


                       BANKUNITED FINANCIAL CORPORATION 
                  INDEX TO CONSOLIDATED FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
                                                                                PAGE 
<S>                                                                          <C>
                                                                             ---------

Report of Independent Certified Public Accountants ........................      54 

Consolidated Statements of Financial Condition as of September 30, 1996 
and September 30, 1995 ....................................................      55 

Consolidated Statements of Operations for the Years Ended 
September 30, 1996, 1995 and 1994 .........................................      56 

Consolidated Statements of Stockholders' Equity for the Years Ended 
September 30, 1996, 1995 and 1994 .........................................      57 

Consolidated Statements of Cash Flows for the Years Ended 
September 30, 1996, 1995 and 1994 .........................................      59 

Notes to Consolidated Financial Statements ................................      61 

Unaudited Pro Forma Condensed Combined Financial Statements  ..............      88 

</TABLE>

                               A-53           
<PAGE>

              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS 


To the Board of Directors and Stockholders of 
  BankUnited Financial Corporation: 

   In our opinion, the accompanying consolidated statements of financial 
condition and the related consolidated statements of operations, of 
stockholders' equity, and of cash flows present fairly, in all material 
respects, the financial position of BankUnited Financial Corporation and its 
subsidiaries at September 30, 1996 and 1995, and the results of their 
operations and their cash flows for each of the three years in the period 
ended September 30, 1996, in conformity with generally accepted accounting 
principles. These financial statements are the responsibility of the 
Company's management; our responsibility is to express an opinion on these 
financial statements based on our audits. We conducted our audits of these 
statements in accordance with generally accepted auditing standards which 
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, assessing the accounting 
principles used and significant estimates made by management, and evaluating 
the overall financial statement presentation. We believe that our audits 
provide a reasonable basis for the opinion expressed above. 

   As discussed in Notes 1 and 15 to the consolidated financial statements, 
the Company changed its method of accounting for income taxes as of October 
1, 1993. 

PRICE WATERHOUSE LLP 


Miami, Florida 
November 4, 1996, except as to Note 18, 
 which is as of November 15, 1996 


                               A-54           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION 

<TABLE>
<CAPTION>
                                                                                     SEPTEMBER 30, 
                                                                               ------------------------
                                                                                   1996         1995 
                                                                               ----------- -----------
                                                                                (DOLLARS IN THOUSANDS) 
<S>                                                                            <C>          <C>
ASSETS 
Cash ........................................................................    $  5,483     $  2,517 
Federal Home Loan Bank overnight deposits ...................................      28,253       31,813 
Federal funds sold ..........................................................         400          400 
Tax certificates, (net of reserves of $614 and $569 at September 30, 1996 
  and 1995, respectively) ...................................................      40,088       39,544 
Investments held to maturity, (market value of approximately $11 and $4,686 
  at September 30, 1996 and 1995, respectively) .............................          11        4,686 
Investments available for sale, at market ...................................       6,685           --
Mortgage-backed securities held to maturity, (market value of approximately 
  $14,274 and $50,670 at September 30, 1996 and 1995, respectively) .........      14,698       50,934 
Mortgage-backed securities available for sale, at market ....................      55,467        2,064 
Loans receivable, net .......................................................     646,385      453,134 
Mortgage loans held for sale (market value of approximately $217 at 
  September 30, 1995) .......................................................          --         216 
Other interest earning assets ...............................................      12,225       12,325 
Office properties and equipment, net ........................................       2,608        2,119 
Real estate owned, net ......................................................         632        1,453 
Accrued interest receivable .................................................       7,023        5,573 
Prepaid expenses and other assets ...........................................       4,402        1,637 
                                                                               ----------  -----------
  Total assets ..............................................................    $824,360     $608,415 
                                                                               ==========  =========== 
LIABILITIES AND STOCKHOLDERS' EQUITY 
Liabilities: 
 Deposits ...................................................................    $506,106     $310,074 
 Advances from Federal Home Loan Bank .......................................     237,000      241,000 
 Subordinated notes .........................................................         775          775 
 Interest payable (primarily on deposits and advances from Federal Home Loan 
   Bank) ....................................................................       1,244        1,169 
 Advance payments by borrowers for taxes and insurance ......................       4,292        3,732 
 Accrued expenses and other liabilities .....................................       5,832        5,920 
                                                                               ----------  -----------
  Total liabilities .........................................................     755,249      562,670 
                                                                               ----------  -----------
Commitments and contingencies (Notes 6 and 16) 
Stockholders' equity: 
 Preferred stock, Series B, C, C-II, 1993 and 9%, $0.01 par value. 
   Authorized shares--10,000,000; issued and outstanding shares--2,664,547 
   and 2,679,107 at September 30, 1996 and 1995, respectively ...............          27           27 
 Class A Common Stock, $.01 par value. Authorized shares--15,000,000; issued 
   and outstanding shares--5,454,201 and 1,835,170 at September 30, 1996 and 
   1995, respectively .......................................................          54           18 
 Class B Common Stock, $.01 par value. Authorized shares--3,000,000; issued 
   and outstanding shares--251,515 and 232,324 at September 30, 1996 and 
   1995, respectively .......................................................           3            2 
Additional paid-in capital ..................................................      62,055       38,835 
Retained earnings ...........................................................       7,279        6,838 
Net unrealized (losses) gains on securities available for sale, net of tax  .        (307)          25 
                                                                               ----------  -----------
  Total stockholders' equity ................................................      69,111       45,745 
                                                                               ----------  -----------
  Total liabilities and stockholders' equity ................................    $824,360     $608,415 
                                                                               ==========  =========== 
</TABLE>

         See accompanying notes to consolidated financial statements. 

                               A-55           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
                    CONSOLIDATED STATEMENTS OF OPERATIONS 

<TABLE>
<CAPTION>
                                                                                 FOR THE YEARS ENDED 
                                                                                    SEPTEMBER 30, 
                                                                         ----------------------------------
                                                                            1996        1995         1994 
                                                                         ---------- ----------  -----------
                                                                               (DOLLARS IN THOUSANDS, 
                                                                             EXCEPT EARNINGS PER SHARE) 
<S>                                                                      <C>         <C>          <C>
Interest income: 
 Interest and fees on loans ...........................................    $41,313     $30,171     $23,513 
 Interest on mortgage-backed securities ...............................      4,250       4,093       2,308 
 Interest on short-term investments ...................................      2,359       1,491         803 
 Interest and dividends on long-term investments and other 
   interest-earning assets ............................................      4,210       3,664       3,797 
                                                                         ---------- ----------  ----------
  Total interest income ...............................................     52,132      39,419      30,421 
                                                                         ---------- ----------  ----------
Interest expense: 
 Interest on deposits .................................................     20,791      17,849      11,344 
 Interest on borrowings ...............................................     13,831       8,456       4,951 
                                                                         ---------- ----------  ----------
  Total interest expense ..............................................     34,622      26,305      16,295 
                                                                         ---------- ----------  ----------
 Net interest income before provision (credit) for loan losses  .......     17,510      13,114      14,126 
Provision (credit) for loan losses ....................................       (120)      1,221       1,187 
                                                                         ---------- ----------  ----------
 Net interest income after provision (credit) for loan losses  ........     17,630      11,893      12,939 
                                                                         ---------- ----------  ----------
Non-interest income: 
 Service fees .........................................................        597         423         358 
 Gain on sale of loans and mortgage-backed securities .................          5         239         150 
 Gain (loss) on sale of other assets ..................................         (6)      9,569          --
 Other ................................................................         53           6          46 
                                                                         ---------- ----------  ----------
  Total non-interest income ...........................................        649      10,237         554 
                                                                         ---------- ----------  ----------
Non-interest expenses: 
 Employee compensation and benefits ...................................      4,275       3,997       3,372 
 Occupancy and equipment ..............................................      1,801       1,727       1,258 
 Insurance ............................................................      3,610       1,027         844 
 Professional fees--legal and accounting ..............................        929       1,269         833 
 Data processing ......................................................        340         356         335 
 Loan servicing expense ...............................................        979         765         672 
 Real estate owned operations .........................................         73         559         230 
 Other operating expenses .............................................      2,029       2,449       2,342 
                                                                         ---------- ----------  ----------
  Total non-interest expenses .........................................     14,036      12,149       9,886 
                                                                         ---------- ----------  ----------
  Income before income taxes and cumulative effect of change in 
    accounting principle ..............................................      4,243       9,981       3,607 
Income taxes ..........................................................      1,657       3,741       1,133 
                                                                         ---------- ----------  ----------
  Income before cumulative effect of change in accounting principle 
    and preferred stock dividends .....................................      2,586       6,240       2,474 
Cumulative effect of change in accounting principle ...................         --          --         195 
                                                                         ---------- ----------  ----------
  Net income before preferred stock dividends .........................      2,586       6,240       2,279 
Preferred stock dividends of BankUnited, FSB ..........................         --          --         198 
Preferred stock dividends of the Company ..............................      2,145       2,210       1,871 
                                                                         ---------- ----------  ----------
  Net income after preferred stock dividends ..........................    $   441     $ 4,030     $   210 
                                                                         ========== ==========  ========== 
Primary earnings per share before cumulative effect of change in 
  accounting principle ................................................    $  0.10     $  1.77     $  0.19 
Expense from change in accounting principle ...........................         --          --        0.09 
                                                                         ---------- ----------  ----------
Primary earnings per share ............................................    $  0.10     $  1.77     $  0.10 
                                                                         ========== ==========  ========== 
Fully diluted earnings per share before cumulative effect of change in 
  accounting principle ................................................    $  0.10     $ 01.26     $  0.19 
Expense from change in accounting principle ...........................         --          --        0.09 
                                                                         ---------- ----------  ----------
Fully diluted earnings per share ......................................    $  0.10     $  1.26     $  0.10 
                                                                         ========== ==========  ========== 
</TABLE>

         See accompanying notes to consolidated financial statements. 

                               A-56           
<PAGE>

              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 
            FOR THE YEARS ENDED SEPTEMBER 30, 1996, 1995 AND 1994 
                            (DOLLARS IN THOUSANDS) 


<TABLE>
<CAPTION>
                                                               CLASS A 
                                                                COMMON 
                                       PREFERRED STOCK          STOCK 
                                   -----------------------  ------------
                                      SHARES       AMOUNT       SHARES 
                                   ------------ ---------  -------------
<S>                                <C>           <C>         <C>
Balance at September 30, 1993  ..    1,529,107      $16       1,721,325 
 Underwritten public offering of 
   the Company's preferred stock 
   Series 9% ....................    1,150,000       11              --
 Issuance costs of the Company's 
   preferred stock, Series 9% ...           --       --              --
 Issuance of Class A and Class B 
   Common Stock .................           --       --          57,179 
 Conversion of Class B 
   Common Stock to Class A Common 
   Stock ........................           --       --           8,514 
 Payment of dividends on 
   Company's preferred stock ....           --       --              --
 Payment of dividends on 
   BankUnited, FSB's 
   noncumulative 
   preferred stock ..............           --       --              --
 Dividend payment of $.075 per 
   Class A Common Stock and $.03 
   per Class B Common Stock .....           --       --              --
 Net income for the year ended 
   September 30, 1994 ...........           --       --              --
                                   ------------ ---------  ------------
Balance at September 30, 1994  ..    2,679,107       27       1,787,018 
 Issuance of Class A and Class B 
   Common Stock .................           --       --          22,418 
 Conversion of Class B 
   Common Stock to Class A Common 
   Stock ........................           --       --             742 
 Payment of dividends on 
   Company's preferred stock ....           --       --          24,992 
 Net unrealized gain on 
   investments available 
   for sale .....................           --       --              --
 Net income for the year ended 
   September 30, 1995 ...........           --       --              --
                                   ------------ ---------  ------------
Balance at September 30, 1995  ..    2,679,107       27       1,835,170 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                                               UNREALIZED 
                                                                                                GAIN ON 
                                               CLASS B                                         SECURITIES 
                                             COMMON STOCK                                       AVAILABLE          TOTAL 
                                   -------------------------------     PAID-IN    RETAINED      FOR SALE,       STOCKHOLDERS' 
                                     AMOUNT     SHARES     AMOUNT      CAPITAL    EARNINGS      NET OF TAX         EQUITY 
                                   --------- ----------  ---------   -----------  -----------  -------------     ---------
<S>                                <C>        <C>          <C>        <C>         <C>          <C>             <C>
Balance at September 30, 1993  ..     $17       215,765       $ 2      $27,503      $ 2,735         $--           $30,273 
 Underwritten public offering of 
   the Company's preferred stock 
   Series 9% ....................      --            --        --       11,489           --          --            11,500 
 Issuance costs of the Company's 
   preferred stock, Series 9% ...      --            --        --         (876)          --          --              (876) 
 Issuance of Class A and Class B 
   Common Stock .................       1         7,583        --          297           --          --               298 
 Conversion of Class B 
   Common Stock to Class A Common 
   Stock ........................      --        (8,514)       --           --           --          --                --
 Payment of dividends on 
   Company's preferred stock ....      --            --        --           --       (1,871)         --            (1,871) 
 Payment of dividends on 
   BankUnited, FSB's 
   noncumulative 
   preferred stock ..............      --            --        --           --         (198)         --              (198) 
 Dividend payment of $.075 per 
   Class A Common Stock and $.03 
   per Class B Common Stock .....      --            --        --           --         (137)         --              (137) 
 Net income for the year ended 
   September 30, 1994 ...........      --            --        --           --        2,279          --             2,279 
                                   ------    ----------  --------    ---------  -----------   ---------    --------------
Balance at September 30, 1994  ..      18       214,834         2       38,413        2,808          --            41,268 
 Issuance of Class A and Class B 
   Common Stock .................      --        18,232        --          222           --          --               222 
 Conversion of Class B 
   Common Stock to Class A Common 
   Stock ........................      --          (742)       --           --           --          --                --

                               A-57           
<PAGE>
                                                                                               UNREALIZED 
                                                                                                GAIN ON 
                                               CLASS B                                         SECURITIES 
                                             COMMON STOCK                                       AVAILABLE          TOTAL 
                                   -------------------------------     PAID-IN    RETAINED      FOR SALE,       STOCKHOLDERS' 
                                     AMOUNT     SHARES     AMOUNT      CAPITAL    EARNINGS      NET OF TAX         EQUITY 
                                    --------- ----------  ---------   -----------  -----------  -------------  ------------
 Payment of dividends on 
   Company's preferred stock ....      --           --      --          200       (2,210)         --            (2,010) 
 Net unrealized gain on 
   investments available 
   for sale .....................      --           --      --           --           --          25                25 
 Net income for the year ended 
   September 30, 1995 ...........      --           --      --           --        6,240          --             6,240 
                                   ------    ---------   -----        -------    -------     -------         ---------
Balance at September 30, 1995  ..      18      232,324       2         38,835      6,838          25            45,745 
</TABLE>


(TABLE CONTINUED ON NEXT PAGE) 

                               A-57           

<PAGE>

              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY--(CONTINUED) 
            FOR THE YEARS ENDED SEPTEMBER 30, 1996, 1995 AND 1994 
                            (DOLLARS IN THOUSANDS) 


<TABLE>
<CAPTION>
                                                             CLASS A 
                                                              COMMON 
                                     PREFERRED STOCK          STOCK 
                                 -----------------------  ------------
                                    SHARES       AMOUNT       SHARES 
                                 ------------ ---------  ------------
<S>                              <C>           <C>         <C>
 Conversion of Preferred Stock 
   to Common Stock Class A ....      (14,560)      --         21,340 
 Issuance of Class A and Class 
   B Common Stock .............           --       --         25,210 
 Underwritten public offering 
   of the Company's Common 
   Class A, net ...............           --       --      3,565,000 
 Payment of dividends on the 
   Company's Preferred Stock ..           --       --          7,481 
 Net change in unrealized loss 
   on investments available 
   for sale ...................           --       --             --
 Net income for the year ended 
   September 30, 1996 .........           --       --             --
                                 -----------  -------      --------- 
Balance at September 30, 1996      2,664,547      $27      5,454,201 
                                 ===========  =======      ========= 
</TABLE>


                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 


<TABLE>
<CAPTION>
                                                                                               UNREALIZED 
                                                                                                GAIN ON 
                                               CLASS B                                         SECURITIES 
                                             COMMON STOCK                                       AVAILABLE          TOTAL 
                                   -------------------------------     PAID-IN    RETAINED      FOR SALE,       STOCKHOLDERS' 
                                     AMOUNT     SHARES     AMOUNT      CAPITAL    EARNINGS      NET OF TAX         EQUITY 
                                    --------- ----------  ---------   -----------  -----------  -------------     ------------
<S>                              <C>        <C>          <C>        <C>         <C>          <C>             <C>
 Conversion of Preferred Stock 
   to Common Stock Class A ....      --           --       --          --            --             --                   --
 Issuance of Class A and Class 
   B Common Stock .............      --       19,191        1          330           --             --                  331 
 Underwritten public offering 
   of the Company's Common 
   Class A, net ...............      36           --       --       22,831           --             --               22,867 
 Payment of dividends on the 
   Company's Preferred Stock ..      --           --       --           59       (2,145)            --               (2,086) 
 Net change in unrealized loss   
   on investments available 
   for sale ...................      --           --       --           --           --           (332)                (332) 
 Net income for the year ended 
   September 30, 1996 .........      --           --       --           --        2,586             --                2,586 
                                 ------    ---------   ------    ---------    ---------      ---------          ----------- 
Balance at September 30, 1996       $54      251,515      $ 3      $62,055      $ 7,279          $(307)             $69,111 
                                 ======    =========   ======    =========    =========      =========          =========== 
</TABLE>

   The beginning balance at September 30, 1993 of each series of the 
Company's preferred stock were as follows: 

<TABLE>
<CAPTION>
                   SHARES       AMOUNT 
                ------------ ---------
<S>             <C>           <C>
Series A .....       55,000      $ 1 
Series B .....      142,378        2 
Series C .....      363,636        4 
Series C-II  .      222,223        2 
Series 1993  .      745,870        7 
                -----------  -------  
  Total ......    1,529,107      $16 
                ===========  =======    
</TABLE>


   The ending balance at September 30, 1996 of Preferred Stock were as 
follows: 


<TABLE>
<CAPTION>
                   SHARES       AMOUNT 
                ------------ ---------
<S>             <C>           <C>
Series B .....      183,818      $ 2 
Series C .....      363,636        4 
Series C-II  .      222,223        2 
Series 1993  .      744,870        7 
Series 9% ....    1,150,000       12 
                -----------  -------  
  Total ......    2,664,547      $27 
                ===========  =======   
</TABLE>


   Effective September 30, 1995, the Series A Preferred Stock was exchanged 
for Series B Preferred Stock. 

         See accompanying notes to consolidated financial statements. 


                               A-58           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
                    CONSOLIDATED STATEMENTS OF CASH FLOWS 

<TABLE>
<CAPTION>
                                                                           FOR THE YEARS ENDED 
                                                                              SEPTEMBER 30, 
                                                                ----------------------------------------
                                                                    1996          1995           1994 
                                                                ------------ ------------  ------------
                                                                         (DOLLARS IN THOUSANDS) 
<S>                                                             <C>           <C>            <C>
Cash flows from operating activities: 
Net income ...................................................    $   2,586     $  6,240      $   2,279 
Adjustments to reconcile net income to net cash provided by 
  (used in) operating activities: 
   Provision (credit) for loan losses ........................         (120)       1,221          1,187 
 Provision for losses on tax certificates ....................           76          484             85 
 Depreciation and amortization ...............................          674          526            308 
 Amortization of discounts and premiums on investments  ......           20            3             32 
 Amortization of discounts and premiums on 
   mortgage-backed securities ................................          144           84             92 
 Amortization of discounts and premiums on loans  ............       (2,332)        (784)           138 
 Loans originated for sale ...................................       (4,141)      (2,376)       (12,387) 
 Increase in accrued interest receivable .....................       (1,239)        (320)          (859) 
 Increase in interest payable on deposits and FHLB advances  .           31          685             61 
 Increase (decrease) in accrued expenses .....................          213          (68)           121 
 Increase (decrease) in accrued taxes ........................       (2,960)       3,065           (547) 
 Increase (decrease) in deferred taxes .......................         (469)          33           (174) 
 Increase (decrease) in other liabilities ....................        2,841        1,763           (800) 
 (Increase) decrease in prepaid expenses and other assets  ...         (224)         566           (962) 
 Gain on sales of mortgage-backed securities .................           --        (231)          (221) 
 Proceeds from sale of loans .................................        4,362        2,456         21,797 
 Recovery on loans ...........................................        1,119            1             52 
 (Gain) loss on sales of loans ...............................           (5)          (8)            71 
 (Gain) loss on real estate owned operations .................         (185)          94             63 
 (Gain) on sales of tax certificates .........................           --          (3)            (1) 
 (Gain) loss on sale of other assets .........................            7           --            --
 Gain on sale of loan servicing rights .......................           --        (265)            --
 Gain on sale of branches ....................................           --      (9,304)            --
                                                                -----------  ----------    ----------- 
  Net cash provided by (used in) operating activities  .......         (398)       3,862         10,335 
                                                                -----------  ----------    ----------- 
Cash flows from investing activities: 
 Net increase in loans .......................................     (185,457)     (44,744)      (117,689) 
 Proceeds from sale of real estate owned .....................        2,661        4,607          3,522 
 Purchase of investment securities ...........................       (3,510)      (4,675)        (4,180) 
 Purchase of mortgage-backed securities ......................      (19,228)     (11,931)       (57,188) 
 Purchases of other earning assets ...........................         (650)      (9,580)            --
 Proceeds from sale of loan servicing rights .................           --         265             --
 Proceeds from repayments of investment securities  ..........        5,675        2,000          7,150 
 Proceeds from repayments of mortgage-backed securities  .....       10,523        6,326          7,021 
 Proceeds from repayments of other earning assets  ...........          750        5,125             --
 Proceeds from sales of investment securities ................        2,097           --            --
 Proceeds from sale of mortgage-backed securities  ...........           --        9,947          6,297 
 Purchases of office properties and equipment ................       (1,170)        (742)        (1,109) 
 Net decrease (increase) in tax certificates .................         (620)       2,587          1,682 
 Purchase of Bank of Florida, net of acquired cash 
   equivalents ...............................................        1,521           --            --
                                                                -----------  ----------    ----------- 
  Net cash used in investing activities ......................     (187,408)     (40,815)      (154,494) 
                                                                -----------  ----------    ----------- 
</TABLE>

(CONTINUED ON NEXT PAGE) 

                               A-59           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
              CONSOLIDATED STATEMENTS OF CASH FLOWS--(CONTINUED) 

<TABLE>
<CAPTION>
                                                                            FOR THE YEARS ENDED 
                                                                               SEPTEMBER 30, 
                                                                  --------------------------------------
                                                                      1996         1995          1994 
                                                                  ----------- ------------  ------------
                                                                          (DOLLARS IN THOUSANDS) 
<S>                                                               <C>          <C>            <C>
Cash flows from financing activities: 
 Net increase in deposits ......................................    $168,744     $  92,555     $ 52,687 
 Net (decrease) in deposits from sale of branches ..............          --      (130,276)          --
 Net (decrease) increase in Federal Home Loan Bank advances  ...      (4,000)      105,000       39,000 
 Net (decrease) increase in other borrowings ...................          --       (21,400)      21,400 
 Premium on sale of branches ...................................          --         9,304           --
 Underwritten public offering of Company's 9% 
   Preferred Stock .............................................          --            --        5,873 
 Redemption of preferred stock--minority interests  ............          --            --       (2,496) 
 Net proceeds from issuance of common stock ....................      23,198           222          298 
 Cash dividends paid on the Bank's noncumulative 
   preferred stock .............................................          --            --         (198) 
 Dividends paid on the Company's preferred stock ...............      (2,086)       (2,010)      (1,871) 
 Cash dividends on common stock ................................          --            --         (137) 
 Increase in advances from borrowers for taxes and insurance  ..         560         1,526          200 
                                                                  ----------    ----------     --------
  Net cash provided by financing activities ....................     186,416        54,921      114,756 
                                                                  ----------    ----------     --------
 Increase (decrease) in cash and cash equivalents ..............        (594)       17,968      (29,403) 
 Cash and cash equivalents at beginning of year ................      34,730        16,762       46,165 
                                                                  ----------    ----------     --------
 Cash and cash equivalents at end of year ......................    $ 34,136     $  34,730     $ 16,762 
                                                                  ==========    ==========     ========   
Supplemental Disclosures: 
 Interest paid on deposits and borrowings ......................    $ 34,547     $  25,617     $ 16,235 
                                                                  ==========    ==========     ========   
 Income taxes paid .............................................    $  4,626     $     676     $  1,888 
                                                                  ==========    ==========     ========   
 Transfers from loans to real estate owned .....................    $  1,154     $   1,182     $  3,986 
                                                                  ==========    ==========     ========   
 Transfer of mortgage-backed securities from held for sale to 
   held to maturity at the lower of cost or market .............    $     --     $      --     $  3,627 
                                                                  ==========    ==========     ========   
 Transfer of mortgage-backed securities from held to maturity 
   to available for sale .......................................    $ 31,780     $      --     $     --
                                                                  ==========    ==========     ========   
</TABLE>

         See accompanying notes to consolidated financial statements. 

                               A-60           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                              SEPTEMBER 30, 1996 

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

   The accounting and reporting policies of BankUnited Financial Corporation 
(the "Company") and subsidiaries conform to generally accepted accounting 
principles and to general practices within the savings and loan industry. 
Presented below is a description of the Company and its principal accounting 
policies. 

(A) BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION 

   The consolidated financial statements include the accounts of the Company 
and its subsidiaries, BankUnited, FSB ("the Bank"), a federally chartered 
savings bank and BU Ventures, Inc. and the Bank's wholly-owned subsidiaries, 
T&D Properties of South Florida, Inc. ("T&D") and Bay Holdings Company, Inc., 
("Bay Holdings"). The Bank provides a full range of banking services to 
individual and corporate customers through its branches in South Florida. The 
Bank is subject to the regulations of certain federal agencies and undergoes 
periodic examinations by those regulatory authorities. T&D invests in tax 
certificates and holds title to, maintains, manages and supervises the 
disposition of real property acquired through tax deeds. Bay Holdings holds 
title to, maintains, manages and supervises the disposition of real estate 
acquired through foreclosure. All significant intercompany transactions and 
balances have been eliminated. 

   The consolidated financial statements have been prepared in conformity 
with generally accepted accounting principles. 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 consolidated statements of financial condition and operations 
for the period. 

   Material estimates that are particularly susceptible to significant change 
in the near term relate to the determination of the allowances for loan 
losses and the allowance for losses on tax certificates and the valuation of 
real estate acquired in connection with foreclosures or in satisfaction of 
loans. In connection with the determination of the allowances for loan losses 
and real estate owned, management obtains independent appraisals for all 
properties. 

(B) MORTGAGE-BACKED SECURITIES AND INVESTMENTS 

   The Company adopted Statement of Financial Accounting Standards No. 115 
("SFAS No. 115"), "Accounting for Certain Investments in Debt and Equity 
Securities," effective October 1, 1994. In accordance with SFAS No. 115, 
mortgage-backed securities and other investments available for sale are 
carried at fair value (market value), inclusive of unrealized gains and/or 
losses, and net of discount accretion and premium amortization computed using 
the level yield method. Net unrealized gains and losses are reflected as a 
separate component of stockholders' equity, net of applicable deferred taxes. 

   Prior to adoption of SFAS No. 115, mortgage-backed securities and other 
securities designated as held for sale were carried at the lower of cost or 
market value, determined in the aggregate. Net unrealized losses were 
recognized in a valuation allowance by charges to income. 

   Mortgage-backed securities and investments held to maturity are carried at 
amortized cost. Under the guidance of SFAS No. 115, mortgage-backed 
securities and investment securities that the Company has the positive intent 
and ability to hold to maturity are designated as held-to-maturity 
securities. 

   Gain or losses on sales of mortgage securities and investments are 
recognized on the specific identification basis. 

                               A-61           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

   Tax certificates are considered investments held to maturity and, 
accordingly, are carried at cost less a valuation allowance. Interest is 
accrued on tax certificates until payoff or until it appears uncollectible. 
When deemed uncollectible, accrued but uncollected interest is reversed. 
Applicable law permits application for tax deeds to be applied for two years 
after the effective date of the acquisition of the tax certificate. Tax deeds 
applied for are carried at the cost adjusted for accrued interest. Tax deeds 
applied for carry an annual interest rate of 18%. 

(C) ALLOWANCE FOR LOAN LOSSES 

   A provision for losses on loans is charged to operations when, in 
management's opinion, the collectibility of the balances is doubtful and the 
carrying value is greater than the estimated net realizable value of the 
collateral. The provision is based upon a review of the nature, volume, 
delinquency status and inherent risk of the loan portfolio in relation to the 
allowance for loan losses. 


   Management believes that the allowance for loan losses is adequate. While 
management uses available information to recognize losses on loans, future 
additions to the allowance may be necessary based on changes in economic 
conditions. In addition, various regulatory agencies, as an integral part of 
their examination process, periodically review the allowance for loan losses. 
Such agencies may require additions to the allowance based on their judgments 
about information available to them at the time of their examination. 

   The Company's non-accrual policy provides that all loans are placed on 
non-accrual status when they are 90 days past due as to either principal or 
interest, unless the loan is fully secured and in the process of collection. 
Loans are returned to accrual status when they become less than 90 days 
delinquent. 

   Payments received on impaired loans are generally applied to principal and 
interest based on contractual terms. 


   See Note 5 for information regarding the Company's adoption of Statement 
of Financial Accounting Standards No. 114 "Accounting by Creditors for 
Impairment of a Loan". 

(D) LOANS RECEIVABLE 

   Loans receivable are considered long-term investments and, accordingly, 
are carried at historical cost. Loans held for sale are recorded at the lower 
of cost or market, determined in the aggregate. In determining cost, deferred 
loan origination fees are deducted from principal balances of the related 
loans. 

(E) LOAN-ORIGINATION FEES, COMMITMENT FEES AND RELATED COSTS 

   Loan origination fees are accounted for in accordance with SFAS No. 91, 
"Accounting for Non-refundable Fees and Costs Associated with Originating or 
Acquiring Loans and Initial Direct Costs of Leases." Loan origination fees 
and certain direct loan origination costs are deferred, and the net fee or 
cost is recognized as an adjustment to interest income using the interest 
method over the contractual life of the loans, adjusted for estimated 
prepayments based on the Company's historical prepayment 

                               A-62           
<PAGE>

              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

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

(F) OTHER INTEREST EARNING ASSETS 

   Other interest earning assets include Federal Home Loan Bank of Atlanta 
stock and an equity investment in the Community Reinvestment Group. The fair 
value is estimated to be the carrying value which is par. 

(G) OFFICE PROPERTIES AND EQUIPMENT 

   Office properties and equipment are carried at cost less accumulated 
depreciation and amortization. Depreciation is provided using the estimated 
service lives of the assets for furniture, fixtures and equipment (7 to 10 
years), and computer equipment and software (3 to 5 years), or with leases, 
the term of the lease or the useful life (10 years), whichever is shorter. 
Repair and maintenance costs are charged to operations as incurred, and 
improvements are capitalized. 

(H) ACCRUED INTEREST RECEIVABLE 

   Recognition of interest on the accrual method is generally discontinued 
when interest or principal payments are greater than 90 days in arrears, 
unless the loan is well secured and in the process of collection. At the time 
a loan is placed on nonaccrual status, previously accrued and uncollected 
interest is reversed against interest income in the current period. 

(I) INCOME TAXES 

   The Company and its subsidiaries file consolidated income tax returns. 
Deferred income taxes have been provided for elements of income and expense 
which are recognized for financial reporting purposes in periods different 
than such items are recognized for income tax purposes. Effective October 1, 
1993, the Company implemented Statement of Financial Accounting Standards No. 
109 ("SFAS No. 109"), "Accounting for Income Taxes." SFAS No. 109 requires 
accounting for deferred taxes utilizing the liability method, which applies 
the enacted statutory rates in effect at the statement of financial condition 
date to differences between the book and tax bases of assets and liabilities. 
The resulting deferred tax liabilities and assets are adjusted to reflect 
changes in tax laws. Prior to implementing SFAS No. 109, the Company 
accounted for income taxes in accordance with Accounting Principles Board 
Opinion No. 11, which provided for deferred taxes based on differences 
between taxable income and book income. 

   The implementation of SFAS No. 109 on October 1, 1993 resulted in an 
increase of the net deferred tax liability of $195,000. This amount was 
reported separately as a cumulative effect of a change in the method of 
accounting for income taxes in the Consolidated Statement of Operations. 

(J) EARNINGS PER SHARE 

   Primary earnings per common and common equivalent share is computed on a 
weighted average number of common shares and common share equivalents 
outstanding during the year. Common share 

                               A-63           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

equivalents include the dilutive effect of stock options using the treasury 
stock method. The weighted average number of common share equivalents assumed 
outstanding for the years ended September 30, 1996, 1995 and 1994 were 
4,559,000, 2,296,000, and 2,175,000, respectively. Earnings per common share, 
assuming full dilution, assume the maximum dilutive effect of the average 
number of shares from stock options and the conversion equivalents of 
preferred stocks. The weighted average number of fully diluted common shares 
outstanding during the years ended September 30, 1996, 1995 and 1994 were 
4,559,000, 4,159,000, and 2,175,000, respectively. Stock dividends have been 
included in the calculation of earnings per share for all years presented. 

(K) REAL ESTATE OWNED 

   Property acquired through foreclosure, deeds in lieu of foreclosures, or 
loans judged to be in-substance foreclosures are recorded at the lower of the 
related principal balance at foreclosure or estimated fair value less 
estimated costs to sell the property. Any excess of the loan balance over the 
net realizable value is charged to the allowance for loan losses when the 
property is classified as real estate owned. The net realizable value is 
reviewed periodically and, when necessary, any decline in the value of the 
real estate is charged to expense. Significant property improvements which 
enhance the salability of the property are capitalized to the extent that the 
carrying values do not exceed their estimated realizable values. Maintenance 
and carrying costs on the property are charged to operations as incurred. 

(L) STOCK OPTIONS 

   At the time stock options are granted to employees and directors, no 
accounting entries are made, as the options are granted at the fair market 
value of the Company's common stock. The proceeds from the exercise of 
options are credited to common stock for the par value of the shares issued, 
and the excess, net of any tax benefit is credited to paid-in capital. 

(M) IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS 

   In May 1995, the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standards No. 122 ("SFAS No. 122") 
"Accounting for Mortgage Servicing Rights" an amendment of FASB Statement No. 
65. SFAS No. 122 requires that the Company recognize rights to service 
mortgage loans for others as a separate asset, regardless of how those 
servicing rights were acquired. The value of the mortgage servicing rights 
should be recorded at their relative fair values. SFAS No. 122 was adopted 
prospectively beginning October 1, 1995. The impact of adopting SFAS No. 122 
was not material. 

   In October 1995, the FASB issued Statement of Financial Accounting 
Standards No. 123 ("SFAS No. 123"), "Accounting for Stock-Based 
Compensation." SFAS No. 123 establishes financial accounting and reporting 
standards for stock based employee compensation plans. The statement defines 
a "fair value based method" of accounting for employee stock options or 
similar equity instruments and encourages all entities to adopt that method 
of accounting for all of their employee stock compensation plans. However, 
SFAS No. 123 also allows an entity to continue to measure compensation costs 
for those plans using the "intrinsic value based method" of accounting, which 
the Company currently uses. The Company currently intends to continue to use 
the "intrinsic value based method" and disclose in the notes to the 
consolidated financial statements, the required information using the "fair 
value based method." 

                               A-64           

<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

   In June 1996, the FASB issued Statement of Financial Accounting Standards 
No. 125 ("SFAS 125"), "Accounting for Transfers and Servicing of Financial 
Assets and Extinguishments of Liabilities." SFAS 125 provides accounting and 
reporting standards for transfers and servicing of financial assets and 
extinguishment of liabilities based on a financial-components approach that 
focuses on control. SFAS 125 is effective for transfers and servicing of 
financial assets and extinguishment of liabilities occurring after December 
31, 1996 and is to be prospectively applied. Management is currently 
evaluating the impact of adoption of SFAS 125 on its financial position and 
results of operations. 

(N) FINANCIAL STATEMENT RECLASSIFICATIONS 

   Certain prior period amounts have been reclassified to conform to the 
September 30, 1996 consolidated financial statements. 

(2) TAX CERTIFICATES 

   Tax certificates are certificates representing delinquent real estate 
taxes owed to the respective counties. A substantial percentage of tax 
certificates are for properties located in southeast Florida. The Company's 
policy is to purchase tax certificates only for properties located in 
Florida. 

   The net carrying value of tax certificates was $40.0 million and $39.5 
million at September 30, 1996 and 1995, respectively. Included in these 
amounts at September 30, 1996 and 1995 were $1.9 million and $3.9 million, 
respectively of tax certificates for which the Company had made application 
for the tax deeds. The Company maintains loss reserves for tax certificates 
which were $614,000 and $569,000 at September 30, 1996 and 1995, 
respectively. 

   The estimated market values of the Company's tax certificates are the same 
as the carrying values, since historically the tax certificates have had 
relatively short lives and their yields approximate market rates. 

(3) SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL 

   Interest income from securities purchased under agreements to resell 
aggregated approximately $1.2 million and $701,000 for the years ended 
September 30, 1995 and 1994, respectively. 


                               A-65           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

   The following sets forth information concerning the Company's securities 
purchased under agreements to resell for the periods indicated: 


<TABLE>
<CAPTION>
                                                          AS OF AND FOR THE 
                                                       YEAR ENDED SEPTEMBER 30, 
                                                -------------------------------------
                                                  1996      1995            1994 
                                                ------- ----------  -----------------
                                                        (DOLLARS IN THOUSANDS) 
<S>                                             <C>      <C>          <C>
Maximum amount of outstanding agreements at 
  any month end during the period ............     --     $   700        $ 6,800 
Average amount outstanding during the period       --     $20,262        $18,283 
Weighted average interest rate for the period      --        6.10%          3.83% 
Maturity .....................................     --          --   Oct. 1, 1994 
</TABLE>


(4) INVESTMENTS AND MORTGAGE-BACKED SECURITIES 

   Pursuant to the provisions of SFAS No. 115, securities designated as 
available for sale are carried at market value with the resultant after-tax 
appreciation or depreciation from amortized cost reflected as an addition to, 
or deduction from, stockholders' equity. In December of 1995 the Company 
reclassified $31.8 million of held-to-maturity mortgage-backed securities to 
available-for-sale in accordance with "A Guide to Implementation of Statement 
115 on Accounting for Certain Investments in Debt and Equity Securities" 
issued by the Financial Accounting Standard Board. The reclassified 
securities had a market value of $916,000 in excess of their book value at 
the time of transfer. 

INVESTMENTS 

   Presented below is an analysis of the carrying values and approximate 
market values of investments held to maturity. 

<TABLE>
<CAPTION>
                                         SEPTEMBER 30, 1996 
                       ----------------------------------------------------
                                        GROSS           GROSS 
                         CARRYING     UNREALIZED     UNREALIZED     MARKET 
                          VALUE         GAINS          LOSSES        VALUE 
                       ----------- -------------  ------------- ----------
                                       (DOLLARS IN THOUSANDS) 
<S>                    <C>          <C>             <C>            <C>
State of Israel 
bonds ...............      $11           $--            $--         $11 
                       -----------   ------------   -------------  ---------
 Total ..............      $11           $--            $--         $11 
                       ===========  =============   =============  ========= 
</TABLE>

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30, 1995 
                                    ----------------------------------------------------
                                                     GROSS           GROSS 
                                      CARRYING     UNREALIZED     UNREALIZED     MARKET 
                                       VALUE         GAINS          LOSSES        VALUE 
                                    ----------- -------------  ------------- ----------
                                                    (DOLLARS IN THOUSANDS) 
<S>                                 <C>          <C>             <C>            <C>
U.S. government agency securities      $4,675         $--            $--       $4,675 
State of Israel bonds ............         11          --             --           11 
                                    -----------  -------------   -------------  ---------
 Total ...........................     $4,686         $--            $--        $4,686 
                                    ===========  =============   =============  ========= 
</TABLE>

   All investments held to maturity at September 30, 1996 and 1995 had 
maturities between one and five years. 


                               A-66           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(4) INVESTMENTS AND MORTGAGE-BACKED SECURITIES--(CONTINUED)

   Presented below is an analysis of the investments designated as available 
for sale. 

<TABLE>
<CAPTION>
                                                        SEPTEMBER 30, 1996 
                                    --------------------------------------------------------
                                                       GROSS           GROSS 
                                      HISTORICAL     UNREALIZED     UNREALIZED     CARRYING 
                                         COST          GAINS          LOSSES         VALUE 
                                    ------------- -------------  ------------- -------------
                                                      (DOLLARS IN THOUSANDS) 
<S>                                 <C>            <C>             <C>            <C>
U.S. Treasury notes ..............      $2,005          $--           $ (1)        $2,004 
U.S. government agency securities        2,999           --            (18)         2,981 
Other ............................       1,702           --             (2)         1,700 
                                    ------------- -------------  ------------- -----------
 Total ...........................      $6,706          $--           $(21)        $6,685 
                                    ============= =============  ============= =========== 
</TABLE>

   The Company had no investments classified as available for sale in 1995. 

MORTGAGE-BACKED SECURITIES 

   The carrying value and historical cost of mortgage-backed securities 
available for sale are summarized as follows: 

<TABLE>
<CAPTION>
                                                      SEPTEMBER 30, 1996 
                                  --------------------------------------------------------
                                                     GROSS           GROSS 
                                    HISTORICAL     UNREALIZED     UNREALIZED     CARRYING 
                                       COST          GAINS          LOSSES         VALUE 
                                  ------------- -------------  ------------- -------------
                                                    (DOLLARS IN THOUSANDS) 
<S>                               <C>            <C>             <C>            <C>
GNMA mortgage-backed securities      $24,943          $207           $(338)       $24,812 
FNMA mortgage-backed securities        6,055            61              (2)         6,114 
FHLMC mortgage-backed 
securities .....................      22,172            33            (432)        21,773 
Other ..........................       2,772             6             (10)         2,768 
                                  -------------  -------------   -------------  -----------
 Total .........................     $55,942          $307           $(782)       $55,467 
                                  =============  =============   =============  =========== 
</TABLE>

<TABLE>
<CAPTION>
                                                       SEPTEMBER 30, 1995 
                                   --------------------------------------------------------
                                                      GROSS           GROSS 
                                     HISTORICAL     UNREALIZED     UNREALIZED     CARRYING 
                                        COST          GAINS          LOSSES         VALUE 
                                   ------------- -------------  ------------- -------------
                                                     (DOLLARS IN THOUSANDS) 
<S>                                <C>            <C>             <C>            <C>
FHLMC mortgage-backed securities       $2,025          $39             $--        $2,064 
                                   -------------  -------------   -------------  -----------
 Total ..........................      $2,025          $39             $--        $2,064 
                                   =============  =============   =============  =========== 
</TABLE>

                               A-67           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(4) INVESTMENTS AND MORTGAGE-BACKED SECURITIES--(CONTINUED)

   The market value and historical cost of mortgage-backed securities held to 
maturity are summarized as follows: 

<TABLE>
<CAPTION>
                                                        SEPTEMBER 30, 1996 
                                      ----------------------------------------------------
                                                       GROSS           GROSS 
                                        CARRYING     UNREALIZED     UNREALIZED     MARKET 
                                         VALUE         GAINS          LOSSES        VALUE 
                                      ----------- -------------  ------------- -----------
                                                      (DOLLARS IN THOUSANDS) 
<S>                                   <C>          <C>             <C>            <C>
GNMA ...............................    $    83         $ 5            $  --      $    88 
FHLMC ..............................      4,144          --            (118)        4,026 
Collateralized mortgage obligations       8,802          --            (289)        8,513 
Mortgage pass-through certificates        1,669          --             (22)        1,647 
                                      -----------  -------------   -------------  ---------
 Total .............................    $14,698         $ 5           $(429)      $14,274 
                                      ===========  =============   =============  ========= 
</TABLE>

<TABLE>
<CAPTION>
                                                        SEPTEMBER 30, 1995 
                                      -----------------------------------------------------
                                                       GROSS           GROSS 
                                        CARRYING     UNREALIZED     UNREALIZED      MARKET 
                                         VALUE         GAINS          LOSSES        VALUE 
                                      ----------- -------------  ------------- ------------
                                                      (DOLLARS IN THOUSANDS) 
<S>                                   <C>          <C>             <C>            <C>
GNMA ...............................    $25,644         $453           $(143)     $25,954 
FNMA ...............................      4,761          126              --        4,887 
FHLMC ..............................      7,406           --           (231)        7,175 
Collateralized mortgage obligations       3,580           --            (84)        3,496 
Mortgage pass-through certificates        9,543           --           (385)        9,158 
                                      ----------- -------------  ------------- ----------
 Total .............................    $50,934         $579          $(843)      $50,670 
                                      =========== =============  ============= ========== 
</TABLE>

   The mortgage-backed securities have contractual maturities which range 
from the years 1996 to 2026, however, expected maturities will differ from 
contractual maturities as borrowers have the right to prepay obligations with 
or without prepayment penalties. 

   There were no sales of mortgage-backed securities and collateralized 
mortgage obligations in 1996, however, gross proceeds on sales of 
mortgage-backed securities and collateralized mortgage obligations were $10.0 
million and $6.3 million during the years ended September 30, 1995 and 1994, 
respectively. Gross realized gains were $231,000 and $221,000 on sales of 
mortgage-backed securities during the years ended September 30, 1995 and 
1994, respectively. There were no realized losses during the years ended 
September 30, 1995 and 1994. 

   At September 30, 1995 and 1994, GNMA, FHLMC and FNMA mortgage-backed 
securities with carrying values of approximately $3.0 million and $5.4 
million, respectively, were pledged as collateral for public funds on 
deposit. There were none pledged in 1996. At September 30, 1994, FNMA and 
GNMA mortgage-backed securities with a carrying value of approximately $25.0 
million and a market value of approximately $23.7 million were pledged as 
collateral for a $21.4 million reverse repurchase agreement. The securities 
underlying the agreement were held in safekeeping by a trustee. 

                               A-68           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(5) LOANS RECEIVABLE 

   Loans receivable consist of the following: 

<TABLE>
<CAPTION>
                                                      AS OF SEPTEMBER 30, 
                                                   ------------------------
                                                       1996         1995 
                                                   ----------- ------------
                                                    (DOLLARS IN THOUSANDS) 
<S>                                                <C>          <C>
Mortgage loans--conventional ....................    $263,757     $224,160 
Mortgage loans--conventional serviced by others       317,103      209,339 
Mortgage loans--other ...........................      53,817       12,381 
Commercial loans: 
 Secured ........................................       5,618        3,372 
 Unsecured ......................................         787          260 
Line of credit loans ............................       1,254          892 
Share loans .....................................         648          218 
Installment loans ...............................       1,001          595 
                                                   ----------- -----------
 Total ..........................................     643,985      451,217 
Less allowance for loan losses ..................      (2,158)      (1,469) 
Deferred loan fees, discounts and premiums  .....       4,558        3,386 
                                                   ----------- -----------
 Loans receivable, net ..........................    $646,385     $453,134 
                                                   ===========  =========== 
</TABLE>


   Of the total gross loans receivable of $644.0 million at September 30, 
1996, approximately $262.7 million, or 40.8%, represents residential loans 
secured by properties in Florida, $125.8 million, or 19.5% represents loans 
in California and $255.5 million, or 39.7% represents loans in other states. 

   See Note 8 for loans collateralized for Federal Home Loan Bank Advances. 


   Changes in the allowance for loan losses are as follows: 

<TABLE>
<CAPTION>
                                         YEARS ENDED SEPTEMBER 30, 
                                     --------------------------------
                                        1996       1995        1994 
                                     --------- ---------  -----------
                                          (DOLLARS IN THOUSANDS) 
<S>                                  <C>        <C>         <C>
Balance at beginning of the period     $1,469     $  841     $ 1,184 
Provision (credit) ................      (120)     1,221       1,187 
Allowance from Bank of Florida  ...       183         --         --
Loans charged-off .................      (493)      (594)     (1,582) 
Recoveries ........................     1,119          1          52 
                                     --------- ---------  ----------
Balance at end of the period  .....    $2,158     $1,469     $   841 
                                     ========= =========  ========== 
</TABLE>


   Effective October 1, 1995, the Company adopted Statement of Financial 
Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for 
Impairment of a Loan" as amended by SFAS No. 118, "Accounting by Creditors 
for Impairment of a Loan Income Recognition and Disclosures" ("SFAS No. 
114"). There was no impact on the consolidated statement of operations upon 
implementation due to the composition of the Company's loan portfolio 
(primarily residential or collateral dependent loans) and the Company's 
policy for establishing the allowance for loan losses. The only impact to the 
consolidated statement of financial condition and to non-performing assets 
was to reclassify three loans totaling $522,000 previously classified as 
insubstance foreclosures in real estate owned to non-accrual 


                               A-69           
<PAGE>

              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(5) LOANS RECEIVABLE--(CONTINUED)

loans. These loans were reclassified because the Company did not have 
possession of the collateral which, under SFAS No. 114, is required for a 
loan to be classified as real estate owned. 

   As of September 30, 1996 and 1995, the Company had impaired or non-accrual 
loans of $4.9 million and $3.5 million, respectively, and had recorded 
specific reserves on these loans of $801,000 and $802,000, respectively. For 
the years ended September 30, 1996, 1995 and 1994 the average amounts of 
impaired loans were $4,808,000, $2,251,000 and $2,576,000, respectively. No 
income is recognized on loans during the period for which the loan is deemed 
impaired. 


(6) OFFICE PROPERTIES AND EQUIPMENT 

   Office properties and equipment are summarized as follows: 

<TABLE>
<CAPTION>
                                                AS OF 
                                            SEPTEMBER 30, 
                                       ----------------------
                                          1996        1995 
                                       ---------- -----------
                                       (DOLLARS IN THOUSANDS) 
<S>                                    <C>         <C>
Leasehold improvements ..............    $ 1,640     $ 1,068 
Furniture, fixtures and equipment  ..      1,881       1,409 
Computer equipment and software  ....      1,124       1,016 
                                       ---------  ----------
Total ...............................      4,645       3,493 
Less: accumulated depreciation  .....     (2,037)     (1,374) 
                                       ---------  ----------
Office properties and equipment, net     $ 2,608     $ 2,119 
                                       =========  ========== 
</TABLE>

   Depreciation expense was $674,000, $526,000, and $308,000 for the years 
ended September 30, 1996, 1995, and 1994, respectively. 

   The Company has entered into non-cancelable leases with approximate 
minimum future rentals as follows: 

<TABLE>
<CAPTION>
 YEARS ENDING SEPTEMBER 30,          AMOUNT 
- --------------------------- ---------------------
                               (DOLLARS IN THOUSANDS) 
<S>                          <C>
 1997 .....................          $1,002 
 1998 .....................             917 
 1999 .....................             837 
 2000 .....................             809 
 2001 .....................             754 
 Thereafter ...............           1,538 
                             ---------------------
  Total ...................          $5,857 
                             ===================== 
</TABLE>

   Rent expense for the years ended September 30, 1996, 1995, and 1994 was 
$905,000, $959,000, and $768,000, respectively. 

                               A-70           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(7) DEPOSITS 

   The weighted average nominal interest rate payable on all deposit accounts 
at September 30, 1996 and 1995 was 5.11% and 5.14%, respectively. 

   Types of deposits and related range of interest rates were as follows: 

<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30, 
                                          ----------------------------------------------------------------------------
                                                           1996                                   1995 
                                          -------------------------------------  -------------------------------------
                                                                      (DOLLARS IN THOUSANDS) 
<S>                                       <C>         <C>    <C>     <C>            <C>       <C>    <C>     <C>
Non-interest-bearing deposits ..........      --%     -       --%    $  7,301        --%     -       --%    $  2,804 
Passbook and statement savings deposits     2.00%     -     4.97%      73,780      2.00%     -     4.97%      50,373 
Super NOW deposits .....................     .00%     -     3.00%      17,265      0.00%     -     3.00%      15,353 
Money market deposits ..................     .00%     -     4.65%      16,556      0.00%     -     3.10%       7,733 
Certificates of deposit ................    3.92%     -     6.16%     391,204      2.71%     -     6.65%     233,811 
                                                                    ---------                             ----------
 Total .................................                             $506,106                               $310,074 
                                                                    =========                             ========== 
</TABLE>

   Deposit accounts with balances of $100,000 or more totaled approximately 
$69.4 million and $33.4 million at September 30, 1996 and 1995, respectively. 

   Interest expense on deposits for the years ended September 30, 1996, 1995 
and 1994 was as follows: 

<TABLE>
<CAPTION>
                                             1996        1995        1994 
                                          ---------- ----------  ---------
                                                (DOLLARS IN THOUSANDS) 
<S>                                       <C>         <C>          <C>
Super NOW and money market deposits  ...    $   775     $   875     $ 1,102 
Passbook and statement savings deposits       2,627       2,420       1,716 
Certificates of deposit ................     17,389      14,554       8,526 
                                          ---------  ----------   ---------
 Total .................................    $20,791     $17,849     $11,344 
                                          =========  ==========   ========= 
</TABLE>

   Early withdrawal penalties on deposits are recognized as a reduction of 
interest on deposits. For the years ended September 30, 1996, 1995 and 1994, 
early withdrawal penalties totaled $42,000, $110,000, and $27,000, 
respectively. 

   The amounts of scheduled maturities of certificate accounts at September 
30, 1996 are as follows: 

<TABLE>
<CAPTION>
 YEARS ENDING SEPTEMBER 30,          AMOUNT 
- --------------------------- -------------------------
                               (DOLLARS IN THOUSANDS) 
<S>                          <C>
 1997 .....................         $316,562 
 1998 .....................           58,053 
 1999 .....................            7,532 
 Thereafter ...............            9,057 
                             ---------------------
  Total: ..................         $391,204 
                             ===================== 
</TABLE>

                               A-71           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(8) ADVANCES FROM FEDERAL HOME LOAN BANK 

   Advances from the Federal Home Loan Bank of Atlanta (FHLB) incur interest 
and are repayable as follows: 

<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30, 
                                                             ------------------------
REPAYABLE DURING YEAR ENDING SEPTEMBER 30,     INTEREST RATE       1996         1995 
- ------------------------------------------- ---------------- -----------  -----------
                                                                 (DOLLARS IN THOUSANDS) 
<S>                                          <C>               <C>           <C>
 1996 .....................................  4.27% -6.80%        $     --     $179,000 
 1997 .....................................  4.56% -6.07%         192,000       57,000 
 1998 .....................................  6.13%                  5,000        5,000 
 2001(1) ..................................  5.33% -5.61%          40,000           --
                                                               ----------     --------
                                                                 $237,000     $241,000 
                                                               ==========     ======== 
</TABLE>

- ------------------
(1) Advances for $15 million are callable by the FHLB in 1997 and $25 million 
    are callable in 1998. 


   The terms of a security agreement with the FHLB of Atlanta include a 
blanket floating lien that requires the maintenance of qualifying first 
mortgage loans as pledged collateral with unpaid principal amounts at least 
equal to 100% of the FHLB advances, when discounted at 65% of the unpaid 
principal balance. The FHLB of Atlanta stock, which is recorded at cost, is 
also pledged as collateral for these advances. 

(9) SECURITIES SOLD UNDER AN AGREEMENT TO REPURCHASE 

   Interest expense on securities sold under an agreement to repurchase 
aggregated $367,000 and $183,000 for the years ended September 30, 1995 and 
1994, respectively. 

   The following sets forth information concerning repurchase agreements for 
the periods indicated: 

<TABLE>
<CAPTION>
                                                           AS OF AND FOR THE 
                                                       YEARS ENDED SEPTEMBER 30, 
                                                 ------------------------------------
                                                   1996       1995           1994 
                                                 -------- ----------  ---------------
                                                        (DOLLARS IN THOUSANDS) 
<S>                                              <C>       <C>          <C>
Maximum amount of outstanding agreements at 
  any 
  month-end during the period .................     $ --    $33,600         $21,400 
Average amount outstanding during the period  .     $--     $ 6,572         $ 3,856 
Weighted average interest rate for the period       $--        5.59%           4.49% 
Maturity ......................................     $--          --   Dec. 19, 1994 
</TABLE>

   At September 30, 1996 and 1995, the Company had no pledged securities 
under repurchase agreements. At September 30, 1994, the Company had pledged 
$25.0 million of FNMA and GNMA mortgage-backed securities as collateral for 
the above repurchase agreements. 

(10) SUBORDINATED NOTES 

   At September 30, 1996 and 1995, the Bank had outstanding $775,000, of 
subordinated notes which, pursuant to the regulations of the Office of Thrift 
Supervision (the "OTS"), are included in the Bank's risk-based capital. The 
subordinated notes bear interest at 9% and mature from August 31, 2003 to 
June 10, 2009. 

                               A-72           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(11) REGULATORY CAPITAL 

   The Bank is required by federal regulations to maintain minimum levels of 
capital as follows: 

<TABLE>
<CAPTION>
                         REGULATORY CAPITAL 
                             REQUIREMENT            ACTUAL CAPITAL          EXCESS CAPITAL 
                       ----------------------  ---------------------- ----------------------
                          1996        1995         1996        1995       1996        1995 
                       ---------- ----------  ----------  ----------   ----------  ----------
                                                (DOLLARS IN THOUSANDS) 
<S>                    <C>         <C>          <C>         <C>         <C>         <C>
Tangible capital  ...    $12,196     $ 9,101     $56,967     $43,010      $44,771     $33,909 
                             1.5%        1.5%        7.0%        7.1%         5.5%        5.6% 
Core Capital ........    $24,392     $18,201     $56,967     $43,010      $32,575     $24,809 
                             3.0%        3.0%        7.0%        7.1%         4.0%        4.1% 
Risked-based capital     $33,927     $23,008     $60,164     $45,426      $26,237     $22,418 
                             8.0%        8.0%       14.2%       15.8%         6.2%        7.8% 
</TABLE>


   Under the OTS regulations adopted to implement the "prompt corrective 
action" provisions of the Federal Deposit Insurance Corporation Improvement 
Act of 1991 (the "FDICIA"), a "well capitalized" institution must have a 
risk-based capital ratio of 10%, a core capital ratio of 5% and a Tier 1 
risk-based capital ratio of 6%. (The "Tier 1 risk-based capital" ratio is the 
ratio of core capital to risk-weighted assets.) The Bank is a well 
capitalized institution under the definitions as adopted. Regulatory capital 
and net income amounts as of and for the years ended September 30, 1996, 1995 
and 1994 did not differ from regulatory capital and net income amounts 
reported to the OTS. 

   On August 31, 1993, the OTS adopted an amendment to its regulatory capital 
regulations to take into account a savings institution's exposure to the risk 
of loss from changing interest rates. Under the regulation as amended, a 
savings institution with an above normal level of interest rate risk exposure 
will be required to deduct an interest rate risk ("IRR") component from its 
total capital when determining its compliance with the risk-based capital 
requirements. An "above normal" level of interest rate risk exposure is a 
projected decline of 2% in the net present value of an institution's assets 
and liabilities resulting from a 2% swing in interest rates. The IRR 
component will equal one-half of the difference between the institution's 
measured interest rate exposure and the "normal" level of exposure. Savings 
institutions will be required to file data with the OTS that the OTS will use 
to calculate, on a quarterly basis (but with a two-quarter lag), 
institutions' measured interest rate risk and IRR components. Implementation 
of the IRR requirements have been delayed pending the testing of the OTS 
appeals process. If the IRR component had been required as of September 30, 
1996, the Bank would have been required to deduct an IRR component from its 
total capital when determining its compliance with its risk based capital 
requirements, however the Bank would continue to be well capitalized. 

   Payment of dividends by the Bank is limited by federal regulations, which 
provide for certain levels of permissible dividend payments depending on the 
Bank's regulatory capital and other relevant factors. 

(12) MINORITY INTERESTS--PREFERRED STOCK OF BANKUNITED, FSB 

   As part of a plan to simplify the Company's capital structure, the Company 
commenced an offer in November 1993 to exchange 2.5 shares of its 9% 
Noncumulative Perpetual Preferred Stock for each share of the Bank's 
Noncumulative Preferred Stock, Series D, E, F and G ("BankUnited Preferred 
Stock"). Upon the closing of the exchange offer, all shares of BankUnited 
Preferred Stock that remained outstanding were redeemed at $25.00 per share 
plus declared but unpaid dividends. The exchange closed on December 28, 1993. 


                               A-73           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(12) MINORITY INTERESTS--PREFERRED STOCK OF BANKUNITED, FSB--(CONTINUED)

(13) STOCKHOLDERS' EQUITY 

   The Company has the following capital structure: 

   PREFERRED STOCK--issuable in series with rights and preferences to be 
designated by the Board of Directors. As of September 30, 1996, 7,259,141 
shares were authorized but not designated to a particular series. 

NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES A: 

   Effective September 30, 1995, pursuant to an Offer to Exchange Preferred 
Stock, the holders of the Non-cumulative Convertible Preferred Stock, Series 
A, agreed to exchange each of the 55,000 shares of the Series A Preferred 
stock for one share of the Company's Non-cumulative Convertible Preferred 
Stock, Series B. Because the dividend rate, redemption price, and the 
liquidation preference for the Series B Preferred Stock are lower than those 
for the Series A Preferred Stock, the Company agreed not to redeem the shares 
of Series B Preferred Stock issued pursuant to the exchange offer for a 
period of three years and for three years thereafter, such Series B Preferred 
Stock shall only be redeemed at a 50% premium or $11.0625 per share. 

NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES B: 

   Authorized shares--200,000 shares. 

   Issued and outstanding shares--183,818 shares as of September 30, 1996 and 
197,378 shares as of September 30, 1995. 

   Dividends--noncumulative cash dividends payable quarterly at the fixed 
annual rate of $0.7375 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $7.375 per share. 

   Redemption--except for the shares converted from Series A discussed above, 
at the option of the Company at $7.59625 per share at September 30, 1994, 
declining thereafter at $.07375 per share during each year through January 
31, 1998, and thereafter the redemption price remains at $7.375 per share. 

   Voting rights--two-and-one-half votes per share. If the Company fails to 
pay dividends for six quarters, whether or not consecutive, the holders shall 
have the right to elect two additional directors until dividends have been 
paid for four consecutive quarters. 

   Convertibility--convertible into 1.50 shares (adjusted for all stock 
dividends) of Class B Common Stock for each share of Noncumulative 
Convertible Preferred Stock, Series B, surrendered for conversion, subject to 
adjustment on the occurrence of certain events. 

NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES C: 

   Authorized shares--363,636 shares. 

   Issued and outstanding shares--363,636 shares. 

                               A-74           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(13) STOCKHOLDERS' EQUITY--(CONTINUED)
 
   Dividends--noncumulative cash dividends payable quarterly at the fixed 
annual rate of $0.550 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $5.50 per share. 

   Redemption--at the option of the Company, at $5.50 per share. 

   Voting rights--nonvoting. 

   Convertibility--convertible into 1.45 shares (adjusted for all stock 
dividends) of Class A Common Stock for each share of Noncumulative Preferred 
Stock, Series C, surrendered for conversion, subject to adjustment on the 
occurrence of certain events. 

NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES C-II: 

   Authorized shares--222,223 shares. 

   Issued and outstanding shares--222,223 shares. 

   Dividends--noncumulative cash dividends payable quarterly at the fixed 
annual rate of $0.80 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $9.00 per share. 

   Redemption--at the option of the Company, at $9.00 per share. 

   Voting rights--nonvoting. 

   Convertibility--convertible into 1.32 shares (adjusted for all stock 
dividends) of Class A Common Stock for each share of Noncumulative Preferred 
Stock, Series C-II, surrendered for conversion, subject to adjustment on the 
occurrence of certain events. 

8% NONCUMULATIVE CONVERTIBLE PREFERRED STOCK, SERIES 1993: 

   Authorized shares--805,000 shares. 

   Issued and outstanding--744,870 shares as of September 30, 1996 and 
745,870 shares as of September 30, 1995. 

   Dividends--noncumulative cash dividends payable quarterly at the fixed 
annual rate of $.80 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $10.00 per share. 

                               A-75           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(13) STOCKHOLDERS' EQUITY--(CONTINUED)

   Redemption--not redeemable prior to July 1, 1998, unless certain criteria 
are met, in which case the redemption price would be $10.00 per share; 
subsequent to June 30, 1998, redemption is at the option of the Company at a 
redemption price of $10.40 per share, declining thereafter at $0.08 per share 
during each year through July 1, 2003, and thereafter the redemption price 
remains $10.00 per share. 

   Voting rights--nonvoting. However, if the Company fails to pay dividends 
for six quarters, whether or not consecutive, the holders shall have the 
right to elect two additional directors until dividends have been paid for 
four consecutive quarters. 

   Convertibility--convertible into one share of Class A Common Stock for 
each share of non-cumulative Convertible Preferred Stock, Series 1993, 
surrendered for conversion, subject to adjustment on the occurrence of 
certain events. 

9% NONCUMULATIVE PERPETUAL PREFERRED STOCK: 

   Authorized shares--1,150,000 shares. 

   Issued and outstanding--1,150,000 shares. 

   Dividends--noncumulative cash dividends payable quarterly at the fixed 
annual rate of $0.90 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $10.00 per share. 

   Redemption--not redeemable prior to October 1, 1998; subsequent to 
September 30, 1998, redemption is at the option of the Company at a 
redemption price of $10.00 per share. 

   Voting rights--nonvoting. However, if the Company fails to pay dividends 
for six quarters, whether or not consecutive, the holders shall have the 
right to elect two additional directors until dividends have been paid for 
four consecutive quarters. 

   Convertibility--none. 

CLASS A COMMON STOCK: 

   Issuable in series with rights and preferences to be designated by the 
Board of Directors: 

   As of September 30, 1996, 5,000,000 shares of Class A Common Stock were 
authorized but not designated to a series. 

SERIES I CLASS A COMMON STOCK: 

   Authorized shares--10,000,000. 

   Issued and outstanding--5,454,201 shares as of September 30, 1996 and 
1,835,170 shares as of September 30, 1995. 


                               A-76           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(13) STOCKHOLDERS' EQUITY--(CONTINUED)

   Dividends--as declared by the Board in the case of a dividend on the Class 
A Common Stock alone or not less than 110% of the amount per share of any 
dividend declared on the Class B Common Stock. 

   Voting rights--one tenth of one vote per share. 

CLASS B COMMON STOCK: 

   Authorized shares--3,000,000. 

   Issued and outstanding--251,515 shares as of September 30, 1996 and 
232,324 shares as of September 30, 1995. 

   Dividends--as declared by the Board of Directors. 

   Voting rights--one vote per share. 

   Convertibility--convertible into one share of Class A Common Stock for 
each share of Class B Common Stock surrendered for conversion, subject to 
adjustment on the occurrence of certain events. 

(14) STOCK BONUS PLAN, OPTION AGREEMENTS AND OTHER BENEFIT PLANS 

   Pursuant to stockholder approval in 1992, the Company maintains the 1992 
Stock Bonus Plan. In January 1994, stockholders approved an amendment of this 
plan to increase the amount of stock issuable under the plan to 125,000 
shares and to allow directors of the Company who are not employees to 
participate in the plan and receive stock in partial payment of their 
director's fees. As of September 30, 1996, 22,252 shares of Class A Common 
Stock and 54,779 shares of Class B Common Stock have been issued under the 
1992 Stock Bonus Plan. As of September 30, 1996, there were 47,969 shares 
available for grant under the 1992 Stock Bonus Plan. 


   Pursuant to stockholder approval in 1987, the Company maintains a 
non-statutory stock option plan for certain officers, directors and employees 
to receive options to purchase shares of Class A and Class B Common Stock. 
The stockholders approved an increase in the total number of shares for which 
options may be granted under the plan to 750,000 in January 1994. The Board 
of Directors approved an increase in the total number of shares for which 
options may be granted under the plan to 825,000 (a non-material increase) in 
1996. The options are for a period of 10 years and are exercisable at the 
fair market value of the stock at the grant date. As of September 30, 1996, 
758,718 options have been granted under this plan and 66,412 options have 
been exercised. 

   Pursuant to stockholder approval in January 1994, the Company also 
maintains an incentive stock option plan under which options for up to 
250,000 shares of Class A and Class B Common Stock may be granted. As of 
September 30, 1996, 92,500 options have been granted under this plan. 

   During October 1984, BankUnited's Board of Directors approved several 
non-qualified stock option agreements (the "Agreements") under which options 
to purchase shares of Class B Common Stock were granted at the fair market 
price of the Class B Common Stock on the date of the grant. The Agreements, 
which originally expired on October 23, 1994, have been extended pursuant to 
Stockholders' approval to October 23, 1999. As of September 30, 1996, the 
Agreements are exercisable for a total of 155,367 shares at the exercise 
price of $4.64 per share; none have been exercised. 

                               A-77           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(14) STOCK BONUS PLAN, OPTION AGREEMENTS AND OTHER BENEFIT PLANS--(CONTINUED)

   The following table presents additional data concerning the Company's 
outstanding stock options: 

<TABLE>
<CAPTION>
                                                                            AGGREGATE 
                                             NUMBER       OPTION PRICE       OPTION 
                                            OF SHARES      PER SHARE          PRICE 
                                          ------------ ---------------  -------------
<S>                                       <C>           <C>               <C>
Options outstanding, September 30, 1993      549,174    $3.11 -$10.98     $2,669,272 
Options granted ........................     113,088       7.00 -8.10        846,671 
Options exercised ......................     (45,675)      3.21 -3.78       (154,371) 
                                          ----------   --------------   ------------ 
Options outstanding, September 30, 1994      616,587      3.11 -10.98      3,361,572 
Options granted ........................     208,671       4.95 -7.95      1,139,902 
Options exercised ......................      (6,695)      3.21 -5.73        (23,958) 
                                          ----------   --------------   ------------ 
Options outstanding, September 30, 1995      818,563      3.11 -10.98      4,477,516 
Options granted ........................     121,610       7.24 -8.26        926,638 
                                          ----------   --------------   ------------ 
Options outstanding, September 30, 1996      940,173    $3.11 -$10.98     $5,404,154 
                                          ==========                    ============ 
</TABLE>

   In 1992, the Company adopted a 401(k) savings plan pursuant to which 
eligible employees are permitted to contribute up to 15% of their annual 
salary to the savings plan. The Company will provide matching contributions 
at a rate of 33% of such contributions, up to a maximum of 2% of an 
employee's salary. The amount of such matching by the Company for the years 
ended September 30, 1996, 1995 and 1994 totaled approximately $7,000, 
$30,000, and $29,000, respectively. Employees are eligible to participate in 
the plan after one year of service and become vested in the Company's 
contribution after two years participation in the plan at the rate of 25% per 
year up to 100%. 

   In September 1995, the Company's Board of Directors adopted a Profit 
Sharing Plan. Under the terms of the plan, the Company, at the discretion of 
the Board of Directors, may contribute Class A Common Stock to the plan. The 
contributions are allocated to the account of eigible employees based upon 
their salaries. Employees become eligible for the plan after one year of 
service and become vested at the rate of 20% per year up to 100%. The Board 
of Directors authorized a contribution of $100,000 and $75,000 in 1996 and 
1995, respectively. 

(15) INCOME TAXES 

   As discussed in Note 1, the Company adopted SFAS No. 109 as of October 1, 
1993 resulting in a cumulative adjustment of $195,000 to 1994 earnings and 
stockholders' equity. 


                               A-78           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(15) INCOME TAXES--(CONTINUED)

   The Company's effective tax rate differs from the statutory federal income 
tax rate as follows: 

<TABLE>
<CAPTION>
                                                        YEARS ENDED SEPTEMBER 30, 
                                     --------------------------------------------------------------
                                             1996                 1995                  1994 
                                     -------------------  ------------------- ---------------------
                                       AMOUNT       %       AMOUNT       %        AMOUNT       % 
                                     --------- --------  ---------    --------  ---------  --------
                                                         (DOLLARS IN THOUSANDS) 
<S>                                  <C>        <C>        <C>        <C>       <C>        <C>
Tax at federal income tax rate  ...    $1,443     34.0%     $3,394      34.0%     $1,262     35.0% 
Increase (decrease) resulting 
from: 
  State tax .......................       154      3.6         362       3.6         (46)    (1.3) 
  Other, net ......................        60      1.5         (15)     (0.1)        (83)    (2.3) 
                                     -------- --------   ---------  --------   --------- --------
   Total ..........................    $1,657     39.1%     $3,741      37.5%     $1,133     31.4% 
                                     ======== ========   =========  ========   ========= ======== 
</TABLE>


   The components of the provision for income taxes for the years ended 
September 30, 1996, 1995 and 1994 as computed in accordance with SFAS No. 
109, are as follows: 

<TABLE>
<CAPTION>
                           FOR THE YEARS ENDED 
                              SEPTEMBER 30, 
                     -------------------------------
                        1996       1995       1994 
                     --------- ---------  ----------
                          (DOLLARS IN THOUSANDS) 
<S>                  <C>        <C>         <C>
Current--federal  .    $1,324     $3,590     $1,354 
Current--state  ...       227        620        (53) 
Deferred--federal          90       (400)      (151) 
Deferred--state  ..        16        (69)       (17) 
                     --------- ---------  ---------
 Total ............    $1,657     $3,741     $1,133 
                     ========= =========  ========= 
</TABLE>


   The tax effects of significant temporary differences included in the net 
deferred tax asset as of September 30, 1996 and 1995 were: 


<TABLE>
<CAPTION>
                                   SEPTEMBER 30, 
                                   1996     1995 
                                 -------  -------
                                    (DOLLARS IN 
                                    THOUSANDS) 
<S>                              <C>      <C>
Deferred tax asset: 
 Non-accrual interest .........    $185     $178 
 Loan loss and other reserves       431      587 
 Fixed assets .................       5       --
 Deferrals and amortization  ..      19       --
                                 ------  -------
  Gross deferred tax asset  ...     640      765 
                                 ------  -------
Deferred tax liability: 
 FHLB Atlanta stock dividends       167      167 
 Fixed assets .................      --       5 
 Deferrals and amortization  ..      --      14 
 Other ........................      13       13 
                                 ------  -------
  Gross deferred tax liability      180      199 
                                 ------  -------
  Net deferred tax asset  .....    $460     $566 
                                 ======  =======  
</TABLE>

                               A-79           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(15) INCOME TAXES--(CONTINUED)

The components of deferred income tax provision (benefit) relate to the
following: 

<TABLE>
<CAPTION>
                                          YEARS ENDED SEPTEMBER 30, 
                                        -----------------------------
                                          1996       1995       1994 
                                        -------- ---------  ---------
                                            (DOLLARS IN THOUSANDS) 
<S>                                     <C>       <C>         <C>
Differences in book/tax depreciation      $(10)     $ (21)     $ (10) 
Delinquent interest ..................      (7)       (80)        --
FHLB Stock dividends .................      --       (144)        23 
Loan fees ............................      --         --        169 
Loan loss and other reserves .........     156       (164)      (363) 
Deferrals and amortization ...........     (33)       (60)        13 
                                        ------  ---------   --------
 Total deferred taxes ................    $106      $(469)     $(168) 
                                        ======  =========   ======== 
</TABLE>

(16) COMMITMENTS AND CONTINGENCIES 

   In the normal course of business, the Company enters into instruments that 
are not recorded in the consolidated financial statements, but are required 
to meet the financing needs of its customers and to reduce its own exposure 
to fluctuations in interest rates. 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 amount recognized in the consolidated statements of financial 
condition. The contract or notional amounts of those instruments reflect the 
extent of involvement the Company has in particular classes of financial 
instruments. 

   The Company's exposure to credit loss in the event of nonperformance by 
the other party on the financial instrument for commitments to extend credit 
and standby letters of credit by the other party is represented by the 
contractual 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. Total commitments to extend credit 
at September 30, 1996 and 1995 were as follows: 

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30, 
                                -----------------------------------------------------------------------
                                               1996                                 1995 
                                ----------------------------------  -----------------------------------
                                  FIXED      VARIABLE                  FIXED      VARIABLE 
                                   RATE        RATE        TOTAL       RATE         RATE        TOTAL 
                                --------- -----------  ----------   ---------   ----------- -----------
                                                         (DOLLARS IN THOUSANDS) 
<S>                             <C>        <C>           <C>         <C>        <C>          <C>
Commitments to fund loans  ...    $2,575     $ 7,057      $ 9,632     $3,801      $ 7,140      $10,941 
Loans in process .............       607       1,033        1,640      1,795        6,707        8,502 
Letters of credit ............       518          --          518         45           --           45 
Commitments to purchase loans         --      12,260       12,260         --           --           --
                                --------   ---------    ---------   --------    ---------     --------
 Total .......................    $3,700     $20,350      $24,050     $5,641      $13,847      $19,488 
                                ========   =========    =========   ========    =========     ========
</TABLE>

   The Company evaluates each customer's credit worthiness on a case-by-case 
basis. The amount of collateral obtained, if deemed necessary by the Company, 
upon extension of credit is based on 

                               A-80           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(16) COMMITMENTS AND CONTINGENCIESS--(CONTINUED)

management's credit evaluation of the customer. Collateral varies but may 
include accounts receivable, property, plant and equipment, residential real 
estate, and income-producing commercial properties. 

   Standby letters of credit are conditional commitments issued by the 
Company to guarantee the performance of a customer to a third party. Those 
guarantees are primarily issued to support public and private borrowing 
arrangements. The credit risk involved in issuing letters of credit is 
essentially the same as that involved in extending loan facilities to 
customers. The Company requires collateral to support those commitments. 

   The Company is a party to certain other claims and litigation arising in 
the ordinary course of business. In the opinion of management, the resolution 
of such claims and litigation will not materially affect the Company's 
consolidated financial position or results of operations. 

(17) RELATED PARTY TRANSACTIONS 

   The Company employs the services of a law firm, of which the Company's 
Chairman of the Board and President is senior managing director and of which 
another director of the Company is managing director; and the services of an 
insurance company, of which a member of the Board of Directors is a vice 
president. For the years ended September 30, 1996, 1995 and 1994, total fees 
(a portion of which were capitalized) paid to this law firm totaled 
approximately $986,000, $1.1 million, and $803,000, respectively, and amounts 
paid to this insurance company totaled approximately $147,000, $129,000, and 
$151,000, respectively. 

(18) SUBSEQUENT EVENT 

   On November 15, 1996, the Company acquired Suncoast Savings & Loan 
Association, FSA ("Suncoast"). The Company issued one share of its Class A 
Common Stock for each share of Suncoast common stock of which 2,199,930 were 
outstanding and one share of newly created 8% non-cumulative convertible 
preferred stock, Series 1996 for each share of Suncoast preferred stock of 
which 920,000 shares were outstanding. The newly created 8% non-cumulative 
convertible preferred stock, Series 1996 has substantially the same terms and 
conditions as the Suncoast preferred stock. The cost of the acquisition, 
which will be accounted for as a purchase was $27.8 million, representing the 
fair value of the consideration given to the Suncoast common and preferred 
stockholders as well as the option and warrant holders. In addition, the 
Company incurred approximately $925,000 of costs directly related to the 
merger. The balance sheet and results of operations of Suncoast will be 
included with those of BankUnited as of and for periods subsequent to 
November 15, 1996. 


                               A-81           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(18) SUBSEQUENT EVENTS--(CONTINUED)

   The unaudited proforma combined condensed statements of financial 
condition and operations as of and for the year ended September 30, 1996 
after giving effect to certain proforma adjustments are as follows: 

   Proforma combined condensed Statement of Financial Condition as of 
September 30, 1996 (in thousands): 

<TABLE>
<CAPTION>
 ASSETS 
<S>                                   <C>
Loans receivable ...................    $  980,444 
Other interest earning assets  .....       195,528 
Goodwill and other intangibles  ....         9,657 
Other assets .......................        53,282 
                                      -------------
                                        $1,238,911 
                                      ============= 
LIABILITIES AND STOCKHOLDERS' 
EQUITY 
Deposits ...........................    $  804,567 
Other liabilities ..................       337,420 
Stockholders' equity ...............        96,924 
                                      -------------
                                        $1,238,911 
                                      ============= 
</TABLE>

   Proforma combined condensed Statement of Operations for the year ended 
September 30, 1996 (in thousands except per share data): 

Interest income ...........................    $81,752 
Interest expense ..........................     52,423 
Provision for loan losses .................         45 
Non-interest income .......................      9,193 
Non-interest expense ......................     31,885 
Income tax expense ........................      2,654 
                                             ----------
 Net income before preferred stock 
   dividends ..............................      3,938 
Preferred stock dividends .................      3,249 
                                             ----------
 Net income after preferred stock 
   dividends ..............................    $   689 
                                             ========== 
Earnings per share 
 Primary ..................................    $   .10 
 Fully-diluted ............................    $   .10 


   The proforma combined condensed statement of operations assumes the 
acquisition occurred as of October 1, 1995. 

   A summary of the terms of the newly created 8% non-cumulative convertible 
preferred stock, Series 1996 are as follows: 

   Authorized shares --1,000,000. 

   Issued and outstanding shares--920,000 shares as of November 15, 1996. 

                               A-82           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(18) SUBSEQUENT EVENT--(CONTINUED)

   Dividends--non-cumulative cash dividends payable quarterly at the fixed 
annual rate of $1.20 per share. 

   Preference on liquidation--voluntary liquidation at the applicable 
redemption price per share and involuntary liquidation at $15.00 per share. 

   Redemption--not redeemable prior to July, 1998, unless certain criteria 
are met, in which case the redemption price would be $15.00 per share, 
subsequent to June 30, 1998, redemption is at the option of the Company at a 
redemption price of $16.20 per share, declining thereafter at $0.20 per share 
during each year through July 1, 2003, and thereafter the redemption price 
remains at $15.00 per share. 

   Voting rights--nonvoting except under certain circumstances. 

   Convertibility--convertible into 1.67 shares of Class A Common Stock for 
each share of 8% non-cumulative convertible preferred stock, Series 1996, 
surrendered for conversion, subject to adjustment on the occurrence of 
certain events. 

   As part of the purchase of Suncoast, the Company issued warrants to 
Suncoast's warrant holders to purchase 80,000 shares of the newly created 8% 
non-cumulative convertible preferred stock, Series 1996, and assumed 
Suncoast's outstanding stock options. The warrants are exercisable at a price 
of $18.00 for each share of the 8% non-cumulative convertible preferred 
stock, Series 1996 or each warrant could be exercised to purchase 1.67 
shares, subject to adjustment, of Class A Common Stock at a per share price 
of $10.80, also subject to adjustment under certain conditions. The warrants 
expire on July 8, 1998. The Company assumed 119,000 of Suncoast's options 
with option prices ranging from $3.00 to $7.38 per share of Class A Common 
Stock with an aggregate exercise price of $610,000. 

                               A-83           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(19) BANKUNITED FINANCIAL CORPORATION 

   The following summarizes the major categories of the Company's (parent 
company only) financial statements: 

                 CONDENSED STATEMENTS OF FINANCIAL CONDITION 

<TABLE>
<CAPTION>
                                                                         AS OF SEPTEMBER 30, 
                                                                       ----------------------
                                                                          1996        1995 
                                                                       ---------- ----------
                                                                       (DOLLARS IN THOUSANDS) 
<S>                                                                    <C>         <C>
Assets: 
 Cash ...............................................................    $    88     $    48 
 FHLB overnight deposits ............................................      7,889          37 
 Tax certificates ...................................................        312         457 
 Investments, net (market value of approximately $10 and $10 at 
   September 30, 1996 and 1995, respectively) .......................         10          10 
 Investments available for sale .....................................        155          --
 Mortgage-backed securities, held to maturity (market value of 
   approximately $1,727 at September 30, 1995) ......................         --       1,676 
 Mortgage-backed securities, available for sale .....................      1,309          --
 Accrued interest receivable ........................................        132         252 
 Investment in the Bank .............................................     59,443      43,062 
 Other assets .......................................................        248         236 
                                                                       ---------  ----------
  Total .............................................................    $69,586     $45,778 
                                                                       =========  ========== 
Liabilities .........................................................    $   475     $    33 
                                                                       ---------  ----------
Stockholders' equity: 
  Preferred stock ...................................................         27          27 
  Common stock ......................................................         57          20 
  Paid-in capital ...................................................     62,055      38,835 
  Retained earnings .................................................      7,279       6,838 
  Net unrealized gains on securities available for sale, net of 
    taxes ...........................................................       (307)         25 
                                                                       ---------  ----------
    Total stockholders' equity ......................................     69,111      45,745 
                                                                       ---------  ----------
    Total liabilities and stockholders' equity ......................    $69,586     $45,778 
                                                                       =========  ========== 
</TABLE>

                               A-84           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(19) BANKUNITED FINANCIAL CORPORATION--(CONTINUED)

                      CONDENSED STATEMENTS OF OPERATIONS 

<TABLE>
<CAPTION>
                                 FOR THE YEARS ENDED SEPTEMBER 
                                              30, 
                                ------------------------------
                                   1996       1995       1994 
                                --------- ---------  --------
                                    (DOLLARS IN THOUSANDS) 
<S>                             <C>        <C>         <C>
Interest income ..............    $  803     $  307     $  296 
Interest expense .............        17         36         24 
Equity income of the Bank  ...     2,406      6,587      2,443 
Operating expenses ...........       491        818        529 
                                --------  ---------   --------
Income before income taxes  ..     2,701      6,040      2,186 
  Income tax expense 
(benefit) ....................       115       (200)       (93) 
                                --------  ---------   --------
  Net income .................    $2,586     $6,240     $2,279 
                                ========  =========   ======== 
</TABLE>

                      CONDENSED STATEMENTS OF CASH FLOWS 

<TABLE>
<CAPTION>
                                                           FOR THE YEARS ENDED SEPTEMBER 30, 
                                                         ------------------------------------
                                                             1996        1995         1994 
                                                         ----------- ----------  -----------
                                                                (DOLLARS IN THOUSANDS) 
<S>                                                      <C>          <C>          <C>
Cash flow from operating activities: 
 Net income ...........................................    $  2,586     $ 6,240     $  2,279 
 Less: Undistributed income of the Bank ...............        (406)     (6,587)        (901) 
 Other ................................................         242         156       (1,682) 
                                                         ----------  ----------  -----------
 Net cash provided by (used in) in operating 
activities ............................................       2,422        (191)        (304) 
                                                         ----------  ----------  -----------
Cash from investing activities: 
 Equity contributions to the Bank .....................     (16,000)         --     (10,447) 
 Purchase of investment securities ....................        (155)         --         (10) 
 Purchase of mortgage-backed securities ...............          --          --      (1,960) 
 Proceeds from repayments of mortgage-backed 
   securities .........................................         368         181          103 
 Net decrease (increase) in tax certificates  .........         145         732         (379) 
                                                         ----------  ----------  -----------
 Net cash provided by (used in) investing activities  .     (15,642)        913      (12,693) 
                                                         ----------  ----------  -----------
Cash flow from financing activities: 
 Public offering of Company's 9% Preferred Stock  .....          --          --       10,625 
 Public offering of Company's Class A Common Stock  ...      22,867          --           --
 Net proceeds from issuance of common stock  ..........         331         222          298 
 Dividends paid on preferred stock ....................      (2,086)     (2,010)      (1,871) 
 Dividends paid on common stock .......................          --          --         (137) 
                                                         ----------  ----------  -----------
 Net cash provided by (used in) financing activities  .      21,112      (1,788)       8,915 
 Decrease (increase) in cash and cash equivalents  ....       7,892      (1,066)      (4,082) 
 Cash and cash equivalents at beginning of year  ......          85       1,151        5,233 
                                                         ----------  ----------  -----------
 Cash and cash equivalents at end of year .............    $  7,977     $    85     $  1,151 
                                                         ==========  ==========  =========== 
</TABLE>

                               A-85           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(20) ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS 

   The information set forth below provides disclosure of the estimated fair 
value of the Company's financial instruments presented in accordance with the 
requirements of SFAS No. 107 (and as amended by SFAS No. 119) issued by the 
Financial Accounting Standards Board. Management has made estimates of fair 
value discount rates that it believes to be reasonable. However, because 
there is no market for many of these financial instruments, management has no 
basis to determine whether the fair value presented would be indicative of 
the value negotiated in an actual sale. The fair value estimates do not 
consider the tax effect that would be associated with the disposition of the 
assets or liabilities at their fair value estimates. 

   Fair values are estimated for loan portfolios with similar financial 
characteristics. Loans are segregated by category, such as commercial, 
commercial real estate, residential mortgage, second mortgages, and other 
installment. Each loan category is further segmented into fixed and 
adjustable rate interest terms and by performing and non-performing status. 
The fair value of loans, except residential mortgage and adjustable rate 
loans, is calculated by discounting scheduled cash flows through the 
estimated maturity using estimated market discount rates that reflect the 
credit and interest rate risk inherent in the loan. The estimate of average 
maturity is based on historical experience with prepayments for each loan 
classification, modified, as required, by an estimate of the effect of 
current economic and lending conditions. 

   For residential mortgage loans, fair value is estimated by discounting 
contractual cash flows adjusted for national historical prepayment estimates 
using discount rates based on secondary market sources adjusted to reflect 
differences in servicing and credit costs. 

   For adjustable-rate loans, the fair value is estimated at book value after 
adjusting for credit risk inherent in the loan. The Company's interest rate 
risk is considered insignificant since the majority of the Company's 
adjustable rate loans are based on the average cost of funds for the Eleventh 
District of the Federal Home Loan Bank System ("COFI") or one-year Constant 
Maturity Treasuries ("CMT") rates and adjust monthly or at intervals 
generally over a period not exceeding one year. 

   The fair value of the tax certificates is estimated at book value as these 
investments historically have had relatively short lives and their yields 
approximate market rates. The fair value of mortgage-backed securities and 
investment securities is estimated based on bid prices available from 
securities dealers. 

   Under SFAS No. 107, the fair value of deposits with no stated maturity, 
such as non-interest-bearing demand deposits, savings and NOW accounts, and 
money market accounts, is equal to the amount payable on demand. The fair 
value of certificates of deposit is based on the discounted value of 
contractual cash flows. The discount rate is estimated using the Company's 
current rates for deposits of similar maturities adjusted for insurance 
costs. 

   The fair value of subordinated notes is estimated by discounting 
contractual cash flows using estimated market rates. The contract amounts and 
related fees of the Company's commitments to extend credit approximate the 
fair value of these commitments. 


                               A-86           
<PAGE>
              BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                              SEPTEMBER 30, 1996 

(20) ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENT--(CONTINUED) 

   The following table presents information for the Company's financial 
instruments at September 30, 1996 and 1995: 


<TABLE>
<CAPTION>
                                              AS OF SEPTEMBER 30, 1996 
                                          -------------------------------
                                           CARRYING VALUE     FAIR VALUE 
                                          ---------------- -------------
                                               (DOLLARS IN THOUSANDS) 
<S>                                       <C>               <C>
Financial assets: 
  Cash and overnight investments  ......      $ 34,136         $ 34,136 
  Tax certificates and other 
investments ............................        46,784           46,784 
  Mortgage-backed securities ...........        70,165           69,741 
  Loans receivable .....................       646,385          646,507 
  Other interest-earning assets  .......        12,225           12,225 
Financial liabilities: 
  Deposits .............................      $506,106         $506,025 
  Advances from the FHLB ...............       237,000          237,218 
  Subordinated notes ...................           775              859 
</TABLE>

<TABLE>
<CAPTION>
                                              AS OF SEPTEMBER 30, 1995 
                                           ------------------------------
                                            CARRYING VALUE    FAIR VALUE 
                                           --------------- -------------
                                               (DOLLARS IN THOUSANDS) 
<S>                                        <C>              <C>
Financial assets: 
  Cash and overnight investments  .......      $ 34,730        $ 34,730 
  Tax certificates and other investments         44,230          44,230 
  Mortgage-backed securities ............        52,998          52,734 
  Loans receivable ......................       453,350         458,681 
  Other interest-earning assets  ........        12,325          12,325 
Financial liabilities: 
  Deposits ..............................      $310,074        $311,424 
  Advances from the FHLB ................       241,000         240,675 
  Subordinated notes ....................           775             899 
</TABLE>

                               A-87           
<PAGE>
         UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS 


   The following Unaudited Pro Forma Condensed Combined Statement of 
Financial Condition as of September 30, 1996, and the Unaudited Pro Forma 
Condensed Combined Statement of Operations for the year ended September 30, 
1996 give effect to the Merger accounted for as a purchase of Suncoast by the 
Company. Under the purchase method of accounting, all assets and liabilities 
of Suncoast at September 30, 1996 have been adjusted to their current 
estimated fair values and combined with the asset and liability book values 
of the Company. The Unaudited Pro Forma Condensed Combined Statement of 
Financial Condition assumes the Merger was effective on September 30, 1996. 
The Unaudited Pro Forma Condensed Combined Statement of Operations give 
effect to the Merger as if the Merger had occurred at the beginning of the 
period presented. 

   The pro forma information is based on the historical consolidated 
financial statements of the Company and of Suncoast, as adjusted, as set 
forth in the accompanying Notes to the Unaudited Pro Forma Condensed Combined 
Financial Statements. Suncoast's fiscal year-end is June 30, and thus 
Suncoast's financial statements have been adjusted to reflect an unaudited 
fiscal year ending September 30, 1996. The Unaudited Pro Forma Condensed 
Combined Financial Statements do not give effect to any anticipated cost 
savings or potential revenue enhancements in connection with the Merger. 

   The information shown below should be read in conjunction with the 
consolidated historical financial statements of the Company and of Suncoast, 
including the respective notes thereto, which are included or incorporated by 
reference in this Annual Report on Form 10-K. The pro forma data is presented 
for comparative purposes only and is not necessarily indicative of the 
combined financial position or results of operations in the future or of the 
combined financial position or results of operations which would have been 
realized had the Merger been consummated during the periods or as of the 
dates for which the pro forma data is presented. 

   Pro forma per share amounts for the Company giving effect to the Merger 
are based on the exchange ratio of one share of the Company Class A Common 
Stock for each share of the Suncoast common stock and the issuance of New 
Company Preferred Stock having substantially similar terms as the Suncoast 
preferred stock. 


                               A-88           
<PAGE>
                    UNAUDITED PRO FORMA CONDENSED COMBINED 
                       STATEMENT OF FINANCIAL CONDITION 
                              SEPTEMBER 30, 1996 

<TABLE>
<CAPTION>
                                                                                                   COMBINED 
                                                      BANKUNITED     SUNCOAST     ADJUSTMENTS      PRO FORMA 
                                                    ------------- -----------  -------------- -------------
                                                         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 
<S>                                                 <C>            <C>           <C>             <C>
                      ASSETS 
Cash and due from banks ..........................     $  5,483      $  4,588     $        --    $   10,071 
FHLB overnight deposits and federal funds sold  ..       28,653         1,430              --        30,083 
Repurchase Agreements ............................           --        15,000              --        15,000 
Tax certificates, net ............................       40,088            --              --        40,088 
Investments, available for sale, at market  ......        6,696            --              --         6,696 
Mortgage-backed securities, held to maturity  ....       14,698            --              --        14,698 
Mortgage-backed securities, available for sale, 
  at market ......................................       55,467        18,196              --        73,663 
Loans receivable, net ............................      646,385       330,781            (930)(1)   976,236 
Mortgage loans held for sale .....................           --         4,208              --         4,208 
Other interest earning assets ....................       12,225         3,075              --        15,300 
Loan servicing assets ............................           --        11,454          (1,822)(1)     9,632 
Office properties and equipment, net .............        2,608         6,787             700 (1)    10,095 
Real estate owned, net ...........................          632           245              --           877 
Accrued interest receivable ......................        7,023         3,065              --        10,088 
Cost over fair value of net assets acquired and 
  other intangible assets ........................        2,457            --           7,200 (1)     9,657 
Prepaid expenses and other assets ................        1,945        10,574              --        12,519 
                                                    -----------    ----------    ------------    ----------
  Total assets ...................................     $824,360      $409,403     $     5,148    $1,238,911 
                                                    ===========    ==========    ============    ========== 
       LIABILITIES AND STOCKHOLDERS' EQUITY 
Liabilities: 
 Deposits ........................................     $506,106      $298,461     $        --    $  804,567 
 Advances from FHLB and other borrowings  ........      237,000        73,310              --       310,310 
 Subordinated notes ..............................          775            --              --           775 
 Advance payments by borrowers for taxes 
   and insurance .................................        4,292         4,063              --         8,355 
 Accrued expenses and other liabilities  .........        7,076         8,899           3,200 (3)    17,980 
                                                                                       (1,195)(6) 
                                                    -----------   -----------  --------------    ----------
  Total liabilities ..............................     $755,249      $384,733     $     2,005    $1,141,987 
                                                    -----------   -----------  --------------    ----------
Stockholders' Equity: 
 Preferred stock .................................     $     27      $  4,600     $    (4,591)(2)$       36 
 Class A Common Stock ............................           54         2,418          (2,396)(2)        76 
 Class B Common Stock ............................            3            --              --             3 
 Additional paid-in capital ......................       62,055        17,657          10,125 (2)    89,837 
 Retained earnings ...............................        7,279           301            (301)(2)     7,279 
 Net unrealized gains on securities 
   available for sale ............................         (307)         (306)            306          (307) 
                                                    -----------   -----------     -----------    ----------
  Total stockholders' equity .....................       69,111        24,670           3,143        96,924 
                                                    -----------   -----------     -----------    ---------- 
  Total liabilities and stockholders' equity  ....     $824,360      $409,403     $     5,148    $1,238,911 
                                                    ===========   ===========     ============   ==========  
Book value per common share ......................     $   7.85                                   $    7.44 
Tangible book value per common share .............     $   7.42                                   $    6.22 
Fully converted tangible book value per share  ...     $   7.13                                   $    6.64 
</TABLE>

                               A-89           
<PAGE>
                    UNAUDITED PRO FORMA CONDENSED COMBINED 
                           STATEMENT OF OPERATIONS 
                        YEAR ENDED SEPTEMBER 30, 1996 

<TABLE>
<CAPTION>
                                                                                                                COMBINED 
                                                                  BANKUNITED     SUNCOAST    ADJUSTMENTS(1)    PRO FORMA 
                                                                ------------- -----------  --------------- --------------
                                                                     (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) 
<S>                                                             <C>            <C>           <C>              <C>
OPERATIONS DATA: 
Interest income ..............................................    $   52,132     $28,501        $   1,119 (1)  $  81,752 
Interest expense .............................................        34,622      17,781               20 (1)     52,423 
                                                                ------------  ----------   --------------      ---------
Net interest income before provision for loan losses  ........        17,510      10,720            1,099         29,329 
Provision for loan losses ....................................          (120)        165               --             45 
                                                                ------------  ----------   --------------      ---------
Net interest income after provision for loan losses  .........        17,630      10,555            1,099         29,284 
                                                                ------------  ----------   --------------      ---------
Non-interest income: 
 Loan servicing income, net ..................................            --      4,109               364 (1)      4,473 
 Gain on sale of assets ......................................            --      2,870                --          2,870 
 Other .......................................................           649       1,201               --          1,850 
                                                                ------------  ----------   --------------      ---------
  Total non-interest income ..................................           649       8,180              364          9,193 
                                                                ------------  ----------   --------------      ---------
Non-interest expense: 
 Employee compensation and benefits ..........................         4,275       7,328             (300)(4)     11,303 
 Occupancy and equipment .....................................         1,801       2,874               35 (1)      4,710 
 SAIF special assessment .....................................         2,614       2,317               --          4,931 
 Other operating expenses ....................................         5,346       5,215              280 (1)     10,941 
                                                                                                      100 (4) 
                                                                ------------  ----------   --------------      ---------
  Total non-interest expenses ................................        14,036      17,734              115         31,885 
                                                                ------------  ----------   --------------      ---------
Income before income taxes and preferred stock dividends  ....         4,243       1,001            1,348          6,592 
Provision for income taxes ...................................         1,657         371              626 (6)      2,654 
                                                                ------------  ----------   --------------      ---------
Net income before preferred stock dividends ..................         2,586         630              722          3,938 
Preferred stock dividends ....................................         2,145       1,104               --          3,249 
                                                                ------------  ----------   --------------      ---------
Net income after preferred stock dividends ...................    $      441     $  (474)       $     722      $     689 
                                                                ============  ==========   ==============      =========
PER COMMON SHARE DATA: 
Primary earnings per common share and common 
  equivalent share ...........................................    $      .10                                   $     .10 
Earnings per common share assuming full dilution  ............           .10                                         .10 
Weighted average number of common shares and common 
  equivalent shares assumed outstanding during the period: 
    Primary ..................................................     4,558,521                                   6,695,848 
  Fully diluted ..............................................     4,558,521                                   6,695,848 
OPERATIONS DATA (EXCLUDING SAIF SPECIAL ASSESSMENT): 
  SAIF special assessment, net of tax ........................    $   1,621      $1,437               --      $   3,058 
                                                                ============  ==========   ==============      =========
Net income before preferred stock dividends and excluding 
  SAIF special assessment ....................................    $    4,207     $ 2,067        $     722     $    6,996 
                                                                ============  ==========   ==============      =========
Net income after preferred stock dividends and excluding SAIF 
  special assessment .........................................    $    2,062     $   963        $     722     $    3,747 
                                                                ============  ==========   ==============      =========
PER COMMON SHARE DATA (EXCLUDING SAIF SPECIAL ASSESSMENT):  .. 
  Primary earnings per common share and common 
   equivalent share  .........................................    $      .45                                  $      .56 
Earnings per common share assuming full dilution  ............           .45                                         .50 
Weighted average number of common shares and common 
  equivalent shares assumed outstanding during the period: 
    Primary ..................................................     4,558,521                                   6,695,848 
  Fully diluted ..............................................     4,558,521                                   7,498,847 
</TABLE>

                               A-90           
<PAGE>
                    NOTES TO UNAUDITED PRO FORMA CONDENSED 
                        COMBINED FINANCIAL STATEMENTS 

(1) Adjustments to fair value for Suncoast's assets and liabilities are as 
    follows (dollars in thousands): 

<TABLE>
<CAPTION>
                                                           AMORTIZATION             ANNUAL IMPACT ON 
                                       ADJUSTMENTS       PERIOD AND METHOD      STATEMENT OF OPERATIONS 
                                     -------------- ------------------------  ------------------------
<S>                                  <C>             <C>                        <C>
Commercial loans ..................      $(2,000)    18 months/straight line             $1,333 
Residential loans .................        1,070     5 years/straight line                 (214) 
                                     --------------                            ------------------------
  Total loans .....................         (930)                                         1,119 
Deposits premium ..................          200     10 years/straight line                 (20) 
Loan servicing assets .............       (1,822)    5 years/straight line                  364  
Land and buildings ................          700     20 years/straight line                 (35) 
Cost over fair value of net assets 
  acquired (goodwill) .............        7,000     25 years/straight line                (280) 
</TABLE>


(2) The purchase price of $27,590,000 represents the issuance of 2,199,930 
    shares of BankUnited Class A Common stock at a price of $7.00 per share 
    (the closing bid price on the day of the Merger Agreement) and the 
    issuance of 920,000 shares of New BankUnited Preferred stock having an 
    estimated value of $13.25 per share. Also, $223,000, representing the 
    fair value of Suncoast's outstanding stock options and warrants which 
    will be exchanged for BankUnited stock options and warrants having 
    similar terms and conditions, was credited to paid-in capital. 
  
    The following summarizes the entries to Stockholders' Equity (dollars in 
    thousands): 


<TABLE>
<CAPTION>
                                                                                 ENTRY TO 
                                           ENTRIES TO          ENTRIES TO      RECORD STOCK 
                                      ELIMINATE SUNCOAST'S    RECORD STOCK      OPTIONS AND 
                                             EQUITY           TO BE ISSUED       WARRANTS         TOTAL 
                                     --------------------- ---------------  --------------- -----------
<S>                                  <C>                    <C>               <C>              <C>
Preferred Stock ...................         $ (4,600)           $     9            $ --         $(4,591) 
Class A Common Stock ..............           (2,418)                22              --          (2,396) 
Class B Common Stock ..............               --                 --              --              --
Additional Paid-in Capital ........          (17,657)            27,559             223           10,125 
Retained Earnings .................             (301)                --              --             (301) 
Net unrealized gains on securities 
  available for sale ..............              306                 --              --              306 
                                     ---------------        -----------       ---------        ---------
  Total Stockholders' Equity  .....         $(24,670)           $27,590            $223          $ 3,143 
                                     ===============        ===========       =========        ========= 
</TABLE>

(3) The total purchase price includes $3.2 million of accrued liabilities as 
    follows: 

    /bullet/ $1.35 million in severance costs. 

    /bullet/ $1.85 million for direct acquisition costs such as legal, 
             accounting, investment banking and other professional fees and 
             expenses. 

(4) The pro forma statements of operations include an annual reduction in 
    salary expense of $300,000 and an annual increase in professional fees of 
    $100,000 representing the change in status and compensation of Mr. Finch 
    in accordance with the terms of his change-of-control agreement. 

(5) The pro forma adjustments do not include the effect of any potential 
    expense reductions, revenue enhancements or restructuring charges. 

(6) The statutory income tax rate is assumed to be 38%. Amortization of the 
    cost over fair value of net assets acquired (goodwill) is not deductible 
    for tax purposes. 


                               A-91           
<PAGE>
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
FINANCIAL DISCLOSURE. 

   None. 

                                   PART III 

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY. 

   The information contained under the caption "Election of Directors" to 
appear in the Company's definitive proxy statement relating to the Company's 
1997 Annual Meeting of Stockholders, which definitive proxy statement will be 
filed with the Securities and Exchange Commission not later than 120 days 
after the end of the Company's fiscal year covered by this report on Form 
10-K (hereinafter referred to as the "Annual Meeting Proxy Statement"), is 
incorporated herein by reference. Information concerning the executive 
officers of the Company is included in Part I of this Report on Form 10-K. 

ITEM 11.  EXECUTIVE COMPENSATION. 

   The information contained under the caption "Executive Compensation" to 
appear in the Annual Meeting Proxy Statement is incorporated herein by 
reference. 

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT. 

   The information contained under the caption "Security Ownership of Certain 
Beneficial Owners and Management" to appear in the Annual Meeting Proxy 
Statement is incorporated herein by reference. 

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. 

   The information contained under the captions "Compensation Committee 
Interlocks and Insider Participation" and "Certain Relationships and Related 
Transactions" to appear in the Annual Meeting Proxy Statement is incorporated 
herein by reference. 

                                   PART IV 

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K. 

(A) THE FOLLOWING DOCUMENTS ARE FILED AS PART OF THIS REPORT: 

   (1) Financial Statements. 

    The following consolidated financial statements of the Company and the 
    report of the independent certified public accountants thereon have been 
    filed with this report: 

             Report of Independent Certified Public Accountants (Price 
             Waterhouse LLP). 

             Consolidated Statements of Financial Condition as of September 
             30, 1996 and 1995. 

             Consolidated Statements of Operations for the years September 
             30, 1996, 1995 and 1994. 

             Consolidated Statements of Stockholders' Equity for the years 
             ended September 30, 1996, 1995 and 1994. 


                               A-92           
<PAGE>

             Consolidated Statements of Cash Flows for the years ended 
             September 30, 1996, 1995 and 1994. 

             Notes to Consolidated Financial Statements. 

         (2) Financial Statement Schedules. 

         Schedules are omitted because the conditions requiring their filing 
         are not applicable or because the required information is provided in 
         the Consolidated Financial Statements, including the Notes thereto. 

         (3) Exhibits.* 

         (3.1) Articles of Incorporation of the Company (Exhibit 3.1 to the 
         Company's Form 10-K Report for the year ended September 30, 1996). 

         (3.2) Statement of Designation of Series I Class A Common Stock and 
         Class B Common Stock of the Company, as amended (Exhibit 4.9 to the 
         Company's Form S-8 Registration Statement [File No. 333-43211]. as 
         filed with the Securities and Exchange Commission on November 14, 
         1996). 

         (3.3) Bylaws of the Company (Exhibit 4.5 to the Company's Form S-8 
         Registration Statement [File No. 333-43211], as filed with the 
         Securities and Exchange Commission on November 14, 1996). 

         (3.4) Statement of Designation of 8% Noncumulative Convertible 
         Preferred Stock, Series 1996 (Exhibit 4.8 to the Company's Form S-8 
         Registration Statement [File No. 333-43211], as filed with the 
         Securities and Exchange Commission on November 14, 1996). 

         (4.1) Agreement for Advances and Security Agreement with Blanket 
         Floating Lien dated as of September 25, 1992, between the Bank and 
         the FHLB of Atlanta (Exhibit 4.1 to the Bank's Form 10-K for the year 
         ended September 30, 1992, filed with the Securities and Exchange 
         Commission as an exhibit to the Company's Form 8-K dated March 25, 
         1993). 

         (4.2) Forms of Series 15A-F, Series 18E and Series 20A-F of 
         Subordinated Notes of the Bank (Exhibit 4.3 to the Company's Form S-4 
         Registration Statement, File No. 33-55232, as filed with the 
         Securities and Exchange Commission on December 2, 1992). 

         (10.1) Non-Statutory Stock Option Plan, as amended (Exhibit 4.9 to 
         the Company's Form S-8 Registration Statement [File No. 33-76882], as 
         filed with the Securities and Exchange Commission on March 24, 
         1994).** 

         (10.2) 1992 Stock Bonus Plan, as amended. (Exhibit 10.2 to the 
         Company's Form 10-K Report for the year ended September 30, 1994 [the 
         "1994 10-K"]).** 

         (10.3) 1994 Incentive Stock Option Plan. (Exhibit 10.3 to the 1994 
         10-K).** 

         (10.4) Profit Sharing Plan of the Bank (Exhibit 10.4 to the Company's 
         Form 10-K Report for the year ended September 30, 1995). 

         (10.5) 1996 Incentive Compensation and Stock Award Plan 
         (Exhibit 10.5 to the Company's Form 10-K Report for the year ended 
         September 30, 1996).** 

         (10.6) Purchase and Assumption Agreement dated March 20, 1995 by and 
         among the Company, the Bank, SouthTrust Corporation, SouthTrust of 
         Florida, Inc., and SouthTrust Bank of the Suncoast (Exhibit 10.1 to 
         the Company's Form 10-Q Report for the quarter ended March 31, 1995 
         [the "March 31, 1995 10-Q"]). 


                               A-93           
<PAGE>

         (10.7) Purchase and Assumption Agreement dated March 20, 1995 by and 
         among the Company, the Bank, SouthTrust Corporation, SouthTrust of 
         Florida, Inc., and SouthTrust Bank of Southwest Florida, N.A. 
         (Exhibit 10.2 to the March 31, 1995 10-Q). 

         (10.8) First Amendment to Purchase and Assumption Agreement dated 
         July 27, 1995 by and among the Company, the Bank, SouthTrust 
         Corporation, SouthTrust of Florida, Inc., and SouthTrust Bank of the 
         Suncoast (Exhibit 10.1 to the Company's Form 10-Q Report for the 
         quarter ended June 30, 1995 [the "June 30, 1995 10-Q"]). 

         (10.9) First Amendment to Purchase and Assumption Agreement dated 
         July 27, 1995 by and among the Company, the Bank, SouthTrust 
         Corporation, SouthTrust of Florida, Inc., and SouthTrust of Southwest 
         Florida, N.A. (Exhibit 10.2 to the June 30, 1995 10-Q). 

         (10.10) Form of Employment Agreement between the Company and Alfred 
         R. Camner (Exhibit 10.10 to the Company's 10-K Report for the year 
         ended September 30, 1996). 

         (10.11) Form of Employment Agreement between the Company and Earline 
         G. Ford (Exhibit 10.11 to the Company's 10-K Report for the year 
         ended September 30, 1996). 

         (10.12) Form of Employment Agreement between the Company and certain 
         of its senior officers (Exhibit 10.12 to the Company's 10-K Report
         for the year ended September 30, 1996). 

         (11.1) Statement regarding calculation of earnings per common share 
         (Exhibit 11.1 to the Company's 10-K Report for the year ended 
         September 30, 1996). 

         (12.1) Statement regarding calculation of ratios (Exhibit 12.1 to the 
         Company's 10-K Report for the year ended September 30, 1996). 

         (21.1) Subsidiaries of the Company (Exhibit 21.1 to the Company's 
         10-K Report for the year ended September 30, 1996). 

         (23.1) Consent of Price Waterhouse LLP. 

         (24.1) Power of Attorney (set forth on the signature page of the 
         Annual Report on Form 10-K filed for the year ended September 30, 
         1996). 
- ----------------------
 *  Exhibits followed by a parenthetical reference are incorporated herein by 
    reference from the documents described therein. 

**  Exhibits 10.1--10.4 are compensatory plans or arrangements. 

(B) REPORTS ON FORM 8-K. 

   During the quarter ended September 30, 1996, the Company filed a Current 
Report on Form 8-K dated July 15, 1996 with the Securities and Exchange 
Commission. 

                               A-94           
<PAGE>
                                  SIGNATURES 

   Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the Registrant has duly caused this report on Form 10-K 
to be signed on its behalf by the undersigned, thereunto duly authorized on 
December 23, 1996. 

                                          BANKUNITED FINANCIAL CORPORATION 
                                          By: /s/ ALFRED R. CAMNER 
                                              ---------------------------------
                                              Alfred R. Camner 
                                              Chairman of the Board, 
                                              President and 
                                              Chief Executive Officer 


   KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears 
below constitutes and appoints Alfred R. Camner, Earline G. Ford and Marc 
Jacobson and each of them, his true and lawful attorneys-in-fact and agents, 
with full power of substitution and resubstitution, for him and in his name, 
place and stead, in any and all capacities, to sign any or all amendments to 
this report on Form 10-K and to file the same, with all exhibits thereto, and 
other documents in connection therewith, with the Securities and Exchange 
Commission, granting unto said attorneys-in-fact and agents, full power and 
authority to do and perform each and every act and thing requisite and 
necessary to be done in and about the premises, as fully to all intents and 
purposes as he might or could do in person, hereby ratifying and confirming 
all that said attorneys-in-fact and agents, or his substitutes, may lawfully 
do or cause to be done by virtue thereof. 

   Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed on December 23, 1996 on behalf of the Registrant by 
the following persons and in the capacities indicated. 

<TABLE>
<CAPTION>
/S/ ALFRED R. CAMNER   
- -------------------------------- CHAIRMAN OF THE BOARD, CHIEF EXECUTIVE
 ALFRED R. CAMNER                OFFICER, PRESIDENT AND DIRECTOR 
                                 (PRINCIPAL EXECUTIVE OFFICER) 

<S>                              <C>
/s/ EARLINE G. FORD 
- -------------------------------- Executive Vice President, Treasurer and 
 Earline G. Ford                 Director 

/s/ JAMES A. DOUGHERTY           Executive Vice President and Director 
- --------------------------------
 James A. Dougherty 

/s/ SAMUEL A. MILNE              
- -------------------------------- Executive Vice President and Chief Financial 
 Samuel A. Milne                 Officer (Principal Financial Officer and 
                                 Principal Accounting Officer) 

/s/ MARC D. JACOBSON             Director 
- --------------------------------
 Marc D. Jacobson 

/s/ ALLEN M. BERNKRANT           Director 
- --------------------------------
 Allen M. Bernkrant 

/s/ LAWRENCE H. BLUM             Director 
- --------------------------------
 Lawrence H. Blum 

                               A-95          
<PAGE>
                                 Director 
- --------------------------------
 Patricia L. Frost 

                                 Director 
- --------------------------------
 Sandra Goldstein 

                                 Director 
- --------------------------------
 Robert D. Lurie 

/s/ ANNE W. SOLLOWAY             Director 
- --------------------------------
 Anne W. Solloway 

/s/ CHRISTINA CUERVO MIGOYA      Director 
- --------------------------------
 Christina Cuervo Migoya 

/s/ NEIL MESSINGER               Director 
- --------------------------------
 Neil Messinger 

                                 Director 
- --------------------------------
 Bruce Friesner 

                                 Director 
- --------------------------------
 Albert J. Finch 

                                 Director 
- --------------------------------
 Irving P. Cohen 

                                 Director 
- --------------------------------
 Elia J. Giusti 

                                 Director 
- --------------------------------
 Norman E. Mains 

/s/ MARC LIPSITZ                 Director 
- --------------------------------
 Marc Lipsitz
</TABLE>
 

                               A-96           
<PAGE>

                                   APPENDIX B

                        BANKUNITED FINANCIAL CORPORATION
                                 MARCH 31, 1997
                   OPERATING RESULTS AND FINANCIAL INFORMATION

<PAGE>
<TABLE>
<CAPTION>


                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                     March  31,                   September  30,
                                                                                        1997                           1996
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                    (Unaudited)
                                                                                 (Dollars in thousands, except per share amounts)

ASSETS
<S>                                                                            <C>                      <C>    
Cash and due from banks                                                        $  20,598                $   5,483
Federal funds sold and Federal Home Loan Bank overnight deposits                   5,980                   28,653
Tax certificates  (net of reserves of $658 at March 31,1997
 and $614 at September 30, 1996)                                                  26,799                   40,088
Investments held to maturity (market value of approximately $5,011 at
 March 31, 1997 and $11 at September 30, 1996)                                     5,011                       11
Investments, available for sale, at market                                         6,881                    6,685
Mortgage-backed securities, held to maturity, (market
  value of approximately $12,904 at March 31, 1997
  and $14,274 at September 30, 1996)                                              13,155                   14,698
Mortgage-backed securities available for sale, at market                         100,219                   55,467
Loans receivable, net                                                          1,205,807                  646,385
Other interest earning assets                                                     11,246                   12,225
Office properties and equipment, net                                               9,554                    2,608
Accrued interest receivable                                                       12,200                    7,023
Mortgage servicing rights                                                          4,397                       --
Goodwill                                                                          12,727                    2,457
Prepaid expenses and other assets                                                 18,587                    2,577
                                                                              ----------                ---------
       Total assets                                                           $1,453,161                 $824,360
                                                                              ==========                =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits                                                                      $1,011,475                 $506,106
Advances from Federal Home Loan Bank                                             251,484                  237,000
Subordinated notes                                                                   775                      775
Accrued expenses and other liabilities                                            20,524                   11,368
                                                                              ----------                ---------
       Total liabilities                                                       1,284,258                  755,249
                                                                              ----------                ---------

Company Obligated Mandatorily Redeemable Preferred Securities of
 Subsidiary Trust Holding Solely Junior Subordinated Deferrable Interest
 Debentures of the Company                                                        70,000                       --
                                                                              ----------                ---------

STOCKHOLDERS' EQUITY:
Preferred stock, Series B,C,C-II, 1993, 1996 and 9%, $.01 par value. Authorized
 shares - 10,000,000; issued and outstanding shares - 2,998,688 at March 31,
 1997 and 2,664,547 at September 30, 1996                                             30                       27
 Class A Common Stock, $.01 par value.  Authorized shares
 30,000,000; issued and outstanding shares - 8,571,246
 at March 31, 1997 and 5,454,201 at September 30, 1996                                85                       54
 Class B Common Stock, $.01 par value.  Authorized shares
 3,000,000; issued and outstanding shares - 275,938 at
 March 31, 1997 and 251,515 at September 30, 1996                                      3                        3
 Additional paid-in capital                                                       90,608                   62,055
 Retained earnings                                                                 9,272                    7,279
 Net unrealized losses on securities available for sale,  net of tax              (1,095)                    (307)
                                                                              ----------               ----------
      Total stockholders' equity                                                  98,903                   69,111
                                                                              ----------               ----------
      Total liabilities and stockholders' equity                              $1,453,161                 $824,360
                                                                              ==========               ==========

</TABLE>

SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


                                       B-1


<PAGE>
<TABLE>
<CAPTION>
                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                                     THREE MONTHS ENDED MARCH 31SIX MONTHS ENDED MARCH 31,
                                                                      1997           1996            1997          1996
                                                                      ----           ----            ----          ----
                                                                        (In thousands, except earnings per share)
<S>                                                                   <C>          <C>               <C>           <C>   
Interest income:
 Interest and fees on loans                                           $21,062      $9,432            $37,678       $18,198
 Interest on mortgage-backed securities                                 1,551         898              2,860         1,787
 Interest on short-term investments                                       667         846              1,134         1,449
 Interest and dividends on long-term investments
  and other earning assets                                                925         826              2,024         1,892
                                                                      -------      ------             ------        ------
   Total interest income                                               24,205      12,002             43,696        23,326
                                                                      -------      ------             ------        ------

Interest expense:
 Interest on deposits                                                  11,887       4,809             20,769         9,032
 Interest on borrowings                                                 2,967       3,435              6,472         6,998
                                                                       ------      ------             ------        ------
   Total interest expense                                              14,854       8,244             27,241        16,030
                                                                       ------      ------             ------        ------

   Net interest income before provision (credit) for loan losses        9,351       3,758             16,455         7,296
   Provision (credit) for loan losses                                     165          --                415          (300)
                                                                       ------     -------             ------       -------

   Net interest income after provision (credit) for loan losses         9,186       3,758             16,040         7,596
                                                                       ------     -------             ------       -------

Non-interest income:
 Service fees, net                                                        874         130              1,449           281
 Other                                                                    127          (1)               152             6
                                                                       ------       -----              -----        ------
   Total non-interest income                                            1,001         129              1,601           287
                                                                       ------       -----              -----        ------

Non-interest expenses:
   Employee compensation and benefits                                   2,521       1,056              4,436         2,023
   Occupancy and equipment                                                729         423              1,615           786
   Insurance                                                              110         243                471           469
   Professional fees - legal and accounting                               320         231                542           477
   Preferred dividends of Trust Subsidiary                              1,327          --              1,355            --
   Other operating expenses                                             2,094         811              3,515         1,537
                                                                       ------      ------             ------         -----
        Total non-interest expenses                                     7,101       2,764             11,934         5,292
                                                                       ------      ------             ------         -----

   Income before income taxes and preferred stock dividends             3,086       1,123              5,707         2,591
Income taxes                                                            1,243         430              2,265           987
                                                                       ------      ------             ------        ------
   Net income before preferred stock dividends                          1,843         693              3,442         1,604
Preferred stock dividends of the Company                                  777         536              1,449         1,072
                                                                       ------      ------             ------        ------
   Net income after preferred stock dividends                          $1,066        $157             $1,993        $  532
                                                                       ======      ======             ======        ======

Earnings Per Share
   Primary                                                             $ 0.12      $ 0.04             $ 0.25         $0.18
                                                                       ======      ======             ======         =====
   Fully-diluted                                                       $ 0.12      $ 0.04             $ 0.25         $0.18
                                                                       ======      ======             ======         =====
Weighted average number of common share equivalents assumed 
outstanding during the period:
 Primary                                                                8,869       3,676              7,952         3,022
                                                                        =====       =====              =====         =====
 Fully diluted                                                          8,901       3,717              8,674         3,035
                                                                        =====       =====              =====         =====

</TABLE>

SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       B-2


<PAGE>
<TABLE>
<CAPTION>
                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                                                      SIX MONTHS ENDED MARCH 31,
                                                                               1997                             1996
                                                                               ----                             ----
                                                                             (IN THOUSANDS, EXCEPT EARNINGS PER SHARE)

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                            <C>                         <C>    
 Net income                                                                    $ 3,442                     $1,604
 Adjustments to reconcile net income to net cash used in
   operating activities:
   Provision (credit) for loan losses                                              415                       (300)
   Provision for losses on tax certificates                                         45                         76
   Depreciation and amortization                                                   546                        265
   Amortization of discounts and premiums on investments                            14                          4
   Amortization of discounts and premiums on mortgage-backed securities             95                         64
   Amortization of discounts and premiums on loans                                 (46)                    (1,909)
   Loans originated for sale                                                    (5,193)                    (3,213)
   Increase in accrued interest receivable                                      (2,224)                    (1,096)
   (Decrease) increase in interest payable on deposits and FHLB advances        (1,345)                       142
   Increase in accrued expenses                                                  1,662                        612
   Increase (decrease) in accrued taxes                                            231                     (3,350)
   Decrease in deferred taxes                                                     (632)                      (469)
   Decrease in other liabilities                                               (23,033)                      (553)
   Decrease (increase) in prepaid expenses and other assets                      2,588                       (975)
   Proceeds from sale of loans                                                   5,971                      3,432
   Recovery on loans                                                                19                        941
   Loss (gain) on sales of loans                                                    11                         (3)
   Loss (gain) on sales of real estate owned                                       373                        (57)
   Loss on sale of other assets                                                     --                          7
                                                                             ---------                    -------
    Net cash used in operating activities                                      (17,061)                    (4,778)
                                                                             ---------                    ------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase in loans                                                         (220,838)                   (98,847)
Proceeds from sale of real estate owned                                          1,252                      1,114
Purchase of other earning assets                                                (4,947)                      (400)
Purchase of investment securities                                               (5,844)                    (1,511)
Purchase of mortgage-backed securities                                         (33,768)                   (12,087)
Proceeds from repayments of mortgage-backed securities                           7,861                      4,046
Proceeds from repayments of other earning assets                                 9,176                        750
Proceeds from repayments of investment securities                                  651                      4,675
Purchases of premises and equipment                                               (725)                      (340)
Net decrease in tax certificates                                                13,245                     13,983
Purchase of Bank of Florida, net of acquired cash equivalents                       --                      1,521
Purchase of Suncoast's cash equivalents                                         32,803                         --
                                                                             ---------                   --------
    Net cash used in investing activities                                     (201,134)                   (87,096)
                                                                             ---------                   -------- 
 CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposits                                                       181,632                     86,206
Net decrease in other borrowings                                               (37,016)                    (2,000)
Net proceeds from issuance of preferred stock                                        3                         --
Net proceeds from issuance of common stock                                         771                     23,187
Net proceeds from issuance of trust preferred securities                        67,426                         --
Dividends paid on the Company's preferred stock                                 (1,449)                    (1,072)
Decrease in advances from borrowers for taxes and insurance                       (730)                    (2,060)
                                                                             ---------                   -------- 
   Net cash provided by financing activities                                   210,637                    104,261
                                                                             ---------                   --------
Increase (decrease) in cash and cash equivalents                                (7,558)                    12,387
Cash and cash equivalents at beginning of period                                34,136                     34,730
                                                                             ---------                   --------
Cash and cash equivalents at end of period                                    $ 26,578                   $ 47,117
                                                                             =========                   ========
SUPPLEMENTAL DISCLOSURES:
Transfer from loans to real estate owned                                     $   1,633                  $     610
                                                                             =========                  =========
Transfers from real estate owned to loans                                    $      --                  $     184
                                                                             =========                  =========
Transfers of mortgage-backed securities from held-to-maturity to

 available for sale                                                          $      --                  $  31,780
                                                                             =========                  =========
SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
</TABLE>

                    
                                       B-3


<PAGE>

              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.      BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

The accompanying unaudited consolidated financial statements have been prepared
in conformity with Rule 10-01 of Regulation S-X of the Securities and Exchange
Commission and therefore do not include information or footnotes necessary for a
complete presentation of financial position, results of operations and cash
flows in conformity with generally accepted accounting principles ("GAAP").
However, all adjustments (consisting of normal recurring accruals) which, in the
opinion of management, are necessary for a fair presentation of the financial
statements of BankUnited Financial Corporation and its subsidiaries (the
"Company") have been included. Operating results for the three and six month
periods ended March 31, 1997 are not necessarily indicative of the results which
may be expected for the year ending September 30, 1997. For further information,
refer to the consolidated financial statements and footnotes thereto included in
the Company's Annual Report on Form 10-K/A for the fiscal year ended September
30, 1996, attached hereto as Appendix A to this Prospectus.

2.      REGULATORY CAPITAL

The Office of Thrift Supervision ("OTS") requires that BankUnited, FSB (the
"Bank") meet minimum regulatory tangible, core and risk-based capital
requirements. Currently, the Bank exceeds all regulatory capital requirements.
The Bank's required, actual and excess regulatory capital levels as of March 31,
1997 were as follows:
<TABLE>
<CAPTION>

                                   REQUIRED                         ACTUAL                         EXCESS
                                         % OF                            % OF                              % OF
                            AMOUNT      ASSETS              AMOUNT      ASSETS              AMOUNT       ASSETS
                            ------      ------              ------      ------              ------       ------
                                                          (Dollars in Thousands)
<S>                         <C>              <C>           <C>              <C>            <C>             <C>
Tangible Capital            $  21,377        1.5%          $ 119,618          8.4%         $  98,241       6.9%
Core Capital                $  42,755        3.0%          $ 119,618          8.4%         $  76,863       5.4%
Risk-Based Capital          $  74,130        8.0%          $ 123,601         13.3%         $  49,471       5.3%

</TABLE>

3.       COMPANY OBLIGATED MANDATORILY REDEEMABLE PREFERRED SECURITIES OF
         SUBSIDIARY TRUST HOLDING SOLELY JUNIOR SUBORDINATED DEFERRABLE INTEREST
         DEBENTURES OF THE COMPANY

On December 30, 1996, a newly created trust subsidiary created under the laws of
Delaware, BankUnited Capital, issued $50 million of 10 1/4% Trust Preferred
Securities, Series A (the "Trust Preferred Securities") and $2 million of common
securities. The common securities are wholly owned by the Company. In connection
with this transaction, BankUnited Capital simultaneously purchased $52 million
of 10 1/4% Junior Subordinated Deferrable Interest Debentures, Series A issued
by BankUnited Financial Corporation with terms similar to those of the Trust
Preferred Securities.

On March 24, 1997, BankUnited Capital issued an additional $20 million of Trust
Preferred Securities and $800,000 of common securities, which common securities
are also wholly owned by the Company.


                                       B-4


<PAGE>

BankUnited Capital simultaneously purchased an additional $20.8 million of 10
1/4% Junior Subordinated Deferrable Interest Debentures, Series A issued by
BankUnited Financial Corporation.

These securities mature December 31, 2026 and pay a preferential cumulative cash
distribution at an annual rate of 10 1/4%. The Company and BankUnited Capital
have the right to defer payment of interest for up to 5 years. BankUnited
Financial Corporation has guaranteed all of the obligations of the Trust
Preferred Securities subject to certain limitations.

4. ACQUISITION

On November 15, 1996, the Company acquired Suncoast Savings & Loan Association,
FSA ("Suncoast"). The Company issued one share of its Class A Common Stock for
each share of Suncoast common stock, of which 2,199,930 were outstanding, and
one share of newly created 8% noncumulative convertible preferred stock, Series
1996, for each share of Suncoast preferred stock, of which 920,000 shares were
outstanding. The newly created 8% noncumulative convertible preferred stock,
Series 1996, has substantially the same terms and conditions as the Suncoast
preferred stock. The cost of the acquisition, which was accounted for as a
purchase, was $27.8 million, representing the fair value of the consideration
given to the Suncoast common and preferred stockholders as well as the holders
of Suncoast's options and warrants holders. In addition, the Company incurred
approximately $1.3 million of costs directly related to the merger. At the date
of the acquisition, the fair value of the assets acquired (including goodwill of
approximately $10.4 million to be amortized over a period of 25 years) and
liabilities assumed totaled approximately $436 million and $408 million,
respectively.

The unaudited proforma combined condensed statements of operations for the three
and six month periods ended March 31, 1997 and 1996 assumes the acquisition had
occurred as of the beginning of the period presented and, after giving effect to
certain proforma adjustments, are as follows:

Proforma combined condensed Statement of Operations (in thousands except per
share data):
<TABLE>
<CAPTION>

                                           Three Months Ended March 31,                Six Months Ended March 31,
                                                    (Unaudited)                               (Unaudited)
                                                 1997             1996                       1997           1996
                                                 ----             ----                       ----           ----
<S>                                         <C>               <C>                       <C>            <C>               
Interest Income                             $  24,205         $  19,185                 $  47,564      $  37,413
Interest expense                               14,854            12,648                    29,549         24,619
Provision (credit) for loan losses                165                69                       521           (109)
Non-interest income                             1,001             1,833                     2,255          3,425
Non-interest expense                            7,101             6,770                    13,746         13,322
Income tax provision                            1,243               616                     2,398          1,204
                                            ---------         ---------                 ---------       --------
Net income before preferred
       stock dividends                          1,843               915                     3,605          1,802
Preferred stock dividends                         777               812                     1,587          1,624
                                            ---------         ---------                 ---------      ---------
Net income after preferred
       stock dividends                      $   1,066         $     103                 $   2,018      $     178
                                            =========         =========                 =========      =========
Earnings per share
  Primary                                   $    0.12          $   0.02                 $    0.22      $    0.03
  Fully-diluted                             $    0.12          $   0.02                 $    0.22      $    0.03

</TABLE>



                                       B-5


<PAGE>

5.       NEW ACCOUNTING PRONOUNCEMENTS

In June 1996, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 125 "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities" and in
December 1996, the FASB issued a related Statement of Financial Accounting
Standards No. 127, "Deferral of the Effective Date of Certain Provisions of FASB
No. 125" (collectively "Statement No. 125"). Statement No. 125 provides
accounting and reporting standards for transfers and servicing of financial
assets and extinguishment of liabilities based on a financial components
approach that focuses on control. Portions of Statement No. 125 were effective
for transactions entered into after December 31, 1996 with the remaining
portions effective for transactions entered into after December 31, 1997. The
impact of adopting Statement No. 125 has not been nor is it currently expected
to be material to the Company's financial position or the results of operations.

In February 1997, FASB issued Statement of Financial Accounting Standards No.
128 "Earnings per Share" ("Statement No. 128"). Statement No. 128 specifies the
computation, presentation and disclosure requirements for earnings per share. It
replaces primary earnings per share and fully diluted earnings per share with
basic earnings per share and diluted earnings per share and is effective for
reporting periods ending after December 15, 1997. For the Company, the
computation for basic earnings per share is similar to primary earnings per
share except stock options are not considered when computing basic earnings per
share. Also, for the Company, diluted earnings per share and fully diluted
earnings per share are similar.

In February 1997, the FASB issued Statement of Financial Accounting Standards
No. 129 "Disclosure of Information about Capital Structure" ("Statement No.
129"). Statement No. 129 continues previous requirements to disclose certain
information about an entity's capital structure. The Company currently complies
with the disclosure requirements of Statement No. 129.

6.       CONTINGENCIES

The Company is a party to certain claims and litigation arising in the ordinary
course of business. In the opinion of management, the resolution of such claims
and litigation will not materially affect the Company's consolidated financial
position or results of operations.


                                       B-6


<PAGE>

                                   APPENDIX C

 Historical Financial Information of Suncoast Savings and Loan Association, FSA



<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To the Board of Directors and Stockholders of
Suncoast Savings and Loan Association, FSA

In our opinion, the accompanying consolidated statements of financial condition
and the related consolidated statements of income, of stockholders' equity and
of cash flows present fairly, in all material respects, the financial position
of Suncoast Savings and Loan Association, FSA and its subsidiaries ("Suncoast")
at June 30, 1996 and 1995, and the results of their operations and their cash
flows for each of the three years in the period ended June 30, 1996, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of Suncoast's management; our responsibility
is to express an opinion on these financial statements based on our audits.  We
conducted our audits of these statements in accordance with generally accepted
auditing standards which 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, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for the opinion expressed above.

As discussed in Note A to the consolidated financial statements, Suncoast
changed its method of accounting for mortgage servicing rights during 1996.


/s/ Price Waterhouse LLP

Price Waterhouse LLP
Miami, Florida
August 12, 1996



                                      C-1

<PAGE> 

<TABLE>
<CAPTION>
SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES
Consolidated Statements of Financial Condition                                              June 30,         
                                                                                ------------------------------
                                                                                   1996               1995
                                                                                ----------         -----------

<S>                                                                             <C>                <C>
ASSETS                                                                                    (In thousands)
Cash and cash equivalents:
  Cash and amounts due from depository institutions                             $    1,260         $       157
  Interest-earning deposits                                                            622              43,613
                                                                                ----------         -----------
    Total cash and cash equivalents                                                  1,882              43,770
                                                                                ----------         -----------
Repurchase agreements                                                                                   75,000
Federal Home Loan Bank Stock                                                         3,875               3,758
Loans receivable:
  In portfolio                                                                     320,828             129,786
  Held for sale, sold under commitments                                              6,730               2,978
                                                                                ----------         -----------
    Total loans receivable, net                                                    327,558             132,764
                                                                                ----------         -----------
Mortgage-backed securities available for sale                                       18,391             136,856
Loan servicing assets:
  Purchased mortgage servicing rights                                                9,525               8,572
  Originated mortgage servicing rights                                                 834
  Premiums on the sale of loans                                                      1,359               1,533
                                                                                ----------         -----------
    Total loan servicing assets                                                     11,718              10,105
                                                                                ----------         -----------
Accrued interest and dividends receivable                                            3,042               2,123
Real estate owned, net                                                                 261                 523
Amounts due from purchasers of loans, loan
  servicing rights and mortgage-backed securities                                   19,883              43,941
Office properties and equipment                                                      6,640               6,285
Other assets                                                                         9,319               7,228
                                                                                ----------         -----------
                                                                                $  402,569         $   462,353
                                                                                ==========         ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                                        $  301,201         $   337,854
Advances by borrowers for taxes and insurance                                        3,138               1,642
Advances from Federal Home Loan Bank and other borrowings                           68,500              88,623
Deferred income taxes                                                                  107                 115
Principal and interest payable on loans serviced for others                            274                 576
Other liabilities                                                                    3,811               8,759
                                                                                ----------         -----------
    Total liabilities                                                              377,031             437,569
                                                                                ----------         -----------

Commitments and contingencies (Notes D, M and N)

Stockholders' equity:
Preferred stock - $5.00 par value; 1,000,000 shares authorized;
  920,000 shares issued and outstanding                                              4,600               4,600
Common stock - $1.10 par value; 5,000,000 shares authorized; 1,996,930 shares
  and 1,982,530 shares, respectively, issued and outstanding                         2,197               2,181

Additional paid-in capital                                                          17,295              17,252
Retained earnings                                                                    1,642                 344
                                                                                ----------         -----------
                                                                                    25,734              24,377
Unrealized gain (loss) on mortgage-backed securities available
  for sale, net of deferred income taxes                                              (196)                407
                                                                                ----------         -----------
    Total stockholders' equity                                                      25,538              24,784
                                                                                ----------         -----------
                                                                                $  402,569         $   462,353
                                                                                ==========         ===========


</TABLE>

The accompanying notes are an integral part of these financial statements.


                                      C-2
<PAGE>

SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES

<TABLE>
<CAPTION>
Consolidated Statements of Income                                                Year Ended June 30,    
                                                                          ------------------------------------
                                                                            1996          1995          1994
                                                                          ---------     ---------    ---------
<S>                                                                       <C>           <C>          <C>
Interest income:                                                          (In thousands, except per share data)
  Loans                                                                   $  19,902     $   9,359    $  15,220
  Mortgage-backed securities                                                  5,276        16,731        1,575
  Premiums on the sale of loans                                                 127           145          155
  Repurchase agreements and investments                                       1,463         1,344          941
  Other                                                                       1,190           276          720
                                                                          ---------     ---------    ---------
                                                                             27,958        27,855       18,611
                                                                          ---------     ---------    ---------

Interest expense:
  Deposits                                                                   14,891        14,087        9,406
  Short-term borrowings                                                       2,982         4,931        1,504
  Long-term borrowings                                                           64                           
                                                                          ---------     ---------    ---------
                                                                             17,937        19,018       10,910
                                                                          ---------     ---------    ---------


Net interest income before provision for loan losses                         10,021         8,837        7,701
Provision for loan losses                                                       153            95             
                                                                          ---------     ---------    ---------
Net interest income after provision for loan losses                           9,868         8,742        7,701
                                                                          ---------     ---------    ---------

Other income (expense):
  Loan servicing fees                                                         6,016         7,450        8,088
  Amortization of loan servicing assets                                      (1,617)       (1,175)      (3,508)
                                                                          ---------     ---------    --------- 
  Loan servicing income                                                       4,399         6,275        4,580
  Gains on the sale of loans and loan servicing assets, net                     925           560       14,963
  Gains on the sale of mortgage-backed securities, net                        2,950         1,388
  Loan origination income                                                       435           391        6,075
  Other                                                                         817         1,316        1,555
                                                                          ---------     ---------    ---------
                                                                              9,526         9,930       27,173
                                                                          ---------     ---------    ---------

Non-interest expenses:
  Employee compensation and benefits                                          7,240         8,005       18,362
  Occupancy and equipment                                                     2,866         4,057        4,209
  Provision for losses on real estate                                            95            68          150
  Other                                                                       5,380         5,611        9,045
                                                                          ---------     ---------    ---------
                                                                             15,581        17,741       31,766
                                                                          ---------     ---------    ---------

Income before taxes                                                           3,813           931        3,108
Provision for income taxes                                                    1,411           330        1,005
                                                                          ---------     ---------    ---------
Net income                                                                $   2,402     $     601    $   2,103
                                                                          =========     =========    =========

Net income                                                                $   2,402     $     601    $   2,103
Preferred stock dividends                                                     1,104         1,104          780
                                                                          ---------     ---------    ---------
Earnings (loss) available to common stockholders                          $   1,298     $    (503)   $   1,323
                                                                          =========     =========    =========

Earnings (loss) per common share:
  Primary                                                                 $    0.61     $   (0.26)   $    0.63
  Fully diluted (omitted in 1995 due to anti-dilution)                    $    0.61                  $    0.59
Weighted-average common and common equivalent shares:
  Primary                                                                 2,137,327     1,940,275    2,105,358
  Fully diluted                                                           3,674,730     3,652,457    3,588,620

</TABLE>

The accompanying notes are an integral part of these financial statements. 





                                      C-3
<PAGE>

SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                            gain (loss)
                                                                                            on mortgage-
                                                                                               backed
                                                                    Additional               securities       Total
                                              Preferred   Common      paid-in    Retained    available    Stockholders'
                                                stock     stock       capital    earnings  for sale, net     equity    
                                             ---------- ---------  ------------  --------- ------------- --------------

                                                                         (In thousands)

<S>                                          <C>         <C>        <C>           <C>         <C>          <C>
Balance, June 30, 1993                        $   --     $ 2,085    $   9,302     $  (476)    $      --    $  10,911
Issuance of common stock                                      27           42                                     69
Issuance of preferred stock                    4,600                    7,628                                 12,228
Tax benefit on disqualification of
  stock options                                                            35                                     35
Net income                                                                          2,103                      2,103
Cash dividends on preferred stock                                                    (780)                      (780)
                                             -------     -------    ---------     -------     ---------    --------- 

Balance, June 30, 1994                         4,600       2,112       17,007         847            --       24,566
Common stock issued in acquisition                            33          143                                    176
Issuance of common stock                                      36           47                                     83
Tax benefit on disqualification of
  stock options                                                            55                                     55
Net income                                                                            601                        601
Cash dividends on preferred stock                                                  (1,104)                    (1,104)
Net change in unrealized gain (loss) on
   mortgage-backed securities available
   for sale                                                                                         407          407
                                             -------     -------    ---------     -------     ---------    ---------

Balance, June 30, 1995                         4,600       2,181       17,252         344           407       24,784
Issuance of common stock                                      16           25                                     41
Tax benefit on disqualification of
   stock options                                                           18                                     18
Net income                                                                          2,402                      2,402
Cash dividends on preferred stock                                                  (1,104)                    (1,104)
Net change in unrealized gain (loss) on
   mortgage-backed securities available
   for sale                                                                                        (603)        (603)
                                             -------     -------    ---------     -------     ---------    --------- 

Balance, June 30, 1996                       $ 4,600     $ 2,197    $  17,295     $ 1,642     $    (196)   $  25,538
                                             =======     =======    =========     =======     =========    =========
</TABLE>

The accompanying notes are an integral part of these financial statements.





                                      C-4
<PAGE> 
SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES

<TABLE>
<CAPTION>
Consolidated Statements of Cash Flow                                                    Year Ended June 30,       
                                                                              -------------------------------------
                                                                                   1996       1995           1994    
                                                                              -----------   ---------    ----------  
<S>                                                                           <C>           <C>          <C>      
                                                                                        (In thousands)           
Cash flows from operating activities:                                                                                
  Net income                                                                  $     2,402   $     601    $    2,103  
  Adjustments to reconcile net income to net cash provided by (used in)                                              
    operating activities:                                                                                            
    Depreciation and amortization of office properties and equipment                1,140       1,409         1,330  
    Provision for income taxes                                                      1,411         330         1,005  
    Accretion of deferred loan fees                                                  (223)       (178)          (88) 
    Amortization of purchased and originated mortgage servicing rights              1,336         990         3,090  
    Amortization of premiums on the sale of loans                                     281         185           418  
    Amortization of discounts and premiums, net                                      (488)     (1,419)          (18) 
    Net (increase) decrease in loans receivable held for sale                      (3,002)     21,039        98,494  
    Provision for loan losses                                                         153          95                
    Provision for losses on real estate                                                95          68           150  
    Net decrease (increase) in amounts due from purchasers of loans,                                                 
       loan servicing rights and mortgage-backed securities                        24,058     (35,441)        8,329  
    Federal Home Loan Bank stock dividends                                                                      (64) 
    Gains on the sale of loans and loan servicing assets, net                        (925)       (560)      (14,963) 
    Gains on the sale of mortgage-backed securities                                (2,950)     (1,388)               
    Increase in accrued interest and dividends receivable                            (919)       (460)         (918) 
    (Increase) decrease in other assets                                            (2,122)      4,627        (2,463) 
    (Decrease) increase in other liabilities                                       (6,314)      5,121          (890) 
    Other                                                                              31          33                
                                                                              -----------    --------    ----------  
Net cash provided by (used in) operating activities                                13,964      (4,948)       95,515  
                                                                              -----------    --------    ----------  
Cash flows from investing activities:                                                                                
  Net increase in loans receivable in portfolio                                  (191,821)    (29,089)      (65,905) 
  Principal repayments of mortgage-backed securities                                7,016      18,897           715  
  Purchase of mortgage-backed securities                                         (244,701)   (256,711)     (162,846) 
  Proceeds from sales of mortgage-backed securities                               358,630     266,560                
  Purchase of repurchase agreements                                            (2,110,000)   (307,000)   (2,968,000)
  Proceeds from maturities of repurchase agreements                             2,185,000     252,000     2,948,000  
  Capital (expenditures) dispositions, net                                         (1,495)         80        (1,927) 
  Increase in originated mortgage servicing rights                                   (863)                           
  Payments for purchased mortgage servicing rights                                 (2,260)        (51)               
  Proceeds from sales of purchased servicing rights and premiums on the                                              
    sale of loans                                                                     621         380         9,576  
  Proceeds from sale of real estate owned                                             463         650           469  
  Purchase of Federal Home Loan Bank stock                                         (3,417)     (3,075)       (3,840) 
  Proceeds from redemption of Federal Home Loan Bank stock                          3,300       2,867         1,731  
                                                                              -----------    --------    ----------  
Net cash provided by (used in) investing activities                                   473     (54,492)     (242,027) 
                                                                              -----------    --------    ----------  
Cash flows from financing activities:                                                                                
  Net (decrease) increase in deposits                                             (36,653)     77,419        49,350  
  Increase in advances by borrowers for taxes and insurance                         1,496         335            39  
  Advances from Federal Home Loan Bank                                             43,500                    69,000  
  Repayments of advances and other borrowings from Federal Home Loan Bank, net                (44,000)               
  (Repayments of) proceeds from other borrowings, net                             (63,623)     63,623                
  Proceeds from issuance of common stock                                               59         138           104  
  Proceeds from issuance of preferred stock                                                                  12,228  
  Cash dividends paid on preferred stock                                           (1,104)     (1,104)         (780) 
                                                                              -----------    --------    ----------  
Net cash (used in) provided by financing activities                               (56,325)     96,411       129,941  
                                                                              -----------    --------    ----------  
Net (decrease) increase in cash and cash equivalents                              (41,888)     36,971       (16,571) 
Cash and cash equivalents at beginning of year                                     43,770       6,799        23,370  
                                                                              -----------    --------    ----------  
Cash and cash equivalents at end of year                                      $     1,882    $ 43,770    $    6,799  
                                                                              ===========    ========    ==========
Supplemental disclosures of cash flow information:                                                                   
  Cash paid for interest                                                      $    18,088    $ 18,683    $   10,782  
  Cash paid for income taxes, net of refunds received                               1,208         120           841  
Supplemental non-cash activities:                                                                                    
  REO obtained through foreclosure                                            $       199    $  1,133    $      537  

</TABLE>

The accompanying notes are an integral part of these financial statements.





                                      C-5
<PAGE>  

                Suncoast Savings and Loan Association, FSA and
           Subsidiaries Notes To Consolidated Financial Statements


A.        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         The accounting policies of Suncoast Savings and Loan Association, FSA
("Suncoast") conform to generally accepted accounting principles ("GAAP") and
to general practices within the savings and loan industry. The following
summarizes the most significant of those policies and procedures.

         1.      Principles of Consolidation--The consolidated financial
statements include the accounts of Suncoast and its wholly-owned subsidiaries.
All significant intercompany transactions and balances are eliminated in
consolidation.

         In April, 1995, Suncoast issued common stock to acquire Intra-Coastal
Mortgage Company, Inc., a licensed lender/broker.  The acquisition was
accounted for using the purchase method of accounting, and the effect of the
acquisition on the financial statements for the year ended June 30, 1995 was
not significant.

         2.      Cash and cash equivalents--Cash and amounts due from banks and
interest-earning deposits with original maturities of three months or less are
considered cash and cash equivalents for cash flow reporting purposes.

         3.      Repurchase Agreements, Mortgage-Backed Securities and
Investment Securities--On July 1, 1994, Suncoast adopted Statement of Financial
Accounting Standards No. 115 ("FAS 115"), "Accounting for Certain Investments
in Debt and Equity Securities".  Under FAS 115, investments in debt and equity
securities which Suncoast has a positive intent and ability to hold to maturity
are classified as "securities held to maturity" and are carried at cost,
adjusted for discounts and premiums which are accreted or amortized to
estimated maturity under the interest method.  In accordance with FAS 115, a
security cannot be classified as held to maturity if it might be sold in
response to changes in market interest rates, related changes in the security's
prepayment risk, liquidity needs, changes in the availability of and the yield
on alternative investments, and changes in funding sources and terms.  Debt and
equity securities purchased or sold for the purpose of a short-term profit are
classified as "trading account securities" and are recorded at fair value, with
unrealized gains and losses reflected in operations.  Suncoast does not have
trading account securities.  Debt and equity securities not classified as held
to maturity or trading account securities are classified as "available for
sale".  Debt and equity securities available for sale are carried at fair
value, with the related unrealized appreciation or depreciation, net of
deferred income taxes, reported as a separate component of stockholders'
equity.  Realized gain or loss on sales of securities is based on the specific
identification method.

         At June 30, 1996 and 1995, the portfolio of mortgage-backed securities
was classified as available for sale with an unrealized loss (net of taxes) of
$196,000 and an unrealized gain (net of taxes) of $407,000, respectively,
recorded as a separate component of stockholders' equity.





                                      C-6
<PAGE>

The portfolio was classified as such because management restructured Suncoast's
assets in fiscal 1995 and sold its entire $138.7 million portfolio of fixed
rate securities, previously classified as held to maturity, realizing a gain of
approximately $486,000.

         4.      Mortgage Banking Activities--Suncoast originates mortgage
loans for portfolio investment or sale in the secondary market.  Mortgage loans
are designated as either available for sale or held in portfolio. Mortgage
loans held in the portfolio are stated at unpaid principal balances, less the
allowance for loan losses, and net deferred loan origination fees and
discounts. Mortgage loans available for sale are carried at the lower of cost
or fair market value, determined on an aggregate basis, and net unrealized
losses, if any, are recognized in a valuation allowance with a corresponding
charge to income.  Suncoast recognizes gains or losses on the sales of
servicing rights when the related sales contract has been executed and legal
title and substantially all risks and rewards of ownership of the servicing
asset has passed to the buyer.  Gains or losses are computed by deducting any
associated deferred excess servicing rights, mortgage servicing rights, and
other related expenses from the sales proceeds.

         Suncoast minimizes its interest rate risk on loan commitments
expected to close and the inventory of mortgage loans held for sale through
commitments to permanent investors.

         Effective July 1, 1995, Suncoast adopted Statement of Financial
Accounting Standards No. 114, ("FAS 114") "Accounting by Creditors for
Impairment of a Loan", subsequently amended by FAS 118.  Loans within the scope
of FAS 114 are measured for impairment based on (a) the present value of
expected future cash flows discounted at the loan's effective interest rate,
(b) the market price, or (c) if collateral dependent, the fair value of the
collateral.  If the value of the loan so determined is less than the loan's
recorded value, Suncoast recognizes a loss for the difference by creating a
valuation allowance or adjusting an existing valuation allowance with a
corresponding charge to operations.  FAS 118 amended certain income recognition
and disclosure provisions of FAS 114.  The adoption of FAS 114 and FAS 118 did
not have any significant effect on Suncoast's financial condition and results
of operations, due to the composition of the loan portfolio and its policy for
establishing its allowance for loan losses.

         At June 30, 1996, 1995 and 1994, Suncoast was servicing loans
amounting to approximately $1.5 billion, $1.6 billion and $2.0 billion,
respectively. Servicing loans generally consists of collecting mortgage
payments, maintaining custodial accounts, disbursing payments to investors and
foreclosure processing. Loan servicing income is recorded on the accrual basis
and includes servicing fees from investors and certain charges collected from
borrowers, such as late payment fees. In connection with loans serviced for
others, Suncoast held in non-interest or low-interest bearing deposit accounts
borrowers' custodial balances of approximately $24.2 million and $37.3 million
at June 30, 1996 and 1995, respectively. Suncoast makes a provision for
expected unreimbursed costs, which are incurred as a result of Suncoast's
responsibility as servicer of Federal Housing Administration (FHA) insured,
Veterans Administration (VA) guaranteed, and other loans for investors. The
provision is determined based on a number of variables, including the amount of
delinquent loans serviced for other investors, the length of delinquency, and
the amounts previously advanced on behalf of the borrower that Suncoast does
not expect to recover. Actual cost incurred may vary from Suncoast's estimate
due to a number of factors beyond Suncoast's control.





                                      C-7
<PAGE> 


         Effective July 1, 1995, Suncoast adopted Statement of Financial
Accounting Standards No. 122 ("FAS 122") "Accounting for Mortgage Servicing
Rights."  FAS 122 requires that rights to service mortgage loans for others
acquired through either purchase or origination of mortgage loans be recognized
as separate assets if the related mortgage loan is intended to be sold with
servicing retained.  The adoption of FAS 122 resulted in aggregate realized net
gains of approximately $600,000 ($380,000, net of income taxes) on the sale of
loans during the year ended June 30, 1996.  Purchased mortgage servicing rights
("PMSRs") represent the cost of acquiring the rights to service mortgage loans,
and such cost is capitalized and amortized in proportion to, and over the
period of, estimated net servicing income.

         Premiums on the sale of loans represent the present value of the cash
flows associated with the portion of estimated future interest income retained
on loans sold (based upon certain prepayment rate and interest rate assumptions
and net of a normal servicing fee), which are recognized as gains on the sale
of loans at the time the sales occur. As the cash flows are collected, Suncoast
amortizes the premiums and recognizes a normal servicing fee and interest
income on the premiums at the rate assumed in determining the present value of
the premiums. Such premiums are amortized in proportion to and over the
estimated period such cash flows will be collected.

         Suncoast periodically makes an assessment of capitalized mortgage
servicing rights for impairment based on the fair value of those rights.  The
carrying values of Suncoast's servicing assets, and the amortization thereon,
are evaluated in relation to estimated future net servicing cash flows
(discounted) to be received and retained.  Such carrying values are adjusted
for indicated impairments based on management's best estimate of remaining cash
flows.  Such estimates may vary from the actual remaining cash flows due to
prepayments of the underlying mortgage loans and increases in servicing costs.
Changes in open market values do not directly affect the expected cash flows
used in determining the carrying values.

         5.      Office Properties and Equipment--Land is carried at cost.
Office properties and equipment are carried at cost less accumulated
depreciation. Depreciation and amortization are computed on the straight-line
method over the estimated useful lives of the related assets, which range from
3 to 30 years; amortization of leasehold improvements is computed over the
terms of the respective leases (including renewal periods which management
intends to exercise) or their estimated useful lives, whichever is shorter.

         6.      Loan Fees--Suncoast defers loan origination fees (after
offsetting certain direct costs of originating the loans) and recognizes these
fees using the interest method over the life of the loans as an adjustment of
the loans' yield. Loan origination fees received on loans sold are recorded as
income upon the sale of the loans. Loan commitment fees received are deferred
and recognized similarly over the life of the loan or at the expiration of the
commitment if the commitment expires unexercised.

         7.      Provisions for Losses--Provisions for loan losses and losses
on real estate owned (included in non- interest expenses) include charges to
adjust the recorded balances of loans receivable and real estate owned to their
estimated net realizable value, as applicable. Such provisions are





                                      C-8
<PAGE>

based on management's estimate of fair market value of the collateral,
considering the current and anticipated future operating or sales conditions.
Recovery of the carrying value of such loans and real estate owned is dependent
to a great extent on economic, operating and other conditions that may be
beyond Suncoast's control. Suncoast also provides an allowance for loan losses
based upon historical loss experience, delinquency trends, the value of
underlying collateral, known and inherent risks in the assets, prepayment rates
and the general state of the real estate market.

         8.      Provision for Uncollected Interest--When a loan becomes ninety
days or more delinquent, Suncoast stops the accrual of interest income and
reverses any interest previously accrued but uncollected.  Such interest, if
ultimately collected, is credited to income in the period of recovery.

         9.      Real Estate Owned--Real estate owned represents property
acquired by foreclosure or deed in lieu of foreclosure. Real estate owned is
initially recorded at the fair market value less estimated selling expenses of
the property at date of foreclosure. Subsequent adjustments to the fair market
value at date of foreclosure are recorded as an expense. Sales of real estate
are recorded under the accrual method of accounting. Under this method, a sale
is not recognized until payments received aggregate a specific required
percentage of the contract sales price. Until a contract qualifies as a sale,
all collections are recorded as deposits.

         The ability of Suncoast to recover the carrying value of its
investment in real estate owned is based upon future sales. The ability to
complete such sales is subject to market conditions and other factors, all of
which are beyond Suncoast's control.

         10.     Income Taxes--Suncoast uses the asset and liability approach
to account for income taxes.  Deferred tax assets and liabilities are
recognized for the expected future tax consequences attributable to differences
between the financial statement carrying amounts and the tax bases of assets
and liabilities.

         11.     Earnings (Loss) Per Share--Earnings (loss) per share is
computed on the basis of the weighted average number of shares of common stock
outstanding during the period plus common stock equivalents applicable to stock
options.  When dilutive, fully diluted earnings per common share is derived as
follows:  Earnings (loss) available to common stockholders are increased by
preferred dividends paid eliminated upon conversion of preferred shares to
common shares.  This remainder is divided by the sum of the average number of
common shares outstanding for the period plus the added common shares that
would have been outstanding if:  (a) all of the outstanding preferred shares
had been converted into common shares at the beginning of the period and  (b)
all stock options granted that have economic value were exercised at the
beginning of the period, and the related funds that would have been received by
Suncoast upon such exercise were used to repurchase outstanding common shares.

         12.     Use of Estimates--The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and





                                      C-9
<PAGE>

expenses during the reporting period.  Actual results could differ from those
estimates.  Estimates that are particularly susceptible to significant change
in the near term are the adequacy of reserves available for loan losses and the
present value of the estimated future cash flows utilized to calculate loan
servicing assets.

         13.     New Accounting Standards--In October 1995, the Financial
Accounting Standards Board ("FASB") issued Statement of Financial Accounting
Standards No. 123 ("FAS 123"), "Accounting for Stock-Based Compensation."  This
statement requires certain disclosures about stock-based employee compensation
arrangements, regardless of the method used to account for them, and defines a
fair value based method of accounting for an employee stock option or similar
equity instrument and encourages all entities to adopt that method of
accounting for all of their employee stock compensation plans.  However, it
also allows an entity to continue to measure compensation cost for stock based
compensation plans using the intrinsic value method of accounting prescribed by
existing principles.  Suncoast has elected to remain with the existing
principles and will make pro forma disclosures of net income and earnings per
share, as if the fair value method of accounting defined in FAS 123 had been
applied.  Under the fair value method, compensation cost is measured at the
grant date based on the value of the award and is recognized over the service
period, which is usually the vesting period.  Under the intrinsic value based
method, compensation cost is the excess, if any, of the quoted market price of
the stock at grant date or other measurement date over the amount an employee
must pay to acquire the stock.  The disclosure requirements of FAS 123 are
effective for financial statements for Suncoast's fiscal years beginning after
June 30, 1996.

         In June 1996, the FASB issued Statement of Financial Accounting
Standards No. 125 ("FAS 125"), "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities."  FAS 125 provides
accounting and reporting standards for transfers and servicing of financial
assets and extinguishment of liabilities based on a financial-components
approach that focuses on control.  FAS 125 is effective for transfers and
servicing of financial assets and extinguishments of liabilities occurring
after December 31, 1996 and is to be prospectively applied.  Management is
currently evaluating the impact of adoption of FAS 125 on its financial
position and results of operations.

         14.     Reclassifications--Certain amounts reported in prior periods'
financial statements have been reclassified to conform to current
classifications.


B.       REGULATORY CAPITAL REQUIREMENTS

         Under the regulatory capital regulations of the Office of Thrift
Supervision ("OTS"), Suncoast is required to maintain minimum levels of capital
as measured by three ratios. Savings institutions are currently required to
maintain tangible capital of at least 1.5% of tangible assets, core capital of
at least 3.0% of adjusted tangible assets and risk based capital of at least
8.0% of risk-weighted assets.





                                      C-10
<PAGE> 

         At June 30, 1996 Suncoast exceeded all three of its current capital
requirements. The status of the capital requirements of Suncoast at June 30,
1996 is as follows (dollars are in thousands and are unaudited):

<TABLE>
<CAPTION>
                                                       Percentage            Percentage    Risk-     Percentage of
                                            Tangible     of         Core         of        based       risk-based
                                            capital    assets(1)   capital    assets(1)   capital      assets (1)  
                                            --------   ---------- ---------  ---------- ----------   -------------
<S>                                         <C>           <C>     <C>           <C>     <C>               <C>
Stockholders' equity before adjustments     $  25,538     6.36%   $  25,538     6.36%   $   25,538        11.05%  
Regulatory adjustments:                                                                                            
 General valuation reserves                                                                    657          .28    
 Non-qualifying PMSRs                            (720)    (.18)        (720)    (.18)         (720)        (.30)   
 Goodwill                                         (47)    (.01)         (47)    (.01)          (47)        (.02)   
 Unrealized loss on mortgage-backed                                                                                
   securities available for sale, net             196      .05          196      .05           196          .08    
                                            ---------     ----    ---------     ----    ----------         ----    
Regulatory capital                             24,967     6.22       24,967     6.22        25,624        11.09    
Minimum capital requirement                     6,024     1.50       12,048     3.00        18,486         8.00    
                                            ---------     ----    ---------     ----    ----------         ----    
                                                                                                                   
Regulatory capital excess                   $  18,943     4.72%   $  12,919     3.22%   $    7,138         3.09%   
                                            =========     ====    =========     ====    ==========         ====    
                                                                                                                   
Assets for capital calculation              $ 401,605             $ 401,605             $  231,069
                                            =========             =========             ==========
</TABLE>

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

(1)      Tangible and core capital percentages are computed as a percentage of
         tangible and adjusted tangible assets, respectively. The risk-based
         capital percentage is computed as a percentage of risk-adjusted
         assets.

         Under current OTS capital rules, PMSRs and OMSRs (collectively,
"MSRs") may be included in regulatory capital only to the extent that, in the
aggregate, they do not exceed 50% of core capital.  For purposes of calculating
core capital, MSRs are valued at the lesser of 90 percent of fair market value
or 100 percent of their book value (net of any valuation allowance).  Any
excess amounts are deducted from assets and core capital.  The estimated fair
market value of MSRs must be determined at least quarterly.  Suncoast also uses
the services of an independent expert to perform an annual market valuation in
accordance with guidance issued by the OTS.  The amount of MSRs that may be
included in tangible capital is the same as that permitted in core capital.
At June 30, 1996, Suncoast's book value of MSRs was $10.4 million, and based
upon a market valuation of MSRs at that date, a deduction from assets and
capital for regulatory capital purposes in the amount of $720,000 was
necessary.

         The OTS amended risk-based capital rules to incorporate  interest-rate
risk ("IRR") requirements which require a savings association to hold
additional capital if it is projected to experience an excessive decline in net
portfolio value in the event interest rates increase or decrease by two
percentage points.  The additional capital required is equal to one-half of the
amount by which any decline in net portfolio value exceeds 2 percent of the
savings association's total net portfolio value.  Suncoast does not expect the
interest-rate risk requirements to have a material impact on its required
capital levels at the present time.

         The OTS rules establish the capital levels for which an insured
institution will be categorized as: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized or critically
undercapitalized.  A well capitalized institution must have risk-based capital
of 10% or more, core capital of 5% or more and Tier 1 risk- based capital
(based on the ratio of core capital to risk-weighted assets ) of 6% or more and
may not be subject to any written agreement, order, capital directive or prompt
corrective action directive issued by the OTS. The





                                      C-11
<PAGE>

OTS and other federal banking agencies are required to take prompt corrective
action to resolve the problems of critically undercapitalized financial
institutions.  Suncoast is a well capitalized institution under the definitions
as adopted.

C.      REPURCHASE AGREEMENTS AND FEDERAL HOME LOAN BANK STOCK

         During the years ended June 30, 1996 and 1995, Suncoast invested in
repurchase agreements but had no such investment at June 30, 1996.  These
investments were collateralized by U.S. Government securities through agency
agreements with a national brokerage firm (the "counter-party").  The
securities underlying the agreements are book- entry securities.  The
securities were delivered by appropriate entry with a third-party custodian as
per agreement between Suncoast and the counter-party.  Based on month-end
balances for the years ended June 30, 1996 and 1995 repurchase agreements
averaged $16.7 million and $21.3 million, respectively, the maximum amount
outstanding at any month-end in each year was $75.0 million, and the maximum
amount outstanding in each year with any single counter-party was $75.0
million.  The market values of these agreements approximated their carrying
value.

         Federal Home Loan Bank ("FHLB") stock ownership is required for
membership in the bank system. Its carrying value approximates market value.

D.       LOANS RECEIVABLE

         Loans receivable at June 30 are comprised of (in thousands):
<TABLE>
<CAPTION>

                                                      1996                   1995
                                                  ------------          -------------
<S>                                               <C>                   <C>
Loans in portfolio:
 Real estate loans:
 Commercial, collateralized by--
  Undeveloped land                                $      3,115          $       5,256
  Office buildings                                       8,287                  7,625
  Hotel property                                        21,692                  9,082
  Retail stores                                         21,552                 17,245
  Multi-family residential and other                    43,836                 34,099
                                                  ------------          -------------
    Total commercial                                    98,482                 73,307
 Residential (one to four family)                      215,044                 55,449
 Construction                                            8,491                  7,085
 Consumer loans                                          1,917                  1,750
                                                  ------------          -------------
                                                       323,934                137,591
Allowance for loan losses                                 (657)                  (504)
Deferred loan fees, net                                   (617)                  (493)
Undisbursed portion of loans in process                 (4,354)                (7,137)
Premiums paid on loans held in portfolio                 2,522                    329
                                                  ------------          -------------
                                                  $    320,828          $     129,786
                                                  ============          =============
</TABLE>





                                      C-12 
<PAGE>

<TABLE>
<S>                                               <C>                   <C>
Loans held for sale:
 Residential real estate loans                    $      6,675          $       2,962
 Deferred loan fees, net                                   (31)                   (19)
 Premiums paid on loans held for sale                       86                     35
                                                  ------------          -------------
                                                  $      6,730          $       2,978
                                                  ============          =============
Total loans receivable, net                       $    327,558          $     132,764
                                                  ============          =============
</TABLE>

         At June 30, 1996, Suncoast had pledged approximately $163.5 million of
first mortgage loans as collateral for FHLB advances (see Note L).

         The commercial real estate loans are primarily in the State of Florida
and are considered by management to be of somewhat greater risk of
uncollectibility due to the dependency on income production or future
development of real estate. Loans not accruing interest were $853,000 and
$151,000 at June 30, 1996 and 1995, respectively. If non-accrual loans had been
accruing interest, interest income of $54,000, $10,000 and $42,000 would have
been recorded during the years ended June 30, 1996, 1995 and 1994,
respectively.

         The OTS regulatory capital regulations require that the portion of
nonresidential construction and land loans in excess of 80% loan-to-value ratio
be deducted from total capital for purposes of the risk-based capital standard.
At June 30, 1996, Suncoast had no loans subject to this regulation.

         Suncoast originates and purchases both adjustable and fixed interest
rate loans. At June 30, 1996, the composition of these loans was approximately
as follows (in thousands):

<TABLE>
<CAPTION>
           Fixed-rate                                                          Adjustable-rate                           
- - -------------------------------------------                         ----------------------------------------
<S>                          <C>                                    <C>                       <C>
Term to                             Term to
maturity                     Carrying value                         rate adjustment           Carrying value 
- - --------                     --------------                         ---------------           --------------
1mo.-1 yr.                      $       353                         1 mo.-1 yr.               $   217,509
1 yr.-3 yr.                           3,138                         1 yr.-3 yr.                    65,967
3 yr.-5 yr.                           4,261                         3 yr.-5 yr                      8,542
5 yr.-10 yr.                          3,016
10 yr.-20 yr.                         7,204
Over 20 years                        13,944                                                               
                                -----------                                                   -----------
Total loans
 in portfolio                        31,916                                                       292,018
Total loans held
 for sale                             6,480                                                           195
                                -----------                                                   -----------
                                $    38,396                                                   $   292,213
                                ===========                                                   ===========
</TABLE>

         The adjustable-rate loans have interest rate adjustment limitations
and are generally indexed to U.S. Treasury Bill rates. Future market factors
may affect the correlation of the interest rate adjustment with the rates
Suncoast pays on the short-term deposits that have been primarily utilized to
fund these loans.





                                      C-13
<PAGE>

         The following summarizes the activity in the allowance for loan losses
for the years ended June 30 (in thousands):

<TABLE>
<S>                                                             <C>                <C>             <C>
                                                                  1996               1995            1994
                                                                ------              -----          ------
Balance, at beginning of year                                     $504               $504            $521
Provision for loan losses                                          153                 95
Chargeoffs and recoveries, net                                                        (95)            (17)
                                                                ------             ------          ------ 
Balance, at end of year                                         $  657             $  504          $  504
                                                                ======             ======          ======
</TABLE>

         At June 30, 1996, Suncoast had commitments to originate and purchase
loans, excluding the undisbursed portion of loans in process, of approximately
$3.7 million.  These commitments are scheduled to be disbursed within one year.
Suncoast had also entered into commitments to sell loans of approximately $7.6
million at June 30, 1996 of which approximately $1.0 million are binding on the
investor but not on Suncoast.  At June 30, 1996, Suncoast had no floating
market rate commitments outstanding.

         Loans to executive officers, directors and principal holders of equity
securities were made on substantially the same terms, including interest rates
and collateral, as those prevailing at the time for comparable transactions
with other customers (unless they were in effect under regulations prior to
1989) and do not involve more than the normal risk of collectibility. The
activity regarding these loans is as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                           
                                                                               
                          Beginning          New                             Ending           
Year Ended June 30,        Balance          Loans          Repayments        Balance          
- - -------------------       ---------         -----          ----------        -------          
        <S>                 <C>            <C>               <C>              <C>              
        1996                $2,199         $  328            $  336           $2,191          
        1995                 1,083          1,365               249            2,199          
        1994                 2,693                            1,610            1,083          
</TABLE>


E.       MORTGAGE-BACKED SECURITIES

         At June 30, 1996, mortgage-backed securities with an aggregate book
value of $11.8 million were pledged as collateral for FHLB advances (see Note
L).  Summarized below are the amortized costs and market value of
mortgage-backed securities at June 30, 1996 and 1995 (in thousands):
<TABLE>
<CAPTION>
                                                   Gross             Gross
                                   Amortized     unrealized        unrealized         Market
                                     costs         gains             losses            value 
                                   --------      ----------        ----------        --------
<S>                                <C>           <C>                <C>              <C> 
June 30, 1996:
Adjustable rate:             
GNMA                               $ 14,659      $       -          $  (312)         $ 14,347
Private Issue                         4,044                                             4,044
                                   --------      ---------          -------          --------
Total mortgage-backed
 securities                        $ 18,703      $       -          $  (312)         $ 18,391
                                   ========      =========          =======          ========
</TABLE>





                                      C-14
<PAGE>   

<TABLE>
<CAPTION>
June 30, 1995:
<S>                                <C>             <C>              <C>              <C>
FHLMC                              $ 59,015        $   414          $  (80)          $ 59,349
FNMA                                 51,069            363             (51)            51,381
FNMA Real Estate Mortgage
 Investment Conduit                  26,126                                            26,126
                                   --------       --------          ------           --------
Total mortgage-backed
 securities                        $136,210       $    777          $ (131)          $136,856
                                   ========       ========          ======           ========
</TABLE>


         Mortgage-backed securities as of June 30, 1996 and 1995 were
adjustable-rate securities with a term to rate adjustment not exceeding one
year.


F.       LOAN SERVICING ASSETS

         1.      Purchased mortgage servicing rights--The following table sets
forth the activities of Suncoast's PMSRs for the years ended June 30 (in
thousands):

<TABLE>
<CAPTION>
                                                       1996            1995            1994
                                                   -----------     -----------     -------------
<S>                                                <C>             <C>             <C>
Balance, at beginning of year                      $     8,572     $     9,511     $     12,830
Cost of acquiring servicing rights                       2,260              51
Sales of servicing rights                                                                  (229)
Amortization charged against loan
 servicing fee income                                   (1,307)           (990)          (3,090)
                                                   -----------    ------------    ------------- 
Balance, at end of year                            $     9,525    $      8,572    $       9,511
                                                   ===========    ============    =============
</TABLE>


         2.      Originated mortgage servicing rights ("OMSR")--The following
table sets forth the activities of Suncoast's OMSR's for the years ended June
30 (in thousands):

<TABLE>
<CAPTION>
                                                       1996           1995              1994
                                                   -----------     -----------       ----------
<S>                                                <C>             <C>               <C>
Balance, at beginning of year                      $         -     $         -       $        -
Servicing rights originated                                863
Amortization charged against loan
 servicing fee income                                     ( 29)                                
                                                   -----------     -----------       ----------
Balance, at end of year                                    834     $         -       $        -
                                                   ===========     ===========       ==========
</TABLE>

         The fair value of Suncoast's PMSRs and OMSRs is determined annually by
an independent firm which has the necessary expertise to perform such valuation
studies.  At June 30, 1996, the fair value of Suncoast's PMSRs and OMSRs was
approximately $10.0 million and $949,000, respectively.





                                      C-15
<PAGE>

         Fair value has been estimated by using a discounted cash flow model,
the most significant assumptions of which are as follows:

         Prepayment Rate--The average "Dealer Prepayment Estimates" as of July
         8, 1996 as published by Bloomberg Financial Markets.

         Discount Rate--A base rate of 10.5%, adjusted for loan type, size and
         remaining term. Cost of Service--$45 incremental per loan per year.

         Ancillary Income--Suncoast's actual ancillary income was utilized for
         the portfolio purchased prior to 1995 and $10 annually per loan was
         utilized on the portfolio purchased subsequent to 1995.

         Escrow Balances--Determined using a twelve month weighted average
         multiple calculated by state.

         For purposes of evaluating and measuring PMSRs and OMSRs for
impairment, Suncoast stratifies the population by product type, investor type
and interest rate.  No valuation allowance for the impairment of PMSRs or OMSRs
was required at June 30, 1996.

         The ability of Suncoast to recover the carrying value of the PMSRs and
OMSRs is dependent upon certain factors including future prepayment experience,
which is influenced by economic and other conditions that may be beyond
Suncoast's control. If actual future prepayment experience exceeds the rate
anticipated in the valuation study, a reduction in the carrying value of the
PMSRs and OMSRs may be required.

         3.      Premiums on the sale of loans--The following table sets forth
the activities of Suncoast's premiums on the sale of loans for the years ended
June 30 (in thousands):

<TABLE>
<CAPTION>
                                                          1996            1995           1994
                                                   -----------     -----------     ----------
<S>                                                <C>             <C>             <C>
Balance, at beginning of year                      $     1,533     $     1,737     $    2,169 
Premium on sales                                           107                             14 
Sales of servicing rights                                                  (19)           (28) 
Amortization charged against loan                     
servicing fee income                                      (281)           (185)          (418) 
                                                   -----------     -----------     ----------
Balance, at end of year                            $     1,359     $     1,533     $    1,737
                                                   ===========     ===========     ==========

</TABLE>


         Management has estimated the future constant prepayment rates ("CPRs")
used to determine the above premiums based upon an analysis of the actual
historical CPRs, comparative industry CPRs and market conditions. Suncoast
calculates premiums using the present value model, which calculates present
values based upon estimated annual cash inflows.





                                      C-16
<PAGE>

G.       ACCRUED INTEREST AND DIVIDENDS RECEIVABLE

         Interest and dividends receivable at June 30 are accrued for (in
thousands):

<TABLE>
<CAPTION>
                                                       1996            1995
                                                   -----------     -----------
<S>                                                <C>             <C>
Loans receivable                                   $     2,782     $       885
Mortgage-backed securities                                 164           1,041
Federal Home Loan Bank Stock                                88              68
Repurchase agreements                                                      121
Interest-earning deposits                                    8               8
                                                   -----------     -----------
                                                   $     3,042     $     2,123
                                                   ===========     ===========
</TABLE>

H.       REAL ESTATE OWNED

         At June 30, 1996, real estate owned consisted of one single-family
residence. The following summarizes the activity in the allowance for losses on
real estate owned for the years ended June 30 (in thousands):

<TABLE>
<CAPTION>
                                                         1996           1995             1994
                                                       -------         -------         --------                                    
<S>                                                    <C>             <C>              <C>
Balance, at beginning of year                          $     -         $     -          $     -
Provision for losses on real estate                         95              68              150
Chargeoffs and recoveries, net                             (15)            (68)            (150)
                                                       -------         -------         --------
Balance, at end of year                                     80         $     -         $      -
                                                       =======         =======         ========
</TABLE>


I.       OFFICE PROPERTIES AND EQUIPMENT

         Office properties and equipment at June 30 are as follows (in
thousands):

<TABLE>
<CAPTION>
                                                      1996            1995
                                                   ---------       ---------
<S>                                                <C>             <C>
Land                                               $   1,204       $     827
Buildings                                              3,971           3,630
Leasehold improvements                                   839             669
Furniture, fixtures and equipment                      6,890           7,341
                                                   ---------       ---------
                                                      12,904          12,467
Less accumulated depreciation and
 amortization                                          6,264           6,182
                                                   ---------       ---------
                                                   $   6,640       $   6,285
                                                   =========       =========
</TABLE>





                                      C-17
<PAGE>

J.       OTHER ASSETS

         Other assets at June 30 are comprised of (in thousands):

<TABLE>
<CAPTION>
                                                     1996            1995
                                                   ---------       ---------
<S>                                                <C>             <C>
Foreclosure advances                               $   3,821       $   1,633
Other receivables                                      2,978           1,404
Escrow advances on serviced loans                      1,036           1,580
Prepaid income taxes                                   1,145             302
All other                                                339           2,309
                                                   ---------       ---------
                                                   $   9,319       $   7,228
                                                   =========       =========
</TABLE>


K.       DEPOSITS

         The nominal interest rates paid on deposits and related balances are as
follows (amounts in thousands):

<TABLE>
<CAPTION>

                      Weighted               June 30, 1996                  June 30, 1995
                  Average Rate at     ------------------------        -----------------------
                   June 30, 1996      Amount           Percent        Amount          Percent
                  ---------------     ------           -------        ------          -------
<S>                     <C>           <C>                 <C>         <C>              <C>             

Negotiable
 order of
 withdrawal
 ("NOW")
 accounts               2.42%         $ 17,751            5.9%        $  6,418            1.9%
Non-interest
 bearing                                   874            0.3%             556            0.2
Money market            3.19%           11,805            3.9%          16,859            5.0
Passbook                4.08%           40,959           13.6%          48,605           14.3 
                                      --------         ------         --------         ------
                                        71,389           23.7%          72,438           21.4 
                                      --------         ------         --------         ------        



Custodial
 accounts                  0%           24,198            8.0%          37,275           11.0 
                                      --------         ------         --------         ------
Certificates of
 deposit:
 2.00%-2.99%                               204            0.1%
 3.00%-3.99%                                 4                             411           0.1
 4.00%-4.99%                            29,464            9.8%          11,212           3.3
 5.00%-5.99%                           146,965           48.8%         104,003          30.8
 6.00%-6.99%                            26,194            8.7%         108,712          32.2
 7.00%-7.99%                             2,783            0.9%           3,801           1.1
 8.00%-8.99%                                                                 2           0.1 
                                     ---------         ------         --------         -----
Total certificates
 of deposit             5.46%          205,614           68.3%         228,141          67.6%
                                     ---------         ------         --------         -----
                        4.55%        $ 301,201          100.0%        $337,854         100.0%
                                     =========         ======         ========         =====
</TABLE>





                                      C-18
<PAGE>

         The amounts of scheduled maturities of certificate accounts, including
those with balances exceeding $100,000, at June 30, 1996 for future fiscal
years ending June 30 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                  Certificates
                                    Exceeding                         Total
                                     $100,000                     Certificates
                                   -----------                    ------------
<S>                                     <C>                           <C>
1997                                    $7,389                        $176,957
1998                                       824                          19,699
1999                                       209                           2,955
2000                                       106                           4,430
2001                                       101                           1,573
                                       -------                        --------
                                        $8,629                        $205,614
                                        ======                        ========
</TABLE>

         Interest on deposits for the years ended June 30 is summarized below
(in thousands):

<TABLE>
<CAPTION>
                                                     1996             1995              1994
                                                   -----------     -----------       ----------
<S>                                                <C>             <C>               <C>
Certificate accounts                               $    12,537     $    11,893       $    7,849
Money market accounts                                      565             420              748
NOW accounts                                               272             451               92
Passbook accounts                                        1,368           1,226               27
                                                   -----------     -----------       ----------
Deposit accounts                                        14,742          13,990            8,716
                                                   -----------     -----------       ----------
Interest on custodial accounts:
 Escrow accounts                                            82              78              105
 Serviced loans paid off                                    67              19              585
                                                   -----------     -----------       ----------
                                                           149              97              690
                                                   -----------     -----------       ----------
Total interest on deposits                         $    14,891     $    14,087       $    9,406
                                                   ===========     ===========       ==========
</TABLE>


L.       ADVANCES FROM FEDERAL HOME LOAN BANK AND OTHER BORROWINGS

         Advances from the Federal Home Loan Bank and other borrowings at June
30 are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                     At June 30, 1996                       During Year Ended June 30, 1996
                                  ---------------------------------------------------       -------------------------------
                                                                                                Average         Maximum
                                                                                                Balance         Weighted
                                  Outstanding               Average Rate     Maturity          Outstanding    Outstanding
                                  -----------               ------------     --------          -----------    -----------
<S>                                   <C>                       <C>           <C>                <C>            <C>          
Advances from FHLB                                                                                                           
  Short term                           $67,000                   5.30%        7/96-2/97          $50,963        $117,000     
  Long term                              1,500                   6.65           12/05              1,000           1,500     
Borrowings under reverse                                                                                                     
 repurchase agreements                                                                               850          10,199     
Borrowings under fixed coupon                                                                                                
 dollar reverse repurchase0                                                                                                  
 agreements                                                                                        2,631          31,572     
                                      --------                   ----                                                         
                                      $ 68,500                   5.30%                                                       
                                      ========                   ====                                                       
</TABLE>





                                      C-19
<PAGE> 

<TABLE>
<CAPTION>
                                                     At June 30, 1995                      During Year Ended June 30, 1995
                                  -----------------------------------------------------    --------------------------------
                                                                                               Average           Maximum
                                  Balance                     Weighted                         Balance           Balance
                                  Outstanding               Average Rate     Maturity         Outstanding      Outstanding
                                  -----------               ------------     --------         -----------      -----------
<S>                               <C>                         <C>             <C>              <C>               <C>           
                                                                                                                               
Advances from                                                                                                                  
 FHLB - short term                $ 25,000                    6.13%             5/96           $  61,371         $ 108,000     
Borrowings under                                                                                                               
 reverse                                                                                                                       
 repurchase                                                                                                                    
 agreements                         32,051                    6.09            7/95-8/95           20,821            62,766     
Borrowings under                                                                                                               
 fixed coupon                                                                                                                  
 dollar reverse                                                                                                                
 repurchase                                                                                                                    
 agreements                         31,572                    5.77              7/95              10,025            35,148     
                                  --------                    ----                                                       
                                  $ 88,623                    5.99%                                                      
                                  ========                    ====                                                       
</TABLE>


         At June 30, 1996, Suncoast is a party to two advance agreements with
the FHLB whereby the FHLB will provide borrowings as requested by Suncoast when
such borrowings are secured by specific collateral.  Under the first agreement,
advances are secured by government securities and U.S. government agency
securities with a market value of 103% of the advance amount.  Under the second
agreement, advances are secured by a blanket floating loan on eligible single
family residential mortgage loan collateral.  In determining the amount of
advances available under the second agreement, the unpaid principal balance of
eligible collateral is discounted to 75% (see note D).  The stock of the FHLB
owned by Suncoast is also pledged as collateral for advances under this
agreement.  After meeting all of its collateral requirements, Suncoast had
excess qualifying assets eligible as collateral for additional borrowings under
this agreement of approximately $54.1 million at June 30, 1996.

         Suncoast enters into sales of securities under agreements to
repurchase, which are treated as financings.  The obligations to repurchase
securities sold are reflected as a liability and the carrying amount of the
securities underlying the agreements is included in mortgage-backed securities
available for sale in the Consolidated Statements of Financial Condition.
Mortgage-backed securities sold under reverse repurchase agreements are
delivered to the broker- dealers who arrange the transactions.  The
broker-dealers may sell, loan, or otherwise dispose of such securities to other
parties in the normal course of their operation, and agree to resell to
Suncoast the identical securities at the maturities of the agreements.  As of
June 30, 1996, no such financings were outstanding.

         Suncoast also enters into fixed coupon dollar reverse repurchase
agreements, which are treated as financings.  Under a fixed coupon dollar
reverse repurchase agreement, Suncoast sells a security and agrees to
repurchase another security which is substantially the same as the one sold.
These agreements are accounted for in the same manner as reverse repurchase
agreements.  As of June 30, 1996, no such financings were outstanding.

         During the period from July 1, 1993 to February 28, 1995, RFC, a
lender, provided Suncoast with a revolving warehouse credit facility for as
much as $100.0 million which bore interest either at the prime rate or at
tiered rates over the U.S. Dollar London Interbank Offered Rate.  Suncoast drew
advances on this line of credit to fund its mortgage originations and the
advances were collateralized by specific mortgages originated and awaiting sale
by Suncoast.





                                      C-20
<PAGE> 

Commitment fees of $41,666 and $58,800 were paid during Fiscal 1995 and 1994,
respectively, to RFC by Suncoast to use the credit line.  Upon expiration, this
credit line was not renewed by Suncoast.

         Interest expense on borrowed funds for the years ended June 30 is
summarized below (in thousands):
<TABLE>
<CAPTION>
                                                     1996            1995             1994
                                                   --------         -------         --------
                                                                             
<S>                                                <C>              <C>             <C>               
Advances from:
  FHLB                                             $   2,772        $  3,155        $     349
  RFC                                                                                   1,155
Reverse repurchase agreements                            159           1,283
Dollar reverse repurchase agreements                     115             493                 
                                                   ---------        --------         --------
                                                   $   3,046        $  4,931         $  1,504
                                                   =========        ========         ========
</TABLE>

M.       LEASES

         Suncoast leases space for its administrative offices, two savings
branch offices, storage facilities and certain equipment.  All office leases
have escalation clauses tied either to a fixed schedule or to increases in the
Consumer Price Index. The following is a schedule of approximate future minimum
payments required under these operating leases at June 30, 1996 for future
fiscal years ending June 30 (in thousands):


1997                                $1,078
1998                                   906
1999                                   881
2000                                   610
2001                                    66
Thereafter                               - 
                                    ------
                                     3,541
Less:
  Income from subleases                147 
                                    ------
                                    $3,394 
                                    ======

         Rent expense was $1.2 million, $2.0 million and $2.1 million for the
years ended June 30, 1996, 1995, and 1994, respectively.

N.       STOCKHOLDERS' EQUITY

         Suncoast has an incentive stock option plan approved by its Board of
Directors and stockholders.  There are 467,500 total shares in the plan, and a
total of 349,760 shares of common stock are reserved and authorized for
issuance under this plan. Transactions relating to this stock option plan for
the three year period ended June 30, 1996 are as follows:





                                      C-21
<PAGE> 



<TABLE>
<CAPTION>
                                                               Options               Option Price
                                                             Outstanding               Per Share 
                                                             -----------             ------------
<S>                                                              <C>                 <C>
Balance, June 30, 1993                                           349,400              $ 2.00-3.00
  Exercised                                                      (24,400)               2.00-3.00
  Cancelled                                                       (8,200)               2.00-3.00
                                                              ----------             ------------
Balance, June 30, 1994                                           316,800                2.00-3.00
  Granted                                                         84,000                7.19-7.38
  Exercised                                                      (33,000)               2.00-3.00
  Cancelled                                                      (11,600)               2.00-7.38
                                                              ----------             ------------
Balance, June 30, 1995                                           356,200                2.00-7.38
  Granted                                                          7,000                     6.94
  Exercised                                                      (14,400)               2.00-3.00
  Cancelled                                                      (26,800)               2.00-7.38
                                                              ----------             ------------
Balance, June 30, 1996                                           322,000             $  2.00-7.38
                                                              ==========             ============
</TABLE>

         At June 30, 1996 and 1995, options for 284,600 and 274,800 shares were
exercisable at an average price per share of $3.26 and $3.12, respectively.

         Suncoast has an Employee Stock Bonus/401K Plan (Stock Bonus Plan) for
the benefit of certain eligible employees of Suncoast. Contributions to the
Stock Bonus Plan by Suncoast are at the discretion of Suncoast's Board of
Directors.  No contributions were made to the Stock Bonus Plan for the years
ended June 30, 1996 and 1995. Suncoast expensed $224,400 for contributions made
to the Stock Bonus Plan for the year ended June 30, 1994.

         There are various regulatory limitations on the extent to which
Suncoast can pay dividends. Suncoast is required to comply with the OTS capital
distribution regulations, which condition Suncoast's ability to make certain
dividend distributions on Suncoast's capital level and supervisory condition.
The OTS has established a three-tiered qualification system, and gives savings
associations meeting their fully phased-in capital requirements greater
flexibility to pay dividends than associations that must build their capital
levels to reach the fully phased-in capital requirement. Even though Suncoast
presently meets its fully phased-in capital requirements, dividends cannot be
paid if Suncoast does not meet its capital requirements at a future date or if
payment of dividends would cause Suncoast not to meet its capital requirements.
The payment of dividends is also prohibited if after such payment Suncoast
would be considered undercapitalized. Moreover, the OTS has the authority to
prohibit the payment of dividends even if Suncoast meets its capital
requirements if such payments would affect the safety and soundness of the
institution.

         On July 9, 1993, Suncoast issued 920,000 shares of its 8%
Noncumulative Convertible Preferred Stock, Series A (the "Preferred Stock") in
a public offering which added net proceeds of approximately $12.2 million to
stockholders' equity.  The Preferred Stock is convertible by the holder into
Suncoast Common Stock at any time, unless previously redeemed by Suncoast, at a
conversion price of $9.00 per share of Common Stock.  Suncoast can redeem the
Preferred Stock after July 1, 1995, at a redemption price of $15.00 per share
if the Common Stock is trading at a minimum price of $10.80 per share for 20 to
30 trading days prior to redemption.





                                      C-22
<PAGE> 

The Preferred Stock is otherwise redeemable from July 1, 1998 to June 30, 1999
at $16.20 per share and at declining premiums thereafter.  Dividends on the
Preferred Stock are payable at an annual rate of $1.20 per share if, when and
as declared by Suncoast's Board of Directors.  Dividends are not cumulative and
are payable quarterly in arrears.  Dividends on the Preferred Stock were paid
each quarter after the issuance of the stock and amounted to $1.1 million in
each of the years ended June 30, 1996 and 1995.  In connection with this stock
offering, Suncoast issued warrants to the offering underwriters to purchase an
aggregate of 80,000 shares of Preferred Stock.  These warrants are exercisable
at a price per share of $18.00 in the case of Preferred Stock or at $10.80 in
the case of Common Stock for a period of four years after July 9, 1994.  At
June 30, 1996, none of these warrants had been exercised and none of the
Preferred Stock had been converted or redeemed.

         Suncoast has a deferred compensation plan to provide its President
with a supplemental retirement benefit.  Under this plan, Suncoast funded an
irrevocable trust with a lump sum of $213,000, which has been invested in
corporate- owned life insurance.  The President will be fully vested in the
plan in 1997.  Suncoast recorded an expense of $49,000 and $108,000 under this
Plan in Fiscal 1996 and Fiscal 1995, respectively.


O.       INCOME TAXES

         The provision for income taxes for the years ended June 30 differs
from the amount of income tax determined by applying the applicable U.S.
statutory federal income tax rate to pretax income as a result of the following
differences (dollars in thousands):

<TABLE>
<CAPTION>
                                   1996                        1995                         1994        
                         ----------------------        --------------------        ---------------------
                             %          Amount             %        Amount             %         Amount 
                         ---------     --------        ---------   --------        ---------    --------
<S>                         <C>          <C>             <C>        <C>               <C>        <C>      
Statutory U.S.
 tax rates                  35.0         $1,335          35.0       $326              35.0       $1,088
Increase (decrease)
 in rates resulting
 from:
Benefit of Federal
 surtax exemption                                                                     (1.0)         (31)
State tax (net of
 Federal benefit)            3.7            141          3.7          34               3.2          100
Other                       (1.7)           (65)        (3.3)        (30)             (4.9)        (152)

                            ----         ------         ----        ----              ----      ------- 
                            37.0         $1,411         35.4        $330              32.3      $ 1,005
                            ====         ======         ====        ====              ====      =======
</TABLE>

         The components of the provision for income taxes for the years ended
June 30, 1996, 1995 and 1994 consist of (in thousands):





                                      C-23
<PAGE> 



<TABLE>
<CAPTION>
                                                      1996            1995              1994
                                                   ----------      -----------       ----------
<S>                                                <C>             <C>               <C>
Current:
 Federal                                           $       950     $        24       $      555
 State                                                      95              61              153
                                                   -----------     -----------       ----------
Total current                                            1,045              85              708
                                                   -----------     -----------       ----------
Deferred:
 Federal                                                   326             209              267
 State                                                      22             (19)              (5)
                                                   -----------     -----------       ---------- 
Total deferred                                             348             190              262
                                                   -----------     -----------       ----------
Tax benefit for disqualification of
 stock options credited to stockholders'
 equity                                                     18              55               35
                                                   -----------     -----------       ----------
Total provision                                          1,411     $       330       $    1,005
                                                   ===========     ===========       ==========
</TABLE>


         The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities as of June 30, 1996 and 1995
are as follows (in thousands):

<TABLE>
<CAPTION>
                                                      1996            1995
                                                   --------         --------
<S>                                                <C>              <C>
Deferred tax asset:
 Capitalized servicing costs                       $    375         $    442
 Deferred loan fees                                     243              191
 Deferred gain on sale of servicing                                       38
 Accrued vacation                                        76               81
 Reserves                                               278              189
 Unrealized loss on mortgage-backed
    securities available for sale                       117
 Alternative minimum tax credit carryover                                 66
 Other                                                   87               40
                                                   --------         -------- 
Gross deferred tax asset                              1,176            1,047 
                                                   --------         -------- 
Deferred tax liability:                                                      
 Deferred premium on loans sold                         468              573 
 Deferred premium on loans in portfolio                 230              123 
 Fixed assets                                           199              137 
 Book over tax basis for originated                                          
   mortgage servicing rights                            312                  
 Unrealized gain on mortgage-backed                                          
  securities available for sale                                          239 
 Other                                                   74               90 
                                                   --------         -------- 
Gross deferred tax liability                          1,283            1,162
                                                   --------         --------
Deferred tax asset valuation allowance                   --              ---
                                                   --------         --------
Net deferred tax (liability) asset                 $   (107)        $   (115)
                                                   ========         ========
</TABLE>





                                      C-24
<PAGE>

         Management believes, based on Suncoast's earnings history and its
future expectations, that Suncoast will have sufficient taxable income in
future years to realize the net deferred income tax asset. In evaluating the
expectation of sufficient future taxable income, management considered future
reversal of temporary differences and available tax planning strategies that
could be implemented, if required. A valuation allowance was not required as of
June 30, 1996 and 1995 as it was management's assessment that, based on
available information, it is more likely than not that the deferred tax asset
will be realized. A valuation will be established if there is a change in
management's assessment of the amount of the net deferred tax asset that is
expected to be realized.


P.       OTHER INCOME

         The following is a computation of Suncoast's gains on the sale of
loans and loan servicing rights for the years ended June 30 (in thousands):

<TABLE>
<CAPTION>
                                                      1996             1995             1994
                                                   -----------      ----------      -----------
<S>                                                <C>              <C>             <C>
Proceeds from sales of loans
  and loan servicing rights                        $   117,818      $   79,873      $ 2,181,886
Carrying value of loans sold                          (117,000)        (79,313)      (2,166,937)
                                                   -----------      ----------      ----------- 
Cash before premiums
 on the sale of loans                                      818             560           14,949
Premiums on the sale of loans                              107                               14
                                                   -----------      ----------      -----------
                                                   $       925      $      560      $    14,963
                                                   ===========      ==========      ===========
</TABLE>

         Other income for the years ended June 30 consists of (in thousands):

<TABLE>
<CAPTION>
                                     1996            1995            1994
                                    ------          ------          ------
<S>                                 <C>             <C>             <C>
Loan processing and other
 fees from RTC contracts            $  169          $  573          $1,004
Rental income                          306             310             180
Other                                  342             433             371
                                    ------          ------          ------
                                    $  817          $1,316          $1,555
                                    ======          ======          ======
</TABLE>

Q.       OTHER EXPENSES

         Other expenses for the years ended June 30 consists of (in thousands):

<TABLE>
<CAPTION>
                                                       1996              1995            1994
                                                       -------         --------        --------
<S>                                                    <C>             <C>             <C>
Loan expenses                                          $   375         $   824         $  2,162
Federal deposit insurance                                  859             773              772
Foreclosure expenses on servicing
 portfolio                                                 995             614              487
Data processing                                            645             535              634
Telephone                                                  329             469            1,247
Business insurance                                         421             463              640

</TABLE>


                                      C-25
<PAGE>



<TABLE>
<S>                                                    <C>            <C>              <C>
Professional and legal                                     356             381              294
Postage and overnight delivery                             172             240              736
Stationery and supplies                                    240             210              502
Bank service charges and fees                              109              95              207
Other                                                      879           1,007            1,364
                                                       -------       ---------         --------
                                                       $ 5,380         $ 5,611          $ 9,045
                                                       =======       =========         ========
</TABLE>

R.       BUSINESS SEGMENTS

         Suncoast's operations consist of activities in three principal
business segments: banking, mortgage banking and loan servicing. Revenues in
the banking segment consist primarily of interest on mortgage loans and
investment securities. Mortgage banking activities derive revenues primarily
from the interest on loans held for sale, sales of loans in the secondary
mortgage market, sale of loan servicing rights and loan origination income.
Loan servicing activities derive revenues primarily from the collection of fees
on loans serviced. During 1995, Suncoast shifted its primary business emphasis
from mortgage banking to banking.  The following is segment information for the
fiscal years ended June 30 (in thousands):
<TABLE>
<CAPTION>
                                                        1996            1995             1994
                                                      --------        --------         --------
<S>                                                   <C>             <C>              <C>
BANKING
Revenues:
 Interest income                                      $ 23,949        $ 25,011         $  9,358
 Gains on the sale of
   mortgage-backed securities                            2,950           1,388
 Other income                                              731           1,117            1,154
                                                      --------        --------         --------
                                                        27,630          27,516           10,512
                                                      --------        --------         --------
Expenses:                                             
 Interest expense                                       16,489          18,499            6,449
 Employee compensation                                
  and benefits                                           3,048           1,918            1,311
Depreciation                                               396             212              178
Provision for losses on real                          
 estate                                                     95              68              150
Provision for loan losses                                  153              95
Other expenses                                           2,700           2,318            1,557
                                                      --------        --------         --------
                                                        22,881          23,110            9,645
                                                      --------        --------         --------
Banking income before income
 taxes                                                $  4,749        $  4,406         $    867
                                                      ========        ========         ========

MORTGAGE BANKING
Revenues:
 Interest income                                      $  1,654        $    300         $  5,526
 Gains on the sale of loans and
 loan servicing assets, net                                304             560           14,963
Loan origination and other income                          331             336            6,212
                                                      --------        --------         --------
                                                         2,289           1,196           26,701
                                                      --------        --------         --------
</TABLE>





                                      C-26
<PAGE> 

<TABLE>
<S>                                                   <C>             <C>              <C>
Expenses:
 Interest expense                                        1,009             236            3,703
 Employee compensation
 and benefits                                            1,272           2,438           13,347
Depreciation                                               134             412              564
Other expenses                                           1,050           2,667            8,249
                                                      --------        --------         --------
                                                         3,465           5,753           25,863
                                                      --------        --------         --------
Mortgage banking income (loss)
 before income taxes                                  $ (1,176)       $ (4,557)        $    838
                                                      ========        ========         ========

LOAN SERVICING
Revenues:
 Loan servicing fees                                  $  6,016        $  7,450         $  8,088
Amortization of loan
 servicing assets                                       (1,617)         (1,175)          (3,508)
                                                      --------        --------         -------- 
Loan servicing income                                    4,399           6,275            4,580
Interest income                                          2,355           2,544            3,727
Gain on sale of loans and
 loan servicing assets, net                                621
Other income                                               190             254              264
                                                      --------        --------         -------- 
                                                         7,565           9,073            8,571
                                                      --------        --------         -------- 
Expenses:
 Interest expense                                          439             283              758
 Employee compensation
 and benefits                                            2,920           3,649            3,704
 Depreciation                                              610             784              559
 Other expenses                                          3,356           3,275            2,147
                                                      --------        --------         --------
                                                         7,325           7,991            7,168
                                                      --------        --------         --------
Loan servicing income (loss)
 before income taxes                                  $    240        $  1,082         $  1,403
                                                      ========        ========         ========

Assets:
 Banking                                              $372,861        $439,175         $297,926
 Mortgage banking                                        8,844           6,356           43,827
 Loan servicing                                         20,864          16,822           17,337
                                                      --------        --------         --------
                                                      $402,569        $462,353         $359,090
                                                      ========        ========         ========

Capital dispositions
(expenditures), net:
 Banking                                              $   (447)       $      8         $    (81)
 Mortgage banking                                         (188)             64           (1,760)
 Loan servicing                                           (860)              8              (86)
                                                      --------        --------         -------- 
                                                      $ (1,495)       $     80         $ (1,927)
                                                      ========        ========         ======== 
</TABLE>


                                     C-27
<PAGE>

S.       FAIR VALUE OF FINANCIAL INSTRUMENTS

         The following methods and assumptions were used to estimate the fair
value of each class of financial instruments for which it is practicable to
estimate fair value:

  --     The book value was used as a reasonable estimate of fair value for
         cash and amounts due from depository institutions, interest-bearing
         deposits, variable rate loans and fixed rate loans with maturities
         less than one year, demand and savings deposits, and short-term time
         deposits.
  --     The book value was used as a reasonable estimate of fair value for
         stock issued by the Federal Home Loan Bank and short-term repurchase
         agreements maturing within one month.
  --     Fair values of fixed rate loans and certificates of deposit with
         maturities greater than one year are estimated by discounting the
         future cash flows using the current rates at which similar instruments
         would be issued with comparable credit ratings and terms.
  --     The fair values of commitments, letters of credit and guarantees are
         equal to their contractual amount based on the assumptions that
         Suncoast will be required to perform on all such instruments existing.
  --     The fair value of loan servicing assets is determined by independent
         valuation or discounted cash flow analysis as discussed in Note F.

         Since the reported fair values of financial instruments are based on a
variety of factors, they may not represent actual values that could have been
realized or that will be realized in the future.

         The estimated fair values of Suncoast's financial instruments for
which fair value differed from book value are as follows (in thousands):

<TABLE>
<CAPTION>
                                                    June 30, 1996                       June 30, 1995       
                                            ----------------------------        ----------------------------
                                            Book Value        Fair Value        Book Value        Fair Value
                                            ----------        ----------        ----------        ----------

<S>                                           <C>               <C>              <C>               <C>
Loans receivable in portfolio                 $    31,563       $ 31,635         $    16,568       $  16,634
Loan servicing assets                         $    11,718       $ 12,140         $    10,105       $  10,186
Certificates of deposit                       $    28,657       $ 29,103         $    40,458       $  40,758
</TABLE>


T.       CONTINGENCIES 

         In order to increase the Savings Association Insurance Fund ("SAIF")
of the Federal Deposit Insurance Corporation to its minimum required reserve
ratio of 1.25%, a proposal has been made to impose a special one-time
assessment of 65 to 90 basis points on all SAIF-insured deposits as of March
31, 1995.  This one-time assessment may be payable in 1997 at which point the
Association's annual premium would thereafter be reduced.  If the assessment is
made at the currently proposed rate, the effect on the Bank would be an
after-tax charge of approximately $1.9 million.


                                      C-28
<PAGE>

U.       SUBSEQUENT EVENT

         On July 15, 1996, Suncoast entered into a definitive agreement to be
acquired by BankUnited Financial Corporation ("BankUnited").  Under terms of
the agreement one share of BankUnited Class A Common Stock will be issued for
each share of Suncoast Common Stock.  Each share of Suncoast Preferred Stock
will be exchanged for a new issue of BankUnited Preferred Stock having
substantially similar terms as the Suncoast Preferred Stock.  The transaction
is subject to stockholder and regulatory approvals and other conditions and is
expected to close by December 1996.





                                      C-29
<PAGE> 
SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES                   
- - -----------------------------------------------------------------------------
Consolidated Quarterly Results (Unaudited)                                    
                                                                              
- - -----------------------------------------------------------------------------
The following table summarizes the quarterly results of operations for the 
fiscal years ended June 30, 1996 and 1995 (in thousands, except per share data):
                                                                                


<TABLE>
<CAPTION>                                                                      
                                                                                
                                                                    First Quarter                   Second Quarter          
                                                                 Ended September 30,               Ended December 31,      
                                                                 ---------------------           ---------------------
                                                                  1995           1994             1995           1994            
                                                                 ------         ------           ------        -------
<S>                                                              <C>            <C>              <C>            <C>
Income                                                           $9,510         $8,502           $9,333         $9,371          
Expense                                                           8,804          8,201            8,613          9,170           
                                                                 ------         ------           ------         ------
Net income                                                          706            301              720            201          
Preferred stock dividends                                           276            276              276            276             
                                                                 ------         ------           ------         ------
Earnings (loss) available to common stockholders                 $  430         $   25           $  444         $  (75)    
                                                                 ======         ======           ======         ======
                                                                                
Earnings (loss) per share - primary                              $ 0.20         $ 0.01           $ 0.21         $(0.04)          
Earnings per share - fully diluted                               $ 0.19            *             $ 0.20            *
                                                                 ======         ======           ======         ======
                                                                                
<CAPTION>
                                                                     Third Quarter                   Fourth Quarter          
                                                                     Ended March 31,                 Ended June 30,          
                                                                 ----------------------          ---------------------
                                                                  1996           1995             1996           1995            
                                                                 ------         -------          ------        -------
<S>                                                              <C>            <C>              <C>           <C>
Income                                                           $9,136         $9,755           $9,505        $10,157         
Expense                                                           8,633          9,926            9,032          9,887           
                                                                 ------         ------           ------        -------
Net income (loss)                                                   503           (171)             473            270             
Preferred stock dividends                                           276            276              276            276             
                                                                 ------         ------           ------        -------
Earnings (loss) available to common stockholders                 $  227         $ (447)          $  197        $    (6)         
                                                                 ======         ======           ======        =======
                                                                                
Earnings (loss) per share - primary                              $ 0.10         $(0.23)          $ 0.10        $    -
Earnings per share - fully diluted                               $ 0.10             *            $ 0.10             *               
                                                                 ======         ======           ======        =======

</TABLE>

* Omitted due to anti-dilution.                                             



                                      C-30

<PAGE>


                   SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA
                               SEPTEMBER 30, 1996
                        UNAUDITED FINANCIAL INFORMATION


<PAGE>

<TABLE>
<CAPTION>

           SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                    SEPT. 30,
                                                                                      1996        JUNE 30,
                                                                                   (UNAUDITED)       1996
                                                                                   ----------     ---------
                                      ASSETS                                             (In thousands)

<S>                                                                                  <C>           <C>
Cash and cash equivalents:
 Cash and amounts due from depository institutions                                  $   4,588      $  1,260
 Interest-earning deposits                                                              1,430           622
                                                                                   ----------     ---------
   Total cash and cash equivalents                                                      6,018         1,882
                                                                                   ----------     ---------
Repurchase agreements                                                                  15,000
Federal Home Loan Bank Stock                                                            3,075         3,875
Loans receivable:
 In portfolio                                                                         330,781       320,828
 Held for sale, sold under commitments                                                  4,208         6,730
                                                                                   ----------     ---------
   Total loans receivable, net                                                        334,989       327,558
                                                                                   ----------     ---------
Mortgage-backed securities available for sale                                          18,196        18,391
Loan servicing assets:
 Purchased mortgage servicing rights                                                    9,396         9,525
 Originated mortgage servicing rights                                                     747           834
 Premiums on the sale of loans                                                          1,311         1,359
                                                                                   ----------     ---------
   Total loan servicing assets                                                         11,454        11,718
                                                                                   ----------     ---------
Accrued interest and dividends receivable                                               3,065         3,042
Real estate owned, net                                                                    245           261
Amounts due from purchasers of loans and loan servicing rights                            128        19,883
Office properties and equipment                                                         6,787         6,640
Other assets                                                                           10,446         9,319
                                                                                   ----------     ---------
                                                                                    $ 409,403     $ 402,569
                                                                                   ==========     =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                            $ 298,461     $ 301,201
Advances by borrowers for taxes and insurance                                           4,063         3,138
Advances from Federal Home Loan Bank and other borrowings                              73,310        68,500
Deferred income taxes                                                                       0           107
Principal and interest payable on loans serviced for others                               105           274
Other liabilities                                                                       8,794         3,811
                                                                                   ----------     ---------
  Total liabilities                                                                   384,733       377,031
                                                                                   ----------     ---------

Commitments and contingencies
Stockholders' equity:
Preferred stock - $5.00 par value; 1,000,000 shares authorized;
 920,000 shares issued and outstanding                                                  4,600         4,600
Common stock - $1.10 par value; 5,000,000 shares authorized; 2,197,930 shares
 and 1,996,930 shares, respectively, issued and outstanding                             2,418         2,197
Additional paid-in capital                                                             17,657        17,295
Retained earnings                                                                         301         1,642
                                                                                   ----------     ---------
                                                                                       24,976        25,734

Unrealized gain (loss) on mortgage-backed securities available for sale, net of
 deferred income taxes                                                                   (306)         (196)
                                                                                   ----------     ---------
   Total stockholders' equity                                                          24,670        25,538
                                                                                   ----------     ---------
                                                                                    $ 409,403     $ 402,569
                                                                                   ==========     =========
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                        C-31
<PAGE>
<TABLE>
<CAPTION>

           SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                                 THREE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                                  1996        1995
                                                               --------    --------
                                                        (In thousands, except per share data)

<S>                                                             <C>          <C>
Interest income:
 Loans                                                          $ 6,600     $ 3,138
 Mortgage-backed securities                                         379       2,738
 Repurchase agreements and investments                              256         561
 Premiums on the sale of loans                                       30          34
 Other                                                               48         299
                                                               --------    --------
                                                                  7,313       6,770
                                                               --------    --------
Interest expense:
 Deposits                                                         3,442       3,981
 Short-term borrowings                                              972         614
 Long-term borrowings                                                25
                                                               --------    --------
                                                                  4,439       4,595
                                                               --------    --------
Net interest income before provision for loan losses              2,874       2,175
Provision for loan losses                                            12
                                                               --------    --------
Net interest income after provision for loan losses               2,862       2,175
                                                               --------    --------
Other income (expense):
 Loan servicing fees                                              1,412       1,536
 Amortization of loan servicing assets                             (466)       (300)
                                                               --------    --------
 Loan servicing income                                              946       1,236
 Gains on the sale of loans and loan servicing assets, net          222          14
 Gains on the sale of mortgage-backed securities, net                         1,213
 Other                                                              226         277
                                                               --------    --------
                                                                  1,394       2,740
                                                               --------    --------
Non-interest expenses:
 Employee compensation and benefits                               1,715       1,627
 Occupancy and equipment                                            739         731
 Provision for losses on real estate                                 16
 Other                                                            1,161       1,437
 Assessment to recapitalize Savings Association Insurance Fund    2,317
                                                               --------    --------
                                                                  5,948       3,795
                                                               --------    --------
Income before taxes                                              (1,692)      1,120
(Benefit from) provision for income taxes                          (626)        414
                                                               --------    --------
Net (loss) income                                              $ (1,066)    $   706
                                                               ========    ========

Net (loss) income                                                (1,066)        706
Preferred stock dividends                                           276         276
                                                               --------    --------
(Loss) earnings available to common stockholders                $(1,342)    $   430
                                                               ========    ========
(Loss) earnings per common share:
 Primary                                                        $ (0.62)    $  0.20
 Fully diluted                                                  $ (0.62)    $  0.19
Weighted-average common and common equivalent shares:
 Primary                                                          2,160       2,140
 Fully diluted                                                    3,710       3,680

</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       C-32
<PAGE>
<TABLE>
<CAPTION>

           SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOW
                                   (UNUADITED)

                                                                                                 Three months ended
                                                                                                    September 30

                                                                                                  1996            1995
                                                                                              ---------        ---------
    CASH FLOWS FROM OPERATING ACTIVITIES:                                                            (In thousands)
<S>                                                                                           <C>              <C>      
    Net (loss) income                                                                         $  (1,065)       $     706
    Adjustments to reconcile net income to net cash provided by (used in) 
        operating activities:
     Depreciation and amortization of office properties and equipment                               296              283
     (Benefit from) provision for income taxes                                                     (626)             414
     Accretion of deferred loan fees                                                                (61)             (45)
     Amortization of purchased and originated mortgage servicing rights                             379              255
     Amortization of premiums on the sale of loans                                                   48               45
     Amortization of discounts and premiums, net                                                     67             (136)
     Net decrease (increase) in loans receivable held for sale                                    2,532           (2,304)
     Provision for loan losses                                                                       12
     Provision for losses on real estate                                                             16
     Net decrease in amounts due from purchasers of loans and loan servicing rights              19,755              254
     Increase in amounts due for purchases of mortgage securities                                                 48,634
     Gains on the sale of loans and loan servicing assets, net                                     (222)             (14)
     Gains on the sale of mortgage-backed securities                                                              (1,212)
     Increase in accrued interest and dividends receivable                                          (23)            (496)
     Increase in other assets                                                                   ( 1,135)            (231)
     Increase (decrease) in other liabilities                                                     5,398           (3,412)
     Other                                                                                            8                8
                                                                                              ---------        ---------
    Net cash provided by (used in) operating activities                                          25,379           42,749
                                                                                              ---------        ---------
    CASH FLOWS FROM INVESTING ACTIVITIES:
     Net increase in loans receivable in portfolio                                               (9,909)         (34,379)
     Principal repayments of mortgage-backed securities                                              20            4,361
     Purchase of mortgage-backed securities                                                                     (149,307)
     Proceeds from sales of mortgage-backed securities                                                           117,158
     Purchase of repurchase agreements                                                          (15,000)      (1,870,000)
     Proceeds from maturities of repurchase agreements                                                         1,935,000
     Capital (expenditures) dispositions, net                                                      (443)            (115)
     (Decrease) increase in originated mortgage servicing rights                                     45              (68)
     Payments for purchased mortgage servicing rights                                              (208)
     Proceeds from sales of purchased servicing rights and premiums on the sale of loans            150
     Proceeds from sale of real estate owned                                                                         285
     Purchase of Federal Home Loan Bank stock                                                     2,900
     Proceeds from redemption of Federal Home Loan Bank stock                                    (2,100)
                                                                                              ---------        ---------
    Net cash provided by (used in) investing activities                                         (24,545)           2,935
                                                                                              ---------        ---------
    CASH FLOWS FROM FINANCING ACTIVITIES:
     Net decrease in deposits                                                                    (2,740)         (21,529)
     Increase in advances by borrowers for taxes and insurance                                      925              318
     Advances from Federal Home Loan Bank                                                       108,500
     Repayments of advances and other borrowings from Federal Home Loan Bank, net              (118,000)
     Proceeds from (repayments of) other borrowings, NET                                         14,310          (63,623)
     Proceeds from issuance of common stock                                                         583               14
     Cash dividends paid on preferred stock                                                        (276)            (276)
                                                                                              ---------        ---------
    Net cash (used in) provided by financing activities                                           3,302          (85,096)
                                                                                              ---------        ---------
    Net (decrease) increase in cash and cash equivalents                                          4,136          (39,412)
    Cash and cash equivalents at beginning of period                                              1,882           43,770
                                                                                              ---------        ---------
    Cash and cash equivalents at end of period                                                $   6,018          $ 4,358
                                                                                              ---------        ---------
    Supplemental disclosures of cash flow information:
     Cash paid for interest                                                                   $   4,293          $ 4,867
     Cash paid for income taxes, net of refunds received                                           -0-                 1
    Supplemental non-cash activities:
     REO obtained through foreclosure                                                        $     -0-           $  -0-
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       C-33
<PAGE>


                   SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

( 1 ) ACCOUNTING PRINCIPLES

            The unaudited interim consolidated financial statements of Suncoast
Savings and Loan Association, FSA ("Suncoast") presented herein should be read
in conjunction with the audited consolidated financial statements of Suncoast
for the fiscal year ended June 30, 1996 and the footnotes to such statements.

            The Consolidated Statement of Financial Condition as of September
30, 1996 and the Consolidated Statements of Operations for the three months
ended September 30, 1996 and 1995 and the Consolidated Statements of Cash Flows
for the three months ended September 30, 1996 and 1995 are unaudited, but in the
opinion of management reflect all adjustments (none of which was other than a
normal recurring accrual) which are necessary to a fair statement of the results
for the interim periods presented. Interim results are not necessarily
indicative of the results to be expected for the entire year.

            Certain amounts reported in prior periods' financial statements have
been reclassified to conform to classifications used for the period ended
September 30, 1996.

(2) EARNINGS (LOSS) PER COMMON SHARE

            Earnings (loss) per share is computed on the basis of the weighted
average number of common shares outstanding during the period plus common stock
equivalents applicable to stock options. When dilutive, fully diluted earnings
(loss) per common share is derived as follows: Earnings (loss) available to
common shareholders are increased by preferred dividends paid eliminated upon
conversion of the preferred shares to common shares. This remainder is divided
by the sum of the average number of common shares outstanding for the period
plus the added common shares that would have been outstanding if: (a) all of the
outstanding preferred shares had been converted into common shares at the
beginning of the period and (b) all stock options granted that have economic
value were exercised at the beginning of the period, and the related funds that
would have been received by Suncoast upon such exercise were used to repurchase
outstanding common shares.

(3) ASSESSMENT TO RECAPITALIZE THE SAVINGS ASSOCIATION INSURANCE FUND ("SAIF")

            On September 30, 1996, Congressional legislation was enacted to
recapitalize the SAIF and to merge the fund into the Bank Insurance Fund
("BIF"). Both SAIF and BIF are administered by the Federal Deposit Insurance
Corporation ("FDIC"). As a result of the legislation, Suncoast

                                       C-34
<PAGE>



has been assessed $2,317,000 which has been accrued as an expense at September
30, 1996 and will be paid on November 27, 1996.

(4) PENDING MERGER

            On July 15, 1996, Suncoast entered into a definitive agreement to be
acquired by BankUnited Financiai Corporation ("BankUnited"). Under terms of the
agreement one share of BankUnited Class A Common Stock will be issued for each
share of Suncoast Common Stock. Each share of Suncoast Preferred Stock will be
exchanged for a new issue of BankUnited Preferred Stock having substantially
similar terms as the Suncoast Preferred Stock. The transaction has now been
approved by stockholders of both Suncoast and BankUnited and has received all
regulatory approvals. The merger is expected to be effective on November 15,
1996.

                                       C-35
<PAGE>

No person has been authorized to give any information or to make any
representations in connection with this offering other than those contained in
this Prospectus and, if given or made, such information and representations must
not be relied upon as having been authorized by the Company, the Trust Issuer or
the Underwriters. Neither the delivery of this Prospectus nor any sale made
hereunder shall, under any circumstances, create any implication that there has
been no change in the affairs of the Company since the date hereof or that the
information contained herein is correct as of any time subsequent to the date
hereof. This Prospectus does not constitute an offer to sell or a solicitation
of an offer to buy any securities other than the registered securities to which
it relates. This Prospects does not constitute an offer to sell or a
solicitation of an offer to buy such securities in any circumstances in which
such offer or solicitation is unlawful.

                       Table of Contents

                                                          PAGE
                                                          ----
Summary ................................................. 1
Summary Consolidated Financial Information and
   Other Data............................................ 9, 28
Risk Factors............................................. 11
BankUnited Financial Corporation......................... 23
The Trust Issuer......................................... 25
Use of Proceeds.......................................... 26
Market for the Preferred Securities...................... 26
Accounting Treatment..................................... 26
Capitalization........................................... 27
Management's Discussion and Analysis of                              
   March 31, 1997 Operating Results and
   Financial Information................................. 30
Description of the Prefered Securities................... 44         
Description of the Junior Subordinated Debentures........ 57         
Description of the Guarantee............................. 69
Relationship Among the Preferred Securties,         
  the Junior Subordinated Debentures, the Expense
  Agreement and the Guarantee............................ 72           
Certain Federal Income Tax Consequences.................. 74
ERISA Considerations..................................... 79
Underwriting............................................. 80         
Validity of Securities................................... 81         
Experts  ................................................ 81
Available Information.................................... 82         
Incorporation of Certain Documents by Reference.......... 84
Appendix A - 1996 Annual Report on Form 10-K/A
  of BankUnited Financial Corporation.................... A-1
         Busines of BankUnited Corporation............... A-2        
         Regulation...................................... A-23
         Taxation........................................ A-33
         Management's Discussion and Analysis
           of Financial Condition and
           Results of Operations......................... A-43
         Consolidated Financial Statements............... A-53
         Unaudited Pro Forma Condensed
           Combined Financial Statements................. A-88
Appendix B - BankUnited Financial Corporation
  March 31, 1997 Operating Results and Financial
  Information............................................ B-1
Appendix C - Financial Statements of
 Suncoast Savings and Loan Association, FSA.............. C-1

                         1,600,000 PREFERRED SECURITIES

                              BANKUNITED CAPITAL II
                                                     
                         9.60% Trust Preferred Securities
                                                     
                               (Liquidation Amount
                           $25 per Preferred Security)
                       guaranteed, as described herein, by
                                                     
                        BANKUNITED FINANCIAL CORPORATION
                                                     
                                   PROSPECTUS
                                                     
                 
                            RAYMOND JAMES & ASSOOCIATES, INC.

                                 RYAN, BECK & CO.
                            
                                                     
                                  June 2, 1997
                                                     


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission