BANKUNITED FINANCIAL CORP
SC 13E4, 1997-07-16
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ARK FUNDS/MA, 485BPOS, 1997-07-16
Next: BANKUNITED FINANCIAL CORP, SC 13E3, 1997-07-16




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 SCHEDULE 13E-4

                          ISSUER TENDER OFFER STATEMENT

      (Pursuant to Section 13(e)(1) of the Securities Exchange Act of 1934)

                        BANKUNITED FINANCIAL CORPORATION
                              (Name of the Issuer)

                        BANKUNITED FINANCIAL CORPORATION
                      (Name of Person(s) Filing Statement)

                   9% NONCUMULATIVE PERPETUAL PREFERRED STOCK
                         (Title of Class of Securities)

                                   06652B 30 1
                      (CUSIP Number of Class of Securities)

                                 Samuel A. Milne
                             Chief Financial Officer
                        BankUnited Financial Corporation
                               255 Alhambra Circle
                           Coral Gables, Florida 33134
                                 (305) 569-2000
      (Name, Address, and Telephone Number of Person Authorized to Receive
     Notices and Communications on Behalf of the Person(s) Filing Statement)

                                    Copy to:

                             Marsha D. Bilzin, Esq.
                             Stuzin and Camner, P.A.
                           550 Biltmore Way, Suite 700
                           Coral Gables, Florida 33134
                                 (305) 442-4994

                                  July 16, 1997
     (Date Tender Offer First Published, Sent or Given to Security Holders)

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

                            CALCULATION OF FILING FEE
===============================================================================
         Transaction valuation                            Amount of filing fee
- -------------------------------------------------------------------------------
             $11,787,500.00                                    $2,357.50

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

[ ]   Check box if any part of the fee is offset as provided by Rule 0-11 (a)(2)
      and identify the filing with which the offsetting fee was previously paid.
      Identify the previous filing by registration statement number, or the Form
      or Schedule and the date of its filing.

Amount Previously Paid:    $2,357.50

Form or Registration No.:  Not applicable

Filing Party:              Not applicable

Date Filed:                Not applicable

<PAGE>

ITEM 1.           SECURITY AND ISSUER.

                  (a) The name of the issuer is BankUnited Financial
Corporation, a Florida corporation (the "Company"), and the address of its
principal executive offices is 255 Alhambra Circle, Coral Gables, Florida 33134.

                  (b) This Schedule relates to the offer by the Company to
purchase any and all of its outstanding shares of 9% Noncumulative Perpetual
Preferred Stock, par value $.01 per share (the "Shares"), at $10.25 per Share,
net to the seller in cash, all upon the terms and subject to the conditions set
forth in the Offer to Purchase, dated July 16, 1997 (the "Offer to Purchase"),
and the related Letter of Transmittal (which together constitute the "Offer"),
copies of which are attached hereto as Exhibits (a)(1) and (a)(2), respectively.
As of July 14, 1997 the Company had issued and outstanding 1,150,000 Shares.
Officers, directors and affiliates of the Company may participate in the Offer
on the same basis as the Company's other stockholders. The information set forth
on the cover page and under "Introduction" of the Offer to Purchase is
incorporated herein by reference.

                  (c) The information set forth on the cover page and under
"Introduction" and "The Offer-Price Range of Shares; Dividends; Trading Volume"
in Section 10 of the Offer to Purchase is incorporated herein by reference.

                  (d)      Not applicable.

ITEM 2.           SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

                  (a) The information set forth under "The Offer-Source and
Amount of Funds" in Section 12 of the Offer to Purchase is incorporated herein
by reference.

                  (b)      Not applicable.

ITEM 3.           PURPOSE OF THE TENDER OFFER AND PLANS OR PROPOSALS OF THE
                  ISSUER OR AFFILIATE.

                  The information set forth under "Special Factors-Purpose of
the Offer; Certain Effects of the Offer; Plans of the Company After the Offer"
in Section 1 of the Offer to Purchase is incorporated herein by reference.

ITEM 4.           INTEREST IN SECURITIES OF THE ISSUER.

                  The information set forth under "The Offer-Transactions and
Agreements Concerning the Shares and Other Securities of the Company" in Section
13 of the Offer to Purchase is incorporated herein by reference.

                                        2

<PAGE>

ITEM 5.           CONTRACTS, ARRANGEMENTS, UNDERSTANDINGS OR RELATIONSHIPS WITH
                  RESPECT TO THE ISSUER'S SECURITIES.

                  The information set forth under "The Offer-Transactions and
Agreements Concerning the Shares and Other Securities of the Company" in Section
13 of the Offer to Purchase is incorporated herein by reference.

ITEM 6.           PERSONS RETAINED, EMPLOYED OR TO BE COMPENSATED.

                  The information set forth under "Introduction" and "The
Offer-Fees and Expenses" in Section 15 of the Offer to Purchase is incorporated
herein by reference.

ITEM 7.           FINANCIAL INFORMATION.

                  (a) and (b) The information set forth (i) under "The
Offer-Certain Information Concerning the Company-Selected Historical Financial
Information" in Section 11 of the Offer to Purchase; (ii) on pages 53 through 91
of the Company's Annual Report on Form10-K/A for the Year ended September 30,
1996, filed as Exhibit(g)(1) hereto; (iii) on pages 3 through 9 of the Company's
Quarterly Report on Form 10-Q for the Quarter ended March 31, 1997, filed as
Exhibit (g)(2) hereto; (iv) on pages 56 through 85 of the Suncoast Savings and
Loan Association, FSA ("Suncoast," acquired by the Company on November 15, 1996)
Annual Report on Form 10-K for the Year ended June 30, 1996; and (v) on pages 2
through 7 of the Suncoast Quarterly Report on Form 10-Q for the Quarter ended
September 30, 1996, filed as Exhibit (g)(4) hereto; are all incorporated herein
by reference.

ITEM 8.           ADDITIONAL INFORMATION.

                  (a)      None.

                  (b)      The information set forth under "Special Factors-
Certain Legal Matters; Regulatory and Foreign Approvals; No Appraisal Rights" in
Section 4 of the Offer to Purchase is incorporated herein by reference.

                  (c)      Not applicable.

                  (d)      None.

                  (e)      The information set forth in the Offer to Purchase
and the Letter of Transmittal is incorporated herein by reference.

                                        3

<PAGE>

ITEM 9.           MATERIAL TO BE FILED AS EXHIBITS.

                  (a)(1)   Form of Offer to Purchase, dated July 16, 1997.

                  (a)(2)   Form of Letter of Transmittal with Substitute Form
                           W-9.

                  (a)(3)   Guidelines for Certification of Taxpayer
                           Identification Number on Substitute Form W-9.

                  (a)(4)   Form of Letter to Stockholders of the Company from
                           Alfred R. Camner, Chairman of the Board, Chief
                           Executive Officers and President of the
                           Company, dated July 16, 1997.

                  (a)(5)   Form of Notice of Guaranteed Delivery.

                  (a)(6)   Form of Press Release issued by the Company, dated
                           July 16, 1997.

                  (b)      None.

                  (c)      None.

                  (d)      None.

                  (e)      Not applicable.

                  (f)      None.

                  (g)(1)   Pages 53 through 91 of the Company's Annual Report on
                           Form 10-K/A for the Year ended September 30, 1996.

                  (g)(2)   Pages 3 through 9 of the Company's Quarterly Report
                           on Form 10-Q for the Quarter ended March 31, 1997.

                  (g)(3)   Pages 56 through 85 of the Suncoast Annual Report on
                           Form 10-K for the Year ended June 30, 1996.

                  (g)(4)   Pages 2 through 7 of the Suncoast Quarterly Report on
                           Form 10-Q for the Quarter ended September 30, 1996.

                                        4

<PAGE>

                                    SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete and correct.

Date:  July 16, 1997
                                        /s/ SAMUEL A. MILNE     
                               --------------------------------------------
                               Name:    Samuel A. Milne
                               Title:   Executive Vice President and Chief
                                        Financial Officer

                                        5

<PAGE>


                                INDEX TO EXHIBITS

EXHIBIT NO.                                          DESCRIPTION


    (a)(1)        Form of Offer to Purchase, dated July 16, 1997

    (a)(2)        Form of Letter of Transmittal with Substitute Form W-9.

    (a)(3)        Guidelines for Certification of Taxpayer Identification
                  Number on Substitute Form W-9.

    (a)(4)        Form of Letter to Stockholders of the Company from Alfred R.
                  Camner, Chairman of the Board, Chief Executive Officer and
                  President of the Company, dated July 16, 1997.

    (a)(5)        Form of Notice of Guaranteed Delivery

    (a)(6)        Form of Press Release issued by the Company, dated July 16,
                  1997.

    (b)           None.

    (c)           None.

    (d)           None.

    (e)           Not applicable.

    (f)           None.

    (g)(1)        Pages 53 through 91 of the Company's Annual Report on Form
                  10-K for the Year Ended September 30, 1996.

    (g)(2)        Pages 3 through 9 of the Company's Quarterly Report for the
                  Quarter Ended March 31, 1997.

    (g)(3)        Pages 56 through 85 of the Suncoast Annual Report on Form
                  10-K for the Year ended June 30, 1996.

    (g)(4)        Pages 2 through 7 of the Suncoast Quarterly Report on Form
                  10-Q for the Quarter ended September 30, 1996.



                                                   Schedule 13E-4 Exhibit (a)(1)

                        BANKUNITED FINANCIAL CORPORATION
                           OFFER TO PURCHASE FOR CASH
                    ANY AND ALL OF ITS OUTSTANDING SHARES OF
                   9% NONCUMULATIVE PERPETUAL PREFERRED STOCK
                            AT $10.25 NET PER SHARE

              THE OFFER AND WITHDRAWAL RIGHTS EXPIRE AT 5:00 P.M.,
       NEW YORK CITY TIME, ON FRIDAY, AUGUST 15, 1997, UNLESS THE OFFER IS
                                    EXTENDED.

            BankUnited Financial Corporation, a Florida corporation (the
"Company"), is offering to purchase any and all of its outstanding shares of 9%
Noncumulative Perpetual Preferred Stock (the "Shares"), at $10.25 per Share.
net to the seller in cash, upon the terms and subject to the conditions set
forth herein and in the related Letter of Transmittal (which together constitute
the "Offer").

            Shares tendered and purchased by the Company will not be entitled to
the regular quarterly cash dividend in respect of any dividend period after June
30, 1997.

            THE OFFER IS NOT CONDITIONED UPON ANY MINIMUM NUMBER OF SHARES BEING
TENDERED. THE OFFER IS, HOWEVER, SUBJECT TO CERTAIN OTHER CONDITIONS. SEE
SECTION 9.

THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF
SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED
IN THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

NEITHER THE COMPANY NOR ANY OF ITS DIRECTORS OR EXECUTIVE OFFICERS MAKES ANY
RECOMMENDATION TO ANY SHAREHOLDER AS TO WHETHER TO TENDER ALL OR ANY SHARES.
EACH SHAREHOLDER MUST MAKE HIS OR HER OWN DECISION AS TO WHETHER TO TENDER
SHARES AND, IF SO, HOW MANY SHARES TO TENDER. DIRECTORS AND EXECUTIVE OFFICERS
OF THE COMPANY AND THEIR AFFILIATES OWN AN AGGREGATE OF 14,300 SHARES, AND THE
COMPANY HAS BEEN ADVISED THAT ALL OF THESE PERSONS HAVE INDICATED THEIR
INTENTION TO TENDER THEIR SHARES PURSUANT TO THE OFFER.

            The Shares trade on the NASDAQ National Market System ("NASDAQ NMS")
under the symbol "BKUNO." As of the close of business on July 14, 1997, the bid
price of the Shares as reported on the NASDAQ NMS was $10.25 per Share.
SHAREHOLDERS ARE URGED TO OBTAIN CURRENT MARKET QUOTATIONS FOR THE SHARES.

            Questions or requests for assistance or for additional copies of
this Offer to Purchase, the Letter of Transmittal or other tender offer
materials may be directed to the Information Agent at the address and telephone
number set forth on the back cover of this Offer to Purchase.

July 16, 1997

<PAGE>

                                    IMPORTANT

            Any shareholder desiring to tender all or any portion of his or her
Shares should either (1) complete and sign the Letter of Transmittal or a
photocopy thereof in accordance with the instructions in the letter of
Transmittal, mail or deliver it and any other required documents to American
Stock Transfer & Trust Company (the "Depositary"), and either deliver the
certificates for Shares to the Depositary along with the Letter of Transmittal
or deliver such Shares pursuant to the procedure for book-entry transfer set
forth under "Book-Entry Transfer' in Section 6 hereof or (2) request his or her
broker, dealer, commercial bank, trust company or nominee to effect the
transaction for him or her. A shareholder whose Shares are registered in the
name of a broker, dealer, commercial bank, trust company or nominee must contact
such broker, dealer, commercial bank, trust company or nominee if he or she
desires to tender such Shares. Any shareholder who desires to tender Shares and
whose certificates for such Shares are not immediately available, or who cannot
comply in a timely manner with the procedure for book-entry transfer, should
tender such Shares by following the procedures for guaranteed delivery set forth
under "Guaranteed Delivery" in Section 6 hereof.

            NO PERSON HAS BEEN AUTHORIZED TO MAKE ANY RECOMMENDATION ON BEHALF
OF THE COMPANY AS TO WHETHER SHAREHOLDERS SHOULD TENDER SHARES PURSUANT TO THE
OFFER. NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS IN CONNECTION WITH THE OFFER OTHER THAN THOSE CONTAINED HEREIN
OR IN THE LETTER OF TRANSMITTAL. IF GIVEN OR MADE, SUCH RECOMMENDATION AND SUCH
INFORMATION AND REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY.

<PAGE>
<TABLE>
<CAPTION>

                                TABLE OF CONTENTS

SECTION                                                                                                            PAGE
<S>                                                                                                                <C>
SUMMARY...............................................................................................................i

INTRODUCTION..........................................................................................................1

SPECIAL FACTORS.......................................................................................................2

I.          Purpose of the Offer; Certain Effects of the Offer; Plans of the Company
            After the Offer...........................................................................................2

2.          Certain Federal Income Tax Consequences...................................................................3

3.          Fairness of the Offer; Reports and Opinions...............................................................6

4.          Certain Legal Matters; Regulatory and Foreign Approvals; No Appraisal Rights..............................7

THE OFFER.............................................................................................................7

5.          Number of Shares; Expiration Date; Extension of the Offer.................................................7

6.          Procedure for Tendering Shares............................................................................8

7.          Withdrawal Rights.........................................................................................9

8.          Acceptance for Payment of Shares and Payment of Purchase Price...........................................10

9.          Certain Conditions of the Offer..........................................................................11

10.         Price Range of Shares; Dividends; Trading Volume.........................................................13

11.         Certain Information Concerning the Company...............................................................13

12.         Source and Amount of Funds...............................................................................17

13.         Transactions and Agreements Concerning the Shares and Other Securities
            of the Company...........................................................................................17

14.         Extension of Tender Period; Termination; Amendments......................................................18

15.         Fees and Expenses........................................................................................18

16.         Miscellaneous............................................................................................19

Directors and Executive Officers of the Company .............................................................Schedule A
</TABLE>

<PAGE>

                                     SUMMARY

            This general summary is provided solely for the convenience of
holders of Shares and is qualified in its entirety by reference to the full text
of and the more specific details contained in this Offer to Purchase and the
related Letter of Transmittal and any amendments hereto and thereto. Capitalized
terms used in this summary without definition shall have the meaning ascribed to
such terms in the Offer to Purchase.

<TABLE>
<CAPTION>
<S>                                                       <C>
The Company............................................   BankUnited Financial Corporation, a Florida corporation.

The Shares.............................................   Shares of the Company's 9% Noncumulative Perpetual Preferred Stock,
                                                          par value $.01 per share, liquidation preference $10.00 per share.

Number of Shares Sought................................   1,150,000 (all of the Shares outstanding).

Purchase Price.........................................   $10.25 per Share, net to the seller in cash.

Expiration Date of Offer...............................   Friday, August 15, 1997, at 5.00 p.m., New York City time, unless
                                                          extended by the Company.

How to Tender Shares...................................   See Section 6. For further information, call the Information Agent or
                                                          consult your broker for assistance.

Withdrawal Rights......................................   Tendered Shares may be withdrawn at any time until the Expiration Date
                                                          of the Offer and, unless previously purchased, after September 10, 1997.
                                                          See Section 7.

Market Price of shares.................................   On July 14, 1997, the bid price of the Shares on the NASDAQ NMS was
                                                          $10.25 per Share.  See Section 10.

Dividends..............................................   Shares tendered and purchased by the Company will not be entitled to the
                                                          regular quarterly cash dividend in respect of any dividend period after
                                                          June 30, 1997.  See Section 10.

Purpose of Offer.......................................   The Company is making the Offer because it believes that, given the
                                                          current market price of the Shares and the opportunity for the Company
                                                          to replace the Shares with indebtedness, in the form of trust subsidiary
                                                          borrowings, that has a lower after-tax cost, the purchase of the Shares
                                                          pursuant to th economically attractive to the Company.  In addition, the
                                                          Offer gives holders of Shares the opportunity to sell their Shares
                                                          without the usual transaction costs associated with a market sale. See
                                                          Section 1.

Certain Effects of offer...............................   The Company's purchase of Shares pursuant to the Offer will reduce the
                                                          number of holders of shares and the number of shares that might
                                                          otherwise trade publicly, and depending upon the number of Shares so
                                                          purchased, could adversely affect the liquidity and market value of the
                                                          remaining Shares held by the public, or result in the Shares no longer
                                                          being eligible for listing on the NASDAQ NMS.

Stock Transfer Tax.....................................   None, except as provided in Instruction 6 of the Letter of transmittal.

Payment Date...........................................   As promptly as practicable after the Expiration Date of the Offer.

Further Information....................................   Any questions, requests for assistance or requests for additional copies
                                                          of this Offer to Purchase, the Letter of Transmittal or other tender offer
                                                          materials may be directed to Shareholder Communications Corporation,
                                                          17 State Street, New York, NY 10004, Tel:  (800) 733-8481, Ext. 481
                                                          (toll free).
</TABLE>

                                                                            i

<PAGE>

To the Holders of 9% Noncumulative Perpetual Preferred Stock of BankUnited
Financial Corporation:

                                  INTRODUCTION

            BankUnited Financial Corporation, a Florida corporation (the
"Company"), is offering to purchase any and all of its outstanding shares of 9%
Noncumulative Perpetual Preferred Stock, par value $.01 per share, liquidation
preference $10.00 per share (the "Shares"), at $10.25 per Share (the "Purchase
Price"), net to the seller in cash, upon the terms and subject to the conditions
set forth herein and in the related Letter of Transmittal (which together
constitute the "Offer").

            THE OFFER IS NOT CONDITIONED UPON ANY MINIMUM NUMBER OF SHARES BEING
TENDERED. THE OFFER IS, HOWEVER, SUBJECT TO CERTAIN OTHER CONDITIONS. SEE
SECTION 9.

            Tendering shareholders will not be obligated to pay brokerage
commissions, solicitation fees or, subject to Instruction 6 of the Letter of
Transmittal, stock transfer taxes on the purchase of Shares by the Company. The
Company will pay all charges and expenses of American Stock Transfer & Trust
Company (the "Depositary") and Shareholder Communications Corporation (the
"Information Agent") incurred in connection with the Offer. See Section 15.
HOWEVER, ANY TENDERING SHAREHOLDER OR OTHER PAYEE WHO FAILS TO COMPLETE AND SIGN
THE SUBSTITUTE FORM W-9 THAT IS INCLUDED IN THE LETTER OF TRANSMITTAL MAY BE
SUBJECT TO A REQUIRED FEDERAL INCOME TAX BACKUP WITHHOLDING OF 31% OF THE GROSS
PAYMENTS PAYABLE TO SUCH SHAREHOLDER OR OTHER PAYEE PURSUANT TO THE OFFER. SEE
SECTIONS 2 AND 6.

            NEITHER THE COMPANY NOR ANY OF ITS DIRECTORS OR EXECUTIVE OFFICERS
MAKES ANY RECOMMENDATION TO ANY SHAREHOLDER AS TO WHETHER TO TENDER ALL OR ANY
SHARES. EACH SHAREHOLDER MUST MAKE HIS OR HER OWN DECISION AS TO WHETHER TO
TENDER SHARES AND, IF SO, HOW MANY SHARES TO TENDER. DIRECTORS AND EXECUTIVE
OFFICERS OF THE COMPANY AND THEIR AFFILIATES OWN AN AGGREGATE OF 14,300 SHARES,
AND THE COMPANY HAS BEEN ADVISED THAT ALL OF THESE PERSONS HAVE INDICATED THEIR
INTENTION TO TENDER THEIR SHARES PURSUANT TO THE OFFER.

            As of July 14, 1997, the Company had issued and outstanding
1,150,000 Shares, and there were 444 holders of record of Shares.

            The bid price of the Shares is reported on the NASDAQ NMS under the
symbol "BKUNO." See Section 10. SHAREHOLDERS ARE URGED TO OBTAIN CURRENT MARKET
QUOTATIONS FOR THE SHARES.

                                        1

<PAGE>

                                 SPECIAL FACTORS

1.          PURPOSE OF THE OFFER; CERTAIN EFFECTS OF THE OFFER; PLANS OF THE
            COMPANY AFTER THE OFFER.

            The Company is making the Offer because it believes that, given the
current market price of the Shares and the opportunity for the Company to
replace the Shares with indebtedness, in the form of trust subsidiary
borrowings, that has a lower after-tax cost, the purchase of the Shares pursuant
to the Offer is economically attractive to the Company. Additionally, the Offer
will enable the Company to reduce its annual administrative expenses in
connection with servicing the accounts of holders of the Shares. The Board of
Directors of the Company has authorized the Offer by a unanimous vote. Twelve of
the sixteen directors are not employees of the Company.

            Following the consummation of the Offer, the business and operations
of the Company will be continued by the Company substantially as they are
currently being conducted. The Company has no plans or proposals which relate to
or would result in: (a) the acquisition by any person of additional securities
of the Company or the disposition of securities of the Company; (b) an
extraordinary corporate transaction, such as a merger, reorganization or
liquidation, involving the Company or any of its subsidiaries; (c) a sale or
transfer of a material amount of assets of the Company or any of its
subsidiaries; (d) any change in the present Board of Directors or management of
the Company; (e) any material change in the present dividend rate or policy, or
indebtedness or capitalization of the Company; (f) any other material change in
the Company's corporate structure or business; or (g) any change in the
Company's Articles of Incorporation or Bylaws or any actions which may impede
the acquisition of control of the Company by any person.

            The Company's purchase of Shares pursuant to the Offer will reduce
the number of holders of Shares and the number of Shares that might otherwise
trade publicly, and depending upon the number of Shares so purchased, could
adversely affect the liquidity and market value of the remaining Shares held by
the public or result in the Shares no longer being eligible for listing on the
NASDAQ NMS. The extent of the public market for the Shares and the availability
of such quotations would, however, depend upon such factors as the number of
shareholders remaining at such time, the interest in maintaining a market in the
Shares on the part of securities firms, the possible termination of registration
under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), as
described below, and other factors.

            The Shares are currently registered under the Exchange Act.
Registration of the Shares under the Exchange Act may be terminated upon
application of the Company to the Securities and Exchange Commission (the
"Commission") if the Shares are held by fewer than 300 holders of record.
Termination of registration of the Shares under the Exchange Act would
substantially reduce the information required to be furnished by the Company to
holders of the Shares (although the Company would, among other things, remain
subject to the reporting obligations under the Exchange Act as a result of other
of its outstanding securities) and would make certain provisions of the Exchange
Act, such as the requirements of Rule 13e-3 thereunder with respect to "going
private" transactions, no longer applicable in respect of the Shares.

            The Shares are redeemable by the Company at any time or from time to
time after September 30, 1998 at a price per Share of $10.00, plus all accrued
and unpaid dividends to the date of redemption. The Offer does not constitute a
notice of redemption of the Shares pursuant to the Company's Articles of
Incorporation, as amended, and owners of Shares are not under any obligation to
accept the Offer or to remit their Shares to the Company pursuant to the Offer.
The Company reserves the right to redeem Shares not purchased pursuant to the
Offer at any time after September 30, 1998. The Shares have no preemptive or
conversion rights and are not entitled to any sinking fund or similar fund. In
the event of a voluntary or involuntary liquidation, dissolution or winding up
of the Company, holders of the Shares are entitled to a liquidation preference
of $10.00 per Share, plus

                                       2

<PAGE>

all accrued and unpaid dividends thereon to the date of payment, prior to the
payment of any amounts to any holder of the Company's common stock.

            Following the expiration of the Offer, the Company may, in its sole
discretion, determine to purchase any remaining Shares through privately
negotiated transactions, open market purchases or otherwise, on such terms and
at such prices as the Company may determine from time to time, the terms of
which purchases or offers could differ from those of the Offer, except that the
Company will not make any such purchases of Shares until the expiration of ten
business days after the termination of the Offer. Any possible future purchases
of Shares by the Company will depend on many factors, including the market price
of the Shares, the Company's business and financial position, alternative
investment opportunities available to the Company, the results of the Offer and
general economic and market conditions.

            All Shares purchased by the Company pursuant to the Offer will be
reclassified to the status of authorized but unissued shares of the Company's
preferred stock.

            NEITHER THE COMPANY NOR ANY OF ITS DIRECTORS OR EXECUTIVE OFFICERS
MAKES ANY RECOMMENDATION TO ANY SHAREHOLDER AS TO WHETHER TO TENDER ALL OR ANY
SHARES. EACH SHAREHOLDER MUST MAKE HIS OR HER OWN DECISION AS TO WHETHER TO
TENDER SHARES AND, IF SO, HOW MANY SHARES TO TENDER. DIRECTORS AND EXECUTIVE
OFFICERS OF THE COMPANY AND THEIR AFFILIATES OWN AN AGGREGATE OF 14,300 SHARES,
AND THE COMPANY HAS BEEN ADVISED THAT ALL OF THESE PERSONS HAVE INDICATED THEIR
INTENTION TO TENDER THEIR SHARES PURSUANT TO THE OFFER.

2.          CERTAIN FEDERAL INCOME TAX CONSEQUENCES.

            In General. The following summary is a general discussion of certain
United States federal income tax consequences relating to the Offer. This
summary does not discuss any aspects of state, local, foreign or other tax laws.
The summary is based on the Internal Revenue Code of 1986, as amended (the
"Code"), and existing final, temporary and proposed Treasury Regulations,
Revenue Rulings and judicial decisions, all of which are subject to prospective
or retroactive change. The summary deals only with Shares held as capital assets
within the meaning of Section 1221 of the Code and does not address tax
consequences that may be relevant to investors in special tax situations, such
as certain financial institutions, tax exempt organizations, insurance
companies, dealers in securities or currencies, or shareholders holding the
Shares as part of a straddle, hedge or conversion transaction for tax purposes.
The Company will not seek a ruling from the Internal Revenue Service (the "IRS")
with regard to the tax matters discussed below. Accordingly, each shareholder
should consult its own tax advisor with regard to the Offer and the application
of United States federal income tax laws, as well as the laws of any state,
local or foreign taxing jurisdiction, to its particular situation.

            Characterization of the Sale. A sale of Shares by a shareholder to
the Company pursuant to the Offer will be a taxable transaction for United
States federal income tax purposes and may also be a taxable transaction under
applicable state, local and foreign tax laws. The United States federal income
tax consequences to a shareholder may vary depending upon the shareholder's
particular facts and circumstances. Under Section 302 of the Code, a sale of
Shares by a shareholder to the Company pursuant to the Offer will be treated as
a "sale or exchange" of such Shares for United States federal income tax
purposes (rather than as a distribution by the Company with respect to the
Shares held by the tendering shareholder) if the receipt of cash upon such sale
(i) results in a "complete termination" of the shareholder's interest in the
Company or (ii) is "not essentially equivalent to a dividend" with respect to
the shareholder. These tests (the "Section 302 tests"') are explained more fully
below.

                                       3

<PAGE>

            If either of the Section 302 tests is satisfied, and the sale of the
Shares is therefore treated as a "sale or exchange" of such Shares for United
States federal income tax purposes, the tendering shareholder will recognize
capital gain or loss equal to the difference between the amount of cash received
by the shareholder pursuant to the Offer and the shareholder's tax basis in the
Shares sold pursuant to the Offer. Any such gain or loss will be long-term
capital gain or loss if the Shares have been held for more than one year.

            If neither of the Section 302 tests is satisfied and the Company has
sufficient current and accumulated earnings and profits, the tendering
shareholder will be treated as having received a dividend includible in gross
income in an amount equal to the entire amount of cash received by the
shareholder pursuant to the Offer (without reduction for the tax basis of the
Shares sold pursuant to the Offer), no loss will be recognized, and (subject to
reduction as described below for corporate shareholders eligible for the
dividends-received deduction) the tendering shareholder's basis in the Shares
sold pursuant to the Offer will be added to such shareholder's basis in its
remaining stock in the Company, if any. No assurance can be given that either of
the Section 302 tests will be satisfied as to any particular shareholder, and
thus no assurance can be given that any particular shareholder will not be
treated as having received a dividend taxable as ordinary income. If the sale of
Shares is not treated as a sale or exchange for federal income tax purposes, any
cash received for Shares pursuant to the Offer in excess of the Company's
allocable earnings and profits will be treated, first, as a nontaxable return of
capital to the extent of the shareholder's basis for such shareholder's Shares,
and, thereafter, as capital gain, to the extent it exceeds such basis.

            CONSTRUCTIVE OWNERSHIP OF STOCK. In determining whether either of
the Section 302 tests is satisfied, a shareholder must take into account not
only the stock of the Company that is actually owned by the shareholder, but
also stock of the Company that is constructively owned by the shareholder within
the meaning of Section 318 of the Code. Under Section 318 of the Code, a
shareholder may constructively own stock of the Company actually owned, and in
some cases constructively owned, by certain related individuals or entities in
which the shareholder has an interest, or, in the case of shareholders that are
entities, by certain individuals or entities that have an interest in the
shareholder, and stock of the Company that the shareholder has the right to
acquire by exercise of an option or by conversion. Dispositions or acquisitions
of stock of the Company by a shareholder or related individuals or entities that
are part of the same overall plan may be integrated with the sale of Shares
pursuant to the Offer in determining whether either of the Section 302 tests has
been satisfied.

            SECTION 302 TESTS. One of the following tests must be satisfied in
order for the sale of Shares pursuant to the Offer to be treated as a sale or
exchange for federal income tax purposes.

                        a. COMPLETE TERMINATION TEST. The receipt of cash by a
            shareholder will be a "complete termination" of the shareholder's
            interest if either (i) the shareholder does not own, actually or
            constructively, any stock of the Company other than the Shares sold
            pursuant to the Offer, or (ii) the shareholder does not actually own
            any stock of the Company other than the Shares sold pursuant to the
            Offer and, with respect to stock of the Company constructively owned
            by the shareholder that is not sold pursuant to the Offer, the
            shareholder is eligible to waive (and effectively waives)
            constructive ownership of all such stock under procedures described
            in Section 302(c) of the Code. Shareholders considering making such
            a waiver should do so in consultation with their tax advisors.

                        b. NOT ESSENTIALLY EQUIVALENT TO A DIVIDEND TEST. Even
            if the receipt of cash by a shareholder fails to satisfy the
            "complete termination" test, a shareholder may nevertheless satisfy
            the "not essentially equivalent to a dividend" test if the
            shareholder's sale of Shares pursuant to the Offer results in a
            "meaningful reduction" in the shareholder's proportionate interest
            in the Company. The sale of Shares to the Company by a tendering
            shareholder should generally qualify as "not essentially equivalent
            to a dividend," absent other integrated purchase transactions.
            Shareholders expecting to rely on the "not essentially equivalent to
            a dividend" test should consult their own tax advisors as to the
            application of that test in their particular situation.

                                       4
<PAGE>

            CORPORATE SHAREHOLDER DIVIDEND TREATMENT. If a sale of Shares by a
corporate shareholder is treated as a dividend, the corporate shareholder may be
entitled to claim a deduction equal to 70% of the dividend, subject to
applicable limitations. Corporate shareholders should consider the effect of
Section 246(c) of the Code, which disallows the dividends-received deduction
with respect to stock that is held for 45 days or less (90 days or less in the
case of preferred stock, if the shareholder receives dividends attributable to a
period aggregating in excess of 366 days). For this purpose, the length of time
a taxpayer is deemed to have held stock may be reduced by periods during
which the taxpayer's risk of loss with respect to the stock is diminished by
reason of the existence of certain options or other transactions. Moreover,
under Section 246A of the Code, if a corporate shareholder has incurred
indebtedness directly attributable to an investment in Shares, the
dividends-received deduction may be reduced by a percentage generally computed
based on the amount of such indebtedness and the shareholder's tax basis in the
Shares.

            In addition, because it is expected that the redemption of Shares
will not be pro rata with respect to all shareholders, any amount received by a
corporate shareholder pursuant to the Offer that is treated as a dividend will
likely constitute an "extraordinary dividend" under Section 1059 of the Code
(except as may otherwise be provided in regulations yet to be promulgated by the
Treasury Department). A corporate shareholder receiving an "extraordinary
dividend"' would be required under Section 1059(a) of the Code to reduce its
basis (but not below zero) in its Shares by the non-taxed portion of the
extraordinary dividend (i.e., the portion of the dividend for which a deduction
is allowed), and, if such portion exceeds the shareholder's tax basis for its
Shares, to treat the excess as gain from the sale of such Shares in the year in
which a sale or disposition of such Shares occurs. The basis reduction rules of
Section 1059 also generally apply to dividends that exceed a threshold
percentage of a shareholder's basis in its stock, unless the shareholder has
held its stock for more than two years before the announcement date of such
dividend. For purposes of applying Section 1059, all dividends received by a
shareholder and having their ex- dividend dates within an 85-day period
(expanded to a 365-day period in the case of dividends received in such period
that in the aggregate exceed 20% of the shareholder's basis in its stock) are
aggregated. Corporate shareholders should consult their own tax advisors as to
the application of Section 1059 of the Code to the Offer, and to any dividends
that may be paid with respect to the Shares, as well as the effect of pending
legislation discussed below.

            FOREIGN SHAREHOLDERS. The Company will withhold United States
federal income tax at a rate of 30% from the gross proceeds paid pursuant to the
Offer to a foreign shareholder or his agent, unless the Company determines that
a reduced rate of withholding is applicable pursuant to a tax treaty or that an
exemption from withholding is applicable because such gross proceeds are
effectively connected with the conduct of a trade or business by the foreign
shareholder within the United States. For this purpose, a foreign shareholder is
any shareholder that is not (i) a citizen or resident or the United States, (ii)
a corporation, partnership or other entity created or organized in or under the
laws of the United States or any political subdivision thereof, or (iii) any
estate or trust the income of which is subject to United States federal income
taxation regardless of its source.

            Generally, the determination of whether a reduced rate of
withholding is applicable is made by reference to a foreign shareholder's
address or to a properly completed Form 1001 furnished by the shareholder, and
the determination of whether an exemption from withholding is available on the
grounds that gross proceeds paid to a foreign shareholder are effectively
connected with a United States trade or business is made on the basis of a
properly completed Form 4224 furnished by the shareholder. The Company will
determine a foreign shareholder's eligibility for a reduced rate of, or
exemption from, withholding by reference to the shareholder's address and any
Forms 1001 or 4224 submitted to the Company by a foreign shareholder unless
facts and circumstances indicate that such reliance is not warranted or unless
applicable law requires some other method for determining whether a reduced rate
of withholding is applicable. These forms can be obtained from the Company.

            A foreign shareholder with respect to whom tax has been withheld may
be eligible to obtain a refund of all or a portion of the withheld tax if the
shareholder satisfied one of the Section 302 tests for capital gain treatment or
is otherwise able to establish that no tax or a reduced amount of tax was due.
Foreign shareholders

                                       5
<PAGE>

are urged to consult their own tax advisors regarding the application of United
States federal income tax withholding, including eligibility for a withholding
tax reduction or exemption and the refund procedure.

            BACKUP WITHHOLDING.  See Section 6 with respect to the application
of United States federal income tax backup withholding.

            PENDING LEGISLATION. Proposed legislation passed by both the House
and the Senate would amend Section 1059 of the Code to require corporate
shareholders to recognize gain immediately whenever the non-taxed portion of an
extraordinary dividend exceeds the basis of stock with respect to which the
dividend is received. Such legislation would also cause any amount characterized
as a dividend due to the Section 318 option attribution rules to be treated as
an extraordinary dividend under Section 1059 (with the legislation's gain
recognition rule applied by taking into account only the basis of the stock
redeemed). In addition, for dividends received or accrued more than 30 days
after the date of enactment, the proposed legislation would require the 46-day
(or 91-day) holding period under Section 246(c) of the Code to be satisfied over
a period immediately before and/or after the ex-dividend date. It is uncertain
whether the proposed legislation will be enacted and, if enacted, what form such
legislation will take.

            The impact of pending and future tax legislation on the United
States federal tax system, including possible effects on taxation of the Offer,
is uncertain. Shareholders are advised to consult their own tax advisors as to
these matters.

            THE TAX DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL
INFORMATION ONLY. THE TAX CONSEQUENCES OF A SALE PURSUANT TO THE OFFER MAY VARY
DEPENDING UPON, AMONG OTHER THINGS, THE PARTICULAR CIRCUMSTANCES OF THE
TENDERING SHAREHOLDER. NO INFORMATION IS PROVIDED HEREIN AS TO THE STATE, LOCAL
OR FOREIGN TAX CONSEQUENCES OF THE TRANSACTION CONTEMPLATED BY THE OFFER.
SHAREHOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS TO DETERMINE THE
PARTICULAR FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES OF SALES MADE BY
THEM PURSUANT TO THE OFFER, THE EFFECT OF THE STOCK OWNERSHIP ATTRIBUTION RULES
MENTIONED ABOVE AND THE EFFECT OF TAX LEGISLATIVE PROPOSALS.

3.          FAIRNESS OF THE OFFER; REPORTS AND OPINIONS.

            The Company believes the Offer is fair to holders of Shares. The
Offer gives holders of Shares the opportunity to sell substantial amounts of
Shares without driving down the bid price. The Offer will also provide
shareholders with the opportunity to dispose of Shares without the usual
transaction costs associated with a market sale. The Company also considered the
fact that the Shares are redeemable after September 30, 1998 for $10.00 per
Share, and depending on then current market conditions, the Company presently
anticipates that it would elect to redeem any Shares outstanding at such time.
The Company did not find it practicable to, and did not, quantify or otherwise
assign relative weights to the aforementioned reasons it believes the Offer is
fair to holders of Shares.

            Neither the Company nor its Board of Directors received any report,
opinion (other than any opinion of counsel it may have received) or appraisal
which is materially related to the Offer, including, but not limited to, any
such report, opinion or appraisal relating to the consideration or the fairness
of the consideration to he offered to the holders of the Shares or the fairness
of such transaction to the Company. A majority of the directors who are not
employees of the Company have not retained an unaffiliated representative to act
solely on behalf of unaffiliated shareholders for the purposes of negotiating
the terms of the transaction.

                                       6
<PAGE>

4.         CERTAIN LEGAL MATTERS; REGULATORY AND FOREIGN APPROVALS; NO APPRAISAL
           RIGHTS.

            The Company is not aware of any license or regulatory permit that
appears to be material to its business that might be adversely affected by its
acquisition of Shares as contemplated in the Offer or of any approval or other
action by any government or governmental, administrative or regulatory authority
or agency, domestic or foreign, that would be required for the Company's
acquisition or ownership of Shares pursuant to the Offer. Should any such
approval or other action be required, the Company currently contemplates that it
will seek such approval or other action. The Company cannot predict whether it
may determine that it is required to delay the acceptance for payment of, or
payment for, Shares tendered pursuant to the Offer pending the outcome of any
such matter. There can be no assurance that any such approval or other action,
if needed, would be obtained or would be obtained without substantial conditions
or that the failure to obtain any such approval or other action might not result
in adverse consequences to the Company's business. The Company intends to make
all required filings under the Exchange Act. The Company's obligation under the
Offer to accept for payment, or make payment for, Shares is subject to certain
conditions. See Section 9.

            There is no shareholder vote required in connection with the Offer.

            There are no appraisal rights available to holders of Shares in
connection with the Offer.

                                    THE OFFER

5.          NUMBER OF SHARES; EXPIRATION DATE; EXTENSION OF THE OFFER.

            Upon the terms and subject to the conditions described herein and in
the Letter of Transmittal, the Company will purchase any and all Shares that are
validly tendered on or prior to the Expiration Date (and not properly withdrawn
in accordance with Section 7) at the Purchase Price. The later of 5:00 p.m., New
York City time, on Friday, August 15, 1997, or the latest time and date to which
the Offer is extended, is referred to herein as the "Expiration Date." The Offer
is not conditioned on any minimum number of Shares being tendered.

            Shares tendered and purchased by the Company will not be entitled to
the regular quarterly cash dividend in respect of any dividend period after June
30, 1997.

            If (i) the Company increases or decreases the price to be paid for
Shares or decreases the number of Shares being sought and (ii) the Offer is
scheduled to expire at any time earlier than the expiration of a period ending
on the tenth business day from, and including, the date that notice of such
increase or decrease is first published, sent or given in the manner described
in Section 14, the Offer will be extended until the expiration of ten business
days from the date of publication of such notice.

            The Company also expressly reserves the right, in its sole
discretion, at any time or from time to time, to extend the period of time
during which the Offer is open by giving oral or written notice of such
extension to the Depositary and making a public announcement thereof. See
Section 14. There can be no assurance, however, that the Company will exercise
its right to extend the Offer.

            For purposes of the Offer, a "business day" means any day other than
a Saturday, Sunday or federal holiday and consists of the time period from 12:01
a.m. through 12:00 midnight, New York City time.

            Copies of this Offer to Purchase and the Letter of Transmittal are
being mailed to record holders of Shares and will be furnished to brokers, banks
and similar persons whose names, or the names of whose nominees, appear on the
Company's shareholder list or, if applicable, who are listed as participants in
a clearing agency's security position listing for subsequent transmittal to
beneficial owners of Shares.

                                       7
<PAGE>

6.          PROCEDURE FOR TENDERING SHARES.

            PROPER TENDER OF SHARES. To tender Shares validly pursuant to the
Offer, either (a) a properly completed and duty executed Letter of Transmittal
or photocopy thereof, together with any required signature guarantees and any
other documents required by the Letter of Transmittal, must be received by the
Depositary at the address set forth on the back cover of this Offer to Purchase
and either (i) certificates for the Shares to be tendered must be received by
the Depositary at such address or (ii) such Shares must be delivered pursuant to
the procedures for book-entry transfer described below (and a confirmation of
such delivery received by the Depositary), in each case on or prior to the
Expiration Date, or (b) the tendering holder of Shares must comply with the
guaranteed delivery procedure described below.

            BOOK-ENTRY TRANSFER. The Depositary will establish an account with
respect to the Shares at The Depository Trust Company ("DTC") for purposes of
the Offer within two business days after the date of this Offer to Purchase, and
any financial institution that is a participant in the book-entry transfer
system of DTC may make delivery of Shares by causing DTC to transfer such Shares
into the Depositary's account in accordance with the procedures of DTC. Although
delivery of Shares may be effected through book-entry transfer, a properly
completed and duly executed Letter of Transmittal or photocopy thereof, together
with any required signature guarantees and any other required documents, must,
in any case, be received by the Depositary at one of its addresses set forth on
the back cover of this Offer to Purchase on or prior to the Expiration Date, or
the tendering holder of Shares must comply with the guaranteed delivery
procedure described below. DELIVERY OF THE LETTER OF TRANSMITTAL AND ANY OTHER
REQUIRED DOCUMENTS TO DTC DOES NOT CONSTITUTE DELIVERY TO THE DEPOSITARY.

            SIGNATURE GUARANTEES. Except as otherwise provided below, all
signatures on a Letter of Transmittal must be guaranteed by a firm that is a
member of a registered national securities exchange or the National Association
of Securities Dealers, Inc., or by a commercial bank or trust company having an
office or correspondent in the United States which is a participant in an
approved Signature Guarantee Medallion Program (each of the foregoing being
referred to as an "Eligible Institution"). Signatures on a Letter of Transmittal
need not be guaranteed if (a) the Letter of Transmittal is signed by the
registered holder of the Shares tendered therewith and such holder has not
completed the box entitled "Special Placement Instructions" or the box entitled
"Special Delivery Instructions" in the Letter of Transmittal or (b) such Shares
are tendered for the account of an Eligible Institution. See Instructions I and
5 of the Letter of Transmittal.

            GUARANTEED DELIVERY. If a shareholder desires to tender Shares
pursuant to the Offer and cannot deliver certificates for such Shares and all
other required documents to the Depositary on or prior to the Expiration Date or
the procedure for book-entry transfer cannot be complied with in a timely
manner, such Shares may nevertheless be tendered if all of the following
conditions are met:

            (i)       such tender is made by or through an Eligible Institution;

            (ii)      a properly completed and duly executed Notice of
                      Guaranteed Delivery substantially in the form provided
                      by the Company (with any required signature guarantees)
                      is received by the Depositary as provided below on or
                      prior to the Expiration Date; and

            (iii)     the certificates for such Shares (or a confirmation of a
                      book-entry transfer of such Shares into the Depositary's
                      account at DTC, together with a properly completed and
                      duly executed Letter of Transmittal (or photocopy
                      thereof) and any other documents required by the Letter
                      of Transmittal, are received by the Depositary no later
                      than 5:00 p.m., New York City time, on the third
                      business day after the date of execution of the Notice
                      of Guaranteed Delivery.

                                       8
<PAGE>

            The Notice of Guaranteed Delivery may be delivered by hand or
transmitted by facsimile transmission or mail to the Depositary and must include
a guarantee by an Eligible Institution in the form set forth in such Notice.

            THE METHOD OF DELIVERY OF SHARES AND ALL OTHER REQUIRED DOCUMENTS
IS AT THE OPTION AND RISK OF THE TENDERING SHAREHOLDER. IF DELIVERY IS BY MAIL,
REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, PROPERLY INSURED, IS RECOMMENDED.
IN ALL CASES SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE TIMELY DELIVERY.

            FEDERAL BACKUP WITHHOLDING. TO AVOID FEDERAL INCOME TAX BACKUP
WITHHOLDING EQUAL TO 31% OF THE GROSS PAYMENTS MADE PURSUANT TO THE OFFER, EACH
SHAREHOLDER MUST NOTIFY THE DEPOSITARY OF SUCH SHAREHOLDER'S CORRECT TAXPAYER
IDENTIFICATION NUMBER AND PROVIDE CERTAIN OTHER INFORMATION BY PROPERLY
COMPLETING THE SUBSTITUTE FORM W-9 INCLUDED IN THE LETTER OF TRANSMITTAL.
FOREIGN SHAREHOLDERS (AS DEFINED IN SECTION 2) MAY BE REQUIRED TO SUBMIT A
PROPERLY COMPLETED FORM W-8, CERTIFYING NON-UNITED STATES STATUS, IN ORDER TO
AVOID BACKUP WITHHOLDING. IN ADDITION, FOREIGN SHAREHOLDERS MAY BE SUBJECT TO
30% (OR LOWER TREATY RATE) WITHHOLDING ON GROSS PAYMENTS RECEIVED PURSUANT TO
THE OFFER (AS DISCUSSED IN SECTION 2). FOR A DISCUSSION OF CERTAIN FEDERAL
INCOME TAX CONSEQUENCES TO TENDERING SHAREHOLDERS, SEE SECTION 2. EACH
SHAREHOLDER IS URGED TO CONSULT WITH HIS OR HER OWN TAX ADVISOR,

            DETERMINATIONS OF VALIDITY. All questions as to the Purchase Price,
the form of documents and the validity, eligibility (including time of receipt)
and acceptance for payment of any tender of Shares will be determined by the
Company, in its sole discretion, and its determination shall be final and
binding. The Company reserves the absolute right to reject any or all tenders of
Shares that it determines are not in proper form or the acceptance for payment
of or payment for Shares that may, in the opinion of the Company's counsel, be
unlawful. The Company also reserves the absolute right to waive any defect or
irregularity in any tender of Shares. None of the Company, the Depositary, the
Information Agent or any other person will be under any duty to give notice of
any defect or irregularity in tenders, nor shall any of them incur any liability
for failure to give any such notice.

            RULE 14E-4. It is a violation of Rule 14e-4 promulgated under the
Exchange Act for a person to tender Shares for his or her own account unless the
person so tendering (i) has a net long position equal to or greater than the
amount of (x) Shares tendered or (y) other securities immediately convertible
into, exercisable, or exchangeable for the amount of Shares tendered and will
acquire such Shares for tender by conversion, exercise or exchange of such other
securities and (ii) will cause such Shares to be delivered in accordance with
the terms of the Offer. Rule 14e-4 provides a similar restriction applicable to
the tender or guarantee of a tender on behalf of another person. The tender of
Shares pursuant to any one of the procedures described above will constitute the
tendering shareholder's representation and warranty that (i) such shareholder
has a net long position in the Shares being tendered within the meaning of Rule
14e-4 promulgated under the Exchange Act, and (ii) the tender of such Shares
complies with Rule 14e-4. The Company's acceptance for payment of Shares
tendered pursuant to the Offer will constitute a binding agreement between the
tendering shareholder and the Company upon the terms and subject to the
conditions of the Offer.

7.          WITHDRAWAL RIGHTS.

            Tenders of Shares made pursuant to the Offer may be withdrawn at any
time prior to the Expiration Date. Thereafter, such tenders are irrevocable,
except that they may be withdrawn after September 10, 1997, unless theretofore
accepted for payment as provided in this Offer to Purchase. If the Company
extends the period of time during which the Offer is open, is delayed in
accepting for payment or paying for Shares or is unable to accept

                                       9
<PAGE>

for payment or pay for Shares pursuant to the Offer for any reason, then,
without prejudice to the Company's rights under the Offer, the Depositary may,
on behalf of the Company, retain all Shares tendered, and such Shares may not be
withdrawn except as otherwise provided in this Section 7, subject to Rule
13e-4(f)(5) under the Exchange Act, which provides that the issuer making the
tender offer shall either pay the consideration offered, or return the tendered
securities promptly after the termination or withdrawal of the tender offer.

            To be effective, a written or facsimile transmission notice of
withdrawal must be timely received by the Depositary at its address set forth on
the back cover of this Offer to Purchase and must specify the name of the person
who tendered the Shares to be withdrawn and the number of Shares to be
withdrawn. If the Shares to be withdrawn have been delivered to the Depositary,
a signed notice of withdrawal with signatures guaranteed by an Eligible
Institution (except in the case of Shares tendered by an Eligible Institution)
must be submitted prior to the release of such Shares. In addition, such notice
must specify, in the case of Shares tendered by delivery of certificates, the
name of the registered holder (if different from that of the tendering
shareholder) and the serial numbers shown on the particular certificates
evidencing the Shares to be withdrawn or, in the case of Shares tendered by
book-entry transfer, the name and number of the account at DTC to be credited
with the withdrawn Shares. Withdrawals may not be rescinded, and Shares
withdrawn will thereafter be deemed not validly tendered for purposes of the
Offer. However, withdrawn Shares may be retendered by again following one of the
procedures described in Section 6 at any time prior to the Expiration Date.

            All questions as to the form and validity (including time of
receipt) of any notice of withdrawal will be determined by the Company, in its
sole discretion, which determination shall be final and binding. None of the
Company, the Depositary, the Information Agent or any other person will be under
any duty to give notification of any defect or irregularity in any notice of
withdrawal or incur any liability for failure to give any such notification.

8.          ACCEPTANCE FOR PAYMENT OF SHARES AND PAYMENT OF PURCHASE PRICE.

            Upon the terms and subject to the conditions of the Offer and as
promptly as practicable after the Expiration Date, the Company will accept for
payment and pay the Purchase Price for any and all Shares validly tendered.
Thereafter, payment for all Shares accepted for payment pursuant to the Offer
will be made by the Depositary by check as promptly as practicable. In all
cases, payment for Shares accepted for payment pursuant to the Offer will be
made only after timely receipt by the Depositary of certificates for Shares (or
of a confirmation of a book-entry transfer of such Shares into the Depositary's
account at DTC, a properly completed and duly executed Letter of Transmittal or
photocopy thereof, and any other required documents.

            For purposes of the Offer, the Company will be deemed to have
accepted for payment (and thereby purchased) Shares that are validly tendered
prior to the applicable Expiration Date and not withdrawn as, if and when it
gives oral or written notice to the Depositary of its acceptance for payment of
such Shares. The Company will pay for Shares that it has purchased pursuant to
the Offer by depositing the Purchase Price therefor with the Depositary. The
Depositary will act as agent for tendering shareholders for the purpose of
receiving payment from the Company and transmitting payment to tendering
shareholders. Under no circumstances will interest be paid on amounts to be paid
to tendering shareholders, regardless of any delay in making such payment.

            If certain events occur, the Company may not be obligated to
purchase Shares pursuant to the Offer. See Section 9. Certificates for all
Shares not purchased will be returned (or, in the case of Shares tendered by
book-entry transfer, such Shares will be credited to an account maintained with
DTC) as promptly as practicable without expense to the tendering shareholder.

            The Company will pay or cause to be paid any stock transfer taxes
with respect to the sale and transfer of any Shares to it or its order pursuant
to the Offer. If, however, payment of the Purchase Price is to be made to, or
Shares not tendered or not purchased are to be registered in the name of, any
person other than the registered holder, or if tendered Shares are registered in
the name of any person other than the person signing the Letter of

                                       10

<PAGE>

Transmittal, the amount of any stock transfer taxes (whether imposed on the
registered holder, such other person or otherwise) payable on account of the
transfer to such person will be deducted from the Purchase Price unless
satisfactory evidence of the payment of such taxes, or exemption therefrom, is
submitted. See Instruction 6 of the Letter of Transmittal.

9.          CERTAIN CONDITIONS OF THE OFFER.

            Notwithstanding any other provisions of the Offer, the Company will
not be required to accept for payment or pay for any Shares tendered, and may
terminate or amend the Offer or may postpone (subject to the requirements
of the Exchange Act for prompt payment for or return of Shares) the acceptance
for payment of or payment for Shares tendered, if at any time on or after July
16, 1997, and before acceptance for payment of or payment for any such Shares,
any of the following events shall have occurred (or shall have been determined
by the Company in its sole judgment to have occurred) regardless of the
circumstances giving rise thereto (including any action or omission to act by
the Company):

                        (a) there shall have been threatened, instituted or
            pending any action or proceeding by any government or governmental,
            regulatory or administrative agency or authority or tribunal or any
            other person, domestic or foreign, or before any court, authority,
            agency or tribunal that (i) challenges or seeks to challenge the
            acquisition of Shares pursuant to the Offer or otherwise in any
            manner relates to or affects the Offer or (ii) in the sole judgment
            of the Company, could materially and adversely affect the business,
            condition (financial or other), income, operations or prospects of
            the Company and its subsidiaries, taken as a whole, or otherwise
            materially impair in any way the contemplated future conduct of the
            business of the Company or any of its subsidiaries or materially
            impair the contemplated benefits of the Offer to the Company;

                        (b) there shall have been any action threatened, pending
            or taken, or approval withheld, withdrawn or abrogated or any
            statute, rule, regulation, judgment, order or injunction threatened,
            proposed, sought, promulgated, enacted, entered, amended, enforced
            or deemed to be applicable to the Offer or the Company or any of its
            subsidiaries by any legislative body, court, authority, agency or
            tribunal which, in the Company's sole judgment, would or might
            directly or indirectly (i) make the acceptance for payment of, or
            payment for, some or all of the Shares illegal or otherwise restrict
            or prohibit consummation of the Offer, (ii) delay or restrict the
            ability of the Company, or render the Company unable, to accept for
            payment or pay for some or all of the Shares, (iii) impose or seek
            to impose limitations on the ability of the Company to acquire or
            hold or to exercise full rights of ownership of the Shares, (iv)
            materially impair the contemplated benefits of the Offer to the
            Company or (v) materially affect the business, condition (financial
            or other), income, operations or prospects of the Company and its
            subsidiaries, taken as a whole, or otherwise materially impair in
            any way the contemplated future conduct of the business of the
            Company or any of its subsidiaries;

                        (c) it shall have been publicly disclosed or the Company
            shall have learned that (i) any person or "group" (within the
            meaning of Section 13(d)(3) of the Exchange Act) has acquired or
            proposes to acquire beneficial ownership of more than 5% of the
            outstanding shares of the common stock of the Company, whether
            through the acquisition of stock, the formation of a group, the
            grant of any option or right, or otherwise (other than as disclosed
            in a Schedule 13D or 13G (or an amendment thereto) on file with the
            Commission on July 15, 1997), (ii) any such person or group that on
            or prior to July 15, 1997, had filed such a Schedule with the
            Commission thereafter shall have acquired or shall propose to
            acquire whether through the acquisition of stock, the formation of a
            group, the grant of any option or right, or otherwise, beneficial
            ownership of additional shares of the common stock of the Company
            representing 2% or more of the outstanding shares of such common
            stock, (iii) any new group shall have been formed which beneficially
            owns more than 5% of the outstanding shares of the common stock of
            the Company, or (iv) any person, entity or group shall have filed a
            Notification and Report Form under the Hart-Scott-

                                       11

<PAGE>

            Rodino Antitrust Improvements Act of 1976 or made a public
            announcement reflecting an intent to acquire the Company or any or
            its subsidiaries or any of their respective assets or securities;

                        (d) there shall have occurred (i) any general suspension
            of trading in, or limitation on prices for, securities on any
            national securities exchange or in the over-the-counter market, (ii)
            any significant decline in the market price of the Shares or in the
            general level of market prices of equity securities in the United
            States or abroad, (iii) any change in the general political, market,
            economic or financial condition in the United States or abroad that
            could have a material adverse effect on the Company's business,
            condition (financial or other), income, operations, prospects or
            ability to obtain financing generally or the trading in the Shares,
            (iv) the declaration of a banking moratorium or any suspension of
            payments in respect of banks in the United States or any limitation
            on, or any event which, in the Company's sole judgment, might
            affect, the extension of credit by lending institutions in the
            United States, (v) the commencement of a war, armed hostilities or
            other international or national crisis directly or indirectly
            involving the United States or (vi) in the case of any of the
            foregoing existing at the time of the commencement of the Offer, in
            the Company's sole judgment, a material acceleration or worsening
            thereof;

                        (e) a tender or exchange offer with respect to some or
            all of the Shares (other than the Offer) or other shares of
            preferred stock of the Company or some or all of the common stock of
            the Company, or a merger, acquisition or other business combination
            proposal for the Company or any subsidiary, shall have been
            proposed, announced or made by a person other than the Company;

                        (f) there shall have occurred any event or events that
            have resulted, or may in the sole judgment of the Company result, in
            an actual or threatened change in the business, condition (financial
            or other), income, operations, stock ownership or prospects of the
            Company and its subsidiaries, taken as a whole or materially impair
            the contemplated benefits of the Offer;

                        (g) (i) Moody's Investors Service, Inc. ("Moody's") or
            Thomson BankWatch, Inc. ("Bankwatch") shall have downgraded or
            withdrawn the rating accorded any securities of the Company, or (ii)
            Moody's or Bankwatch shall have publicly announced that it has under
            surveillance or review, with possible negative implications, its
            rating of any securities of the Company; or

                        (h) there shall have occurred any decline in the S&P
            Composite 500 Stock Index by an amount in excess of 15% measured
            from the close of business on July 15, 1997 and, in the sole
            judgment of the Company, such event or events make it undesirable or
            inadvisable to proceed with the Offer or with such acceptance for
            payment or payment.

Any of the foregoing conditions may be waived by the Company, in whole or in
part, at any time and from time to time in its sole discretion. The failure by
the Company at any time to exercise any of the foregoing rights shall not be
deemed a waiver of any such right and each such right shall be deemed an ongoing
right which may be asserted at any time and from time to time. Any determination
by the Company concerning the events described above will be final and binding
on all parties.

                                       12

<PAGE>

10.         PRICE RANGE OF SHARES; DIVIDENDS; TRADING VOLUME.

            The Shares trade on the NASDAQ NMS under the symbol "BKUNO." The
following table sets forth the high and low bid prices of the Shares as reported
on the NASDAQ NMS and the cash dividends per Share for the quarters indicated.
<TABLE>
<CAPTION>

                                                               Bid Price           Bid Price                Cash Dividends
Fiscal Year                                                       High                Low                      Per Share
<S>                                                            <C>                 <C>                      <C>

1995 1st          Quarter......................................   $9                  $7 1/4                     $     .225
2nd               Quarter......................................   $9                  $7 1/4                     $     .225
3rd               Quarter......................................   $9 3/4              $8                         $     .225
4th               Quarter......................................   $10 3/4             $8 3/4                     $     .225

1996 1st          Quarter......................................   $10 1/2             $9 1/4                     $     .225
2nd               Quarter......................................   $10 1/4             $9                         $     .225
3rd               Quarter......................................   $10 1/8             $8 7/8                     $     .225
4th               Quarter......................................   $10 1/8             $8 1/2                     $     .225

1997 1st          Quarter......................................   $10 1/4             $9 5/8                     $     .225
2nd               Quarter......................................   $10 3/4             $9 5/8                     $     .225
3rd               Quarter......................................   $10 3/8             $9 1/2                     $     .225
4th               Quarter (through July 14, 1997)..............   $10 1/4             $10

Source: Bloomberg LP
</TABLE>

                  As of the close of business on July 14, 1997, the bid price
of the Shares as reported on the NASDAQ NMS was $10.25 per Share. SHAREHOLDERS
ARE URGED TO OBTAIN CURRENT MARKET QUOTATIONS FOR THE SHARES.

                  Shares tendered and purchased by the Company will not be
entitled to the regular quarterly cash dividend in respect of any dividend
period after June 30, 1997.

                  Florida law imposes certain legal restrictions on the
Company's ability to pay dividends. As a general matter, Florida law provides
that a distribution may not be made if after giving effect thereto (1) the
corporation would be unable to pay its debts as they become due in the usual
course of its business, or (2) the total assets of the corporation would be less
than the sum of its total liabilities plus the amount that would be needed, if
the corporation were to be dissolved at the time as of which the dividend is
measured, to satisfy the preferential rights upon dissolution of shareholders
whose preferential rights are superior to those receiving the distribution.

11.               CERTAIN INFORMATION CONCERNING THE COMPANY.

                  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
the Bank's conversion from a Florida-chartered stock savings bank (which
commenced operations in October 1984) 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, 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

                                       13

<PAGE>

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 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 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.

DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

                  Schedule A hereto sets forth the name, business address and
present principal occupation or employment and any other material occupations,
positions, offices or employments during the last five years of each director
and executive officer of the Company. Schedule A also sets forth the citizenship
of each such director and executive officer.

                                       14

<PAGE>
SELECTED HISTORICAL FINANCIAL INFORMATION

      The information for, and as of the end of, 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 selected historical financial information
should be read in conjunction with and is qualified in its entirety by reference
to (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 (the "1996 10-K/A") and in the Company' Quarterly
Report on Form 10-Q for the quarterly period ended March 31, 1997 (the "March
31, 1997 10-Q"); and (ii) the Consolidated Financial Statements and Notes
thereto, contained in the Suncoast Savings and Loan Association, FSA
("Suncoast") Annual Report on Form 10-K for the fiscal year ended June 30, 1996
and the Suncoast Quarterly Report on Form 10-Q for the quarterly period ended
September 30, 1996, since the Company acquired Suncoast on November 15, 1996
(subsequent to the Company's last fiscal year end). These reports may be
obtained or inspected in the manner set forth in Section 16.
<TABLE>
<CAPTION>
                                                                          AT OR FOR THE SIX               AT OR FOR
                                                                             MONTHS ENDED               THE FISCAL YEAR
                                                                               MARCH 31,              ENDED SEPTEMBER 30,
                                                                       -------------------------   ---------------------------
                                                                              1997(1)       1996           1996           1995
                                                                       -----------   -----------    -----------    -----------
                                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                                                    <C>           <C>            <C>            <C>
OPERATIONS DATA:
Interest income .....................................................  $    43,696   $    23,326    $    52,132    $    39,419
Interest expense ....................................................       27,241        16,030         34,622         26,305
                                                                       -----------   -----------    -----------    -----------
Net interest income before provision (credit) for loan losses .......       16,455         7,296         17,510         13,114
Provision (credit) for loan losses ..................................          415          (300)          (120)         1,221
                                                                       -----------   -----------    -----------    -----------
Net interest income after provision (credit) for loan losses ........       16,040         7,596         17,630         11,893
                                                                       -----------   -----------    -----------    -----------
Non-interest income:
Service fees ........................................................        1,449           281            597            423
Gain on sales of loans and mortgage-backed securities, net ..........            2             3              5            239
(Loss) gain on sales of other assets, net(2) ........................         --              (7)            (6)         9,569
Other ...............................................................          150            10             53              6
                                                                       -----------   -----------    -----------    -----------
  Total non-interest income .........................................        1,601           287            649         10,237
                                                                       -----------   -----------    -----------    -----------
Non-interest expense:
Employee compensation and benefits ..................................        4,436         2,023          4,275          3,997
Occupancy and equipment .............................................        1,615           786          1,801          1,727
Insurance (3) .......................................................          471           469          3,610          1,027
Professional fees ...................................................          542           477            929          1,269
Preferred Dividends of Trust Subsidiary .............................        1,355          --             --             --
Other ...............................................................        3,515         1,537          3,421          4,129
                                                                       -----------   -----------    -----------    -----------
  Total non-interest expense ........................................       11,934         5,292         14,036         12,149
                                                                       -----------   -----------    -----------    -----------

Income before income taxes and Preferred Stock dividends ............        5,707         2,591          4,243          9,981
Provision for income taxes ..........................................        2,265           987          1,657          3,741
                                                                       -----------   -----------    -----------    -----------
Net income before Preferred Stock dividends .........................        3,442         1,604          2,586          6,240
Preferred Stock dividends ...........................................        1,449         1,072          2,145          2,210
                                                                       -----------   -----------    -----------    -----------

Net income after Preferred Stock dividends ..........................  $     1,993   $       532    $       441    $     4,030
                                                                       ===========   ===========    ===========    ===========
FINANCIAL CONDITION DATA:
Total assets ........................................................  $ 1,453,161   $   738,491    $   824,360    $   608,415
Loans receivable, net, and mortgage-backed securities(4) ............    1,319,181       630,519        716,550        506,132
Investments, overnight deposits, tax certificates, repurchase
  agreements, certificates of deposits and other interest
  earning assets ....................................................       55,917        86,336         87,662         88,768
Total liabilities ...................................................    1,284,258       669,023        755,249        562,670
Deposits ............................................................    1,011,475       423,568        506,106        310,074
Borrowings ..........................................................      252,259       239,775        237,775        241,775
Trust Preferred Securities ..........................................       70,000          --             --             --
Total stockholders' equity ..........................................       98,903        69,468         69,111         45,745
Common stockholders' equity .........................................       64,799        45,155         44,807         21,096
PER COMMON SHARE DATA:
Primary earnings per common share and common equivalent share .......  $       .25   $       .18    $       .10    $      1.77
                                                                       ===========   ===========    ===========    ===========

Earnings per common share assuming full dilution ....................  $       .25   $       .18    $       .10    $      1.26
                                                                       ===========   ===========    ===========    ===========

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
  Fully diluted .....................................................    8,674,187     3,035,458      4,558,521      4,158,564
Equity per common share .............................................  $      7.32   $      7.49    $      7.85    $     10.20
Fully converted tangible equity per common share ....................  $      6.50   $      7.16    $      7.13    $      8.15
</TABLE>
                                                        (Continued on next page)
                                       15
<PAGE>

<TABLE>
<CAPTION>

                                                                                    AT OR FOR THE SIX          AT OR FOR
                                                                                       MONTHS ENDED         THE FISCAL YEAR
                                                                                         MARCH 31,        ENDED SEPTEMBER 30,
                                                                                    ------------------    ------------------
                                                                                       1997(1)    1996       1996       1995
                                                                                    -------    -------    -------    -------
<S>                                                                                 <C>        <C>        <C>        <C>

SELECTED FINANCIAL RATIOS:  (Annualized where appropriate)
PERFORMANCE RATIOS:
Return on average assets(5) .......................................................        .58%       .50%       .36%      1.10%
Return on average common equity ...................................................       8.37       4.10       1.30      22.60
Return on average total equity ....................................................       7.74       6.34       4.30      14.70
Interest rate spread ..............................................................       2.56       1.96       2.10       2.12
Net interest margin ...............................................................       2.91       2.35       2.51       2.39
Dividend payout ratio(6) ..........................................................      42.10      66.83      82.95      35.42
Ratio of earnings to combined fixed charges and preferred stock dividends(7):
   Excluding interest on deposits .................................................       1.37       1.10       1.05       1.52
   Including interest on deposits .................................................       1.11       1.05       1.02       1.21
Total loans, net, and mortgage-backed securities to
   total deposits .................................................................     130.42     148.86     141.58     163.13
Non-interest expenses to average assets ...........................................       1.79       1.65       1.97       2.14
Efficiency ratio(8) ...............................................................      62.80      68.60      76.45      14.58
ASSET QUALITY RATIOS:
Ratio of non-performing loans to total loans ......................................        .82%       .95%       .99%      1.02%
Ratio of non-performing assets to total loans, real estate
  owned and tax certificates ......................................................        .93       1.24       1.14       1.35
Ratio of non-performing assets to total assets ....................................        .79        .99        .95       1.10
Ratio of charge-offs to total loans ...............................................        .04        .04        .08        .13
Ratio of loan loss allowance to total loans .......................................        .24        .38        .34        .32
Ratio of loan loss allowance to non-performing loans ..............................      28.92      40.24      33.74      31.54
CAPITAL RATIOS:
Ratio of average common equity to average total assets ............................       4.03%      4.06%      4.78%      3.14%
Ratio of average total equity to average total assets .............................       7.52       7.91       8.44       7.47
Tangible capital-to-assets ratio(9) ...............................................       8.39       7.10       7.01       7.09
Core capital-to-assets ratio(9) ...................................................       8.39       7.10       7.01       7.09
Risk-based capital-to-assets ratio(9) .............................................      13.34      14.97      14.19      15.79
</TABLE>

(1)         Includes operations of Suncoast from date of acquisition on
            November 15, 1996.
(2)         In the fourth quarter of 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 the fourth quarter of 1996, the Company recorded a one time SAIF
            special assessment of $2.6 million ($1.6 million after tax).
(4)         Does not include mortgage loans held for sale.
(5)         Return on average assets is calculated before payment of preferred
            stock dividends.
(6)         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.
(7)         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.
(8)         Efficiency ratio is calculated by dividing non-interest expenses
            less non-interest income by net interest income.
(9)         Regulatory capital ratio of the Bank.

                                       16
<PAGE>

                                 CAPITALIZATION

            The following table sets forth the consolidated capitalization of
the Company as of March 31, 1997, and as adjusted to reflect (i) the
consummation of the Offer assuming all of the outstanding Shares are tendered
and purchased; and (ii) the consummation of an offering of 9.60% Cumulative
Trust Preferred Securities of BankUnited Capital II, a subsidiary of the
Company, which occurred on June 5, 1997. The following data should be read in
conjunction with the selected historical financial information set forth above
and the detailed information and financial statements included in the 1996
10-K/A and the March 31, 1997 10-Q and is qualified in its entirety by
reference thereto.
<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......................................................        70,000                  116,000
                                                                                      ----------               ----------

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(2)............................................................            30                       18
 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                   78,832
 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                   87,115
                                                                                      ----------               ----------
    Total deposits, borrowed funds and stockholders' equity.......................    $1,432,637               $1,466,849
                                                                                      ==========               ==========
</TABLE>
(1)         Such shares had an aggregate liquidation preference of $34.1
            million at March 31, 1997.


12.         SOURCE AND AMOUNT OF FUNDS.

            Assuming that the Company purchases all outstanding Shares pursuant
to the Offer at the Purchase Price, the total amount required by the Company to
purchase such Shares will be approximately $11.79 million, exclusive of fees and
other expenses. The fees and expenses associated with the Offer are expected to
be approximately $60,000.00. The source of funds for the Company's purchase of
the Shares shall be the Company's working capital.

13.         TRANSACTIONS AND AGREEMENTS CONCERNING THE SHARES.

            The Company has been advised by its directors and executive officers
that directors or executive officers of the Company and their affiliates own
14,300 Shares, and that these persons intend to tender their Shares pursuant to
the Offer. Based upon the Company's records and upon information provided to the
Company by its directors and executive officers, to the Company's knowledge,
none of its associates, subsidiaries, directors, executive officers or any
associate of any such director or executive officer, or any director or
executive officer of its subsidiaries, has engaged in any transactions involving
the Shares since October 1, 1994. Neither the Company nor, to the Company's
knowledge, any of its directors or executive officers is a party to any
contract, arrangement, understanding or relationship relating, directly or
indirectly, to the Offer with any other person with respect to any securities of
the Company.

                                       17

<PAGE>


14.         EXTENSION OF TENDER PERIOD; TERMINATION; AMENDMENTS.

            The Company expressly reserves the right, in its sole discretion and
at any time or from time to time, to extend the period of time during which the
Offer is open by giving oral or written notice of such extension to the
Depositary. There can be no assurance, however, that the Company will exercise
its right to extend the Offer. During any such extension, all Shares previously
tendered will remain subject to the Offer, except to the extent that such Shares
may be withdrawn as set forth in Section 7. The Company also expressly reserves
the right, in its sole discretion, (i) to terminate the Offer and not accept for
payment any Shares not theretofore accepted for payment or, subject to Rule 13e-
4(f)(5) under the Exchange Act, which requires the Company either to pay the
consideration offered or to return the Shares tendered promptly after the
termination or withdrawal of the Offer, to postpone payment for Shares upon the
occurrence of any of the conditions specified in Section 9 hereof by giving oral
or written notice of such termination to the Depositary and making a public
announcement thereof and (ii) at any time or from time to time, to amend the
Offer in any respect. Amendments to the Offer may be effected by public
announcement. Without limiting the manner in which the Company may choose to
make public announcement of any termination or amendment, the Company shall have
no obligation (except as otherwise required by applicable law) to publish,
advertise or otherwise communicate any such public announcement, other than by
making a release to the Dow Jones News Service, except in the case of an
announcement of an extension of the Offer, in which case the Company shall have
no obligation to publish, advertise or otherwise communicate such announcement
other than by issuing a notice of such extension by press release or other
public announcement, which notice shall be issued no later than 9:00 a.m., New
York City time, on the next business day after the previously scheduled
Expiration Date. Material changes to information previously provided to holders
of the Shares in this Offer or in documents furnished subsequent thereto will be
disseminated to holders of Shares in compliance with Rule 13e-4(e)(2)
promulgated under the Exchange Act.

            If the Company materially changes the terms of the Offer or the
information concerning the Offer, or if it waives a material condition of the
Offer, the Company will extend the Offer to the extent required by Rules
13e-4(d)(2) and 13e-4(e)(2) under the Exchange Act. Those rules require that the
minimum period during which an offer must remain open following material changes
in the terms of the offer or information concerning the offer (other than a
change in price, change in dealer's soliciting fee or change in percentage of
securities sought) will depend on the facts and circumstances, including the
relative materiality of such terms or information. In a published release, the
Commission has stated that in its view, an offer should remain open for a
minimum of five business days from the date that notice of such a material
change is first published, sent or given. The Offer will continue or be extended
for at least ten business days from the time the Company publishes, sends or
gives to holders of Shares a notice that it will (a) increase or decrease the
price it will pay for Shares or the amount of the dealer's soliciting fee or (b)
decrease the number of Shares it seeks.

15.         FEES AND EXPENSES.

            The Company has retained American Stock Transfer and Trust Company
as Depositary and Shareholder Communications Corporation as Information Agent in
connection with the Offer. The Information Agent may contact shareholders by
mail, telephone, facsimile transmission and personal interviews, and may request
brokers, dealers and other nominee shareholders to forward materials relating to
the Offer to beneficial owners. The Depositary and the Information Agent will
receive reasonable and customary compensation of their services and will also be
reimbursed for certain out-of-pocket expenses. The Company has agreed to
indemnify the Depositary and the Information Agent against certain liabilities,
including certain liabilities under the federal securities laws, in connection
with the Offer. Neither the Information Agent nor the Depositary has been
retained to make solicitations or recommendations in connection with the Offer.

            Certain directors or executive officers of the Company may, from
time to time, contact shareholders to provide them with information regarding
the Offer. Such directors and executive officers will not make any
recommendation to any shareholder as to whether to tender all or any Shares and
will not solicit the tender of any Shares. The Company will not compensate any
director or executive officer for this service.

                                       18

<PAGE>

            Other than as described above, the Company will not pay any
solicitation fees to any broker, dealer, bank, trust company or other person for
any Shares purchased in connection with the Offer. The Company will reimburse
such persons for customary handling and mailing expenses incurred in connection
with the Offer.

            The Company will pay all stock transfer taxes, if any, payable on
account of the acquisition of the Shares by the Company pursuant to the Offer,
except in certain circumstances where special payment or delivery procedures are
utilized pursuant to Instruction 6 of the Letter of Transmittal.

            The expenses incurred, or estimated to be incurred, by the Company
in connection with the Offer are set forth below. The Company will be
responsible for paying all such expenses.

Solicitation Fees...................................................  $ 10,000
Printing and Mailing Fees............................................   15,000
Filing Fees .........................................................    2,300
Legal, Accounting and Miscellaneous..................................   30,000
                                                                      --------
            Total.................................................... $ 57,300
                                                                      ========

16.         MISCELLANEOUS.

            The Company is subject to the informational requirements of the
Exchange Act and in accordance therewith files reports and other information
with the Commission relating to its business, financial condition and other
matters. Certain information as of particular dates concerning the Company's
directors and officers, their remuneration, the principal holders of the
Company's securities and any material interest of such persons in transactions
with the Company is filed with the Commission. The Company has also filed a
Rule 13e-3 Transaction Statement on Schedule 13E-3 and an Issuer Tender Offer
Statement on Schedule 13E-4 with the Commission, which include certain
additional information relating to the Offer. Such reports, as well as such
other material, may be inspected and copies may be obtained at the Commission's
Public Reference Section at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and should also be available for inspection and copying
at the regional offices of the Commission located at 7 World Trade Center, 13th
Floor, New York, New York 10048, and Citicorp Center, 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661. Copies of such material may be obtained by
mail, upon payment of the Commission's customary fees, from the Commission's
Public Reference Section at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549. The Commission maintains a Web site that contains
reports, proxy and information statements and other materials that are filed
through the Commission's Electronic Data Gathering, Analysis, and Retrieval
system. This Web site can be accessed at http://www.sec.gov. The Company's
Schedules 13E-3 and 13E-4 may not be available at the Commission's regional
offices. Reports, proxy statements and other information filed by Suncoast
pursuant tot he informational requirements of the Exchange Act, prior to the
acquisition of Suncoast by the Company, can be inspected and copies 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 Offer is being made to all holders of Shares. The Company is not
aware of any state where the making of the Offer is prohibited by administrative
or judicial action pursuant to a valid state statute. If the Company becomes
aware of any valid state statute prohibiting the making of the Offer, the
Company will make a good faith effort to comply with such statute. If, after
such good faith effort, the Company cannot comply with such statute, the Offer
will not be made to, nor will tenders be accepted from or on behalf of, holders
of Shares in such state.  In those jurisdictions whose securities, blue sky or
other laws require the Offer to be made by a licensed broker or dealer, the
Offer shall be deemed to be made on behalf of the Company by or one or more
registered brokers or dealers licensed under the laws of such jurisdictions.

                        BANKUNITED FINANCIAL CORPORATION

                                       19

<PAGE>

                                   SCHEDULE A

                 DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

            The following table sets forth the name, business address, present
principal occupation or employment and any other material occupations,
positions, offices or employments during the last five years of the directors
and executive officers of the Company. Unless otherwise indicated, all
occupations, positions, offices or employments listed opposite any individual's
name were held by such individual during the course of the last five years. Each
individual listed below is a citizen of the United States.

                                       POSITIONS WITH COMPANY
               NAME            AGE     AND BUSINESS EXPERIENCE

Alfred R. Camner               52      Director, Chairman of the Board, Chief
255 Alhambra Circle                    Executive Officer and President of the
Coral Gables, FL 33134                 Company (1993 to present); Director,
                                       Chairman of the Board and Chief Executive
                                       Officer (1984 to present) and President
                                       (1984 to 1993, November 1994 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
Rachlin, Cohen & Holtz                 of the Company (1993 to present) and the
1 S.E. 3rd Ave., 10th Floor            Bank (1984 to present); Managing Director
Miami, FL 33131                        (1992 to present) and partner (1974 to
                                       present) of Rachlin, Cohen & Holtz,
                                       certified public accountants.

Albert J. Finch(l)             59      Director and Vice Chairman of the Company
15 Dogwood Road                        and the Bank (November 1996 to present);
Hollywood, FL 33021                    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 Savings and
                                       Loan Association, FSA ("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
255 Alhambra Circle                    Executive Vice President of the Company
Coral Gables, FL 33134                 (1994 to present); Director, Executive
                                       Vice President and Chief Operating
                                       Officer of the Bank (1994 to present);
                                       Executive Vice President of Retail
                                       Banking, Intercontinental Bank (1989 to
                                       1994).

Earline G. Ford                53      Director, Executive Vice President and
255 Alhambra Circle                    Treasurer of the Company (1993 to
Coral Gables, FL 33134                 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).

                                      A-1
<PAGE>

                                       POSITIONS WITH COMPANY
               NAME            AGE     AND BUSINESS EXPERIENCE

Marc D. Jacobson                54     Director of the Company (1993 to present)
Head-Beckham Ins. Agcy.                and the Bank (1984 to present); Vice
3050 Biscayne Blvd.                    President of Head-Beckham Insurance
Suite 412                              Agency, Inc. (1990 to present).
Miami, FL 33137

Allen M. Bernkrant              65     Director of the Company (1993 to present)
Heritage Manufacturing                 and the Bank (1985 to present); Private
4600 N.W. 135 St.                      investor in Miami, Florida (1990 to
Opalocka, FL 33054                     present).

Irving P. Cohen(l)              55     Director of the Company and the Bank
Thompson, Hine and Flory               (1996 to present); Director of Suncoast
1920 N Street, N.W.                    (1988 to 1996); Partner, Thompson Hine
Suite 800                              & Flory, attorneys at law (1995 to
Washington, DC 20036                   present); Parter, Semmes Bowen & Semmes,
                                       attorneys at law (1990 to 1995).

Bruce Friesner                  53     Director of the Company and the Bank
F&G Associates                         (1996 to present); Director of Loan
5431 N. 36th Court                     America Financial Corporation, a
Hollywood, FL 33021                    national mortgage banking company
                                       (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)
4400 Biscayne Boulevard                and the Bank (1990 to present); Private
Miami, FL 33137                        investor in Miami, Florida (1993 to
                                       present); Principal, West Laboratory
                                       School, Coral Gables, Florida (1970 to
                                       1993).

Elia J. Giusti(l)               62     Director of the Company and the Bank
Lee Giusti Realty, Inc.               (1996 to present); Director of Suncoast
900 E. Broward Blvd.                   (1990 to 1996); President and principal
Suite A                                owner of Lee Giusti Realty, Inc. a real
Ft. Lauderdale, FL  33301              estate and mortgage brokerage firm (1982
                                       to present).

Marc Lipsitz                    55     Director and Secretary of the Company
550 Biltmore Way                       (1996 to present); Managing Director
Coral Gables, FL 33134                 (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).

Norman E. Mains(l)              53     Director of the Company and the Bank
Chicago Mercantile Exchange            (1996 to present); Director of Suncoast
10 South Wacker Drive                  (1985 to 1996); Chief Economist and
North Tower - 6th Floor                Director of Research for the Chicago
Chicago, IL 60606                      Mercantile Exchange (1994 to present);
                                       President and Chief Operating Officer of
                                       Rodman & Renshaw Capital Group, Inc., a
                                       securities broker/dealer firm (1991 to
                                       1994).

                                       A-2

<PAGE>

                                       POSITIONS WITH COMPANY
               NAME            AGE     AND BUSINESS EXPERIENCE

Neil Messinger                 58      Director of the Company and the Bank
Baptist Hospital                       (1996 to present); Radiologist;   
8900 N. Kendall Drive                  President, Radiological Associates, P.A.
Miami, FL                              (1986 to present); Chairman of Imaging
                                       Services of Baptist Hospital (1986 to
                                       present).

Christina Cuervo Migoya         31     Director of the Company and the Bank
Beacon Council                         (1995 to present); Executive Vice
80 S.W. 8th Street                     President, the Beacon Council (1996 to
Miami, FL 33130                        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
                                       (formerly Southeast Bank, N.A.) (1986 
                                       to 1992).

Anne W. Solloway (2)            80     Director of the Company (1993 to present)
8124 S.W. 87th Terrace                 and the Bank (1985 to present); Private
Miami, FL  33143                       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
255 Alhambra Circle                    (1995 to present); Executive Vice
Coral Gables, FL  33134                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
255 Alhambra Circle                    present) and Senior Vice President and
Coral Gables, FL 33134                 Chief Financial Officer of the Company
                                       and the Bank (May 1995 to present);
                                       Senior Vice President and Chief Financial
                                       Officer, Consolidated Bank (1992 to
                                       1995); Senior Vice President, Southeast
                                       Bank, N.A. (1984 to 1991).

Donald Putnam                   40     Executive Vice President of the Bank
255 Alhambra Circle                    (1996 to present); Senior Vice President
Coral Gables, FL 33134                 and Regional Sales Manager, NationsBank
                                       of Florida, N.A. (1996); Senior Vice
                                       President (1994 to 1996), and First Vice
                                       President (1987-1994), of Citizens
                                       Federal Bank, a Federal Savings Bank.

Nancy L. Ashton                 42     Senior Vice President and Assistant
255 Alhambra Circle                    Secretary of the Company (1993 to
Coral Gables, FL 33134                 present); Senior Vice President (1990 to
                                       present), Vice President (1988 to 1990),
                                       and Assistant Vice President (1984 to
                                       1988) of the Bank.

Jessica Atkinson                41     Senior Vice President of the Bank (1995
255 Alhambra Circle                    to present); Vice President (1991 to
Coral Gables, FL 33134                 1995) and Southeast Regional Director
                                       (1989 to 1991) of American Savings of
                                       Florida, F.S.B.

                                       A-3

<PAGE>

                                       POSITIONS WITH COMPANY
               NAME            AGE     AND BUSINESS EXPERIENCE

Pedro J. Gomez                 42      Senior Vice President of the Bank (1995
255 Alhambra Circle                    to present); Vice President, First Union
Coral Gables, FL 33134                 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
255 Alhambra Circle                    the Bank (1993 to present); Senior Vice
Coral Gables, FL 33134                 President (1990 to present), Vice
                                       President (1987 to 1990) and Assistant
                                       Vice President (1986 to 1987) of the
                                       Bank.

Teresa Pacin                    42     Senior Vice President of the Bank (1995
255 Alhambra Circle                    to present); Vice President, NationsBank
Coral Gables, FL 33134                 of Florida, N.A. (1994 to 1995); Vice
                                       President, First Union National Bank of
                                       Florida (1985 to 1994).

(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 the Bank.

(2)         Anne W. Solloway is Alfred R. Camner's mother.

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

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

                                       A-4

<PAGE>

            Facsimile copies of the Letter of Transmittal will be accepted from
Eligible Institutions. The Letter of Transmittal and certificates for Shares
should be sent or delivered by each shareholder of the Company or his or her
broker, dealer, bank or trust company to the Depositary at its address set forth
below.

                                 The Depositary:
                    AMERICAN STOCK TRANSFER AND TRUST COMPANY

             TO: AMERICAN STOCK TRANSFER & TRUST COMPANY, DEPOSITARY
<TABLE>
<CAPTION>
<S>                    <C>                                      <C>
     By Mail:             By Facsimile Transmission:            By Hand or Overnight Courier:
40 Wall Street         (For Eligible Institutions Only)                  40 Wall Street
New York, NY 10005              (718) 234-5001                           New York, NY 10005

                       To Confirm Receipt of Facsimile:
                                 (212) 936-5500
</TABLE>

            Any questions or requests for assistance may be directed to the
Information Agent at the telephone number and address listed below. Requests for
additional copies of this Offer to Purchase, the Letter of Transmittal or other
tender offer materials may be directed to the Information Agent and such copies
will be furnished promptly at the Company's expense. Stockholders may also
contact their local broker, dealer, commercial bank or trust company for
assistance concerning the Offer.

                        The Information Agent:

                        Shareholder Communications Corporation
                        17 State Street, New York, NY  10004
                        Tel:  (800) 733-8481, Ext. 481 (toll free).



                                                   Schedule 13E-4 Exhibit (a)(2)

                              LETTER OF TRANSMITTAL
                             TO ACCOMPANY SHARES OF
                   9% NONCUMULATIVE PERPETUAL PREFERRED STOCK
                                       OF
                        BANKUNITED FINANCIAL CORPORATION
                   TENDERED PURSUANT TO THE OFFER TO PURCHASE
                               DATED JULY 16, 1997

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
AUGUST 15, 1997 UNLESS THE OFFER IS EXTENDED.

             To: American Stock Transfer & Trust Company, Depositary
<TABLE>
<CAPTION>
<S>                      <C>                                   <C>
     By Mail:            By Facsimile Transmission:            By Hand or Overnight Courier:
40 Wall Street                 (718) 234-5001                        40 Wall Street
New York, NY  10005                                                New York, NY  10005

                            Confirm by Telephone:
                               (212) 936-5100
</TABLE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
                         DESCRIPTION OF SHARES TENDERED
                           (SEE Instructions 3 and 4)
- ------------------------------------------------------------------------------------------------------------------------------
         Name(s) and Address(es) of Registered Holders(s):                           Share(s) Tendered:
                    (Please fill in, if blank)                       (Attach additional signed schedule if necessary)
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                      Total Number of
                                                                 Certificate        Shares Represented           Number of
                                                                 Number(s)*          By Certificate(s)      Shares Tendered **
<S>                                                              <C>                <C>                     <C>
- ------------------------------------------------------------------------------------------------------------------------------

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

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

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

- ------------------------------------------------------------------------------------------------------------------------------
                                                                Total Shares
                                                                  Tendered
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
*        Need not be completed by shareholders who tender Shares by book-entry
         transfer.

**       Unless otherwise indicated, it will be assumed that all Shares
evidenced by any certificates delivered to the Depositary are being tendered.
See Instruction 4.

DELIVERY OF THIS INSTRUMENT TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE OR
TRANSMISSION OF INSTRUCTIONS VIA A FACSIMILE NUMBER OTHER THAN THE ONE LISTED
ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

<PAGE>

THE INSTRUCTIONS ACCOMPANYING THIS LETTER OF TRANSMITTAL SHOULD BE READ
CAREFULLY BEFORE THE LETTER OF TRANSMITTAL IS COMPLETED.

         This Letter of Transmittal is to be used if certificates are to be
forwarded herewith or if delivery of Shares (as defined below) is to be made by
book-entry transfer to the Depositary's account at The Depository Trust Company
("DTC") or pursuant to the procedures set forth in Section 6 of the Offer to
Purchase (as defined below).

         Stockholders who cannot deliver their Shares and all other documents
required hereby to the Depositary by the Expiration Date (as defined in the
Offer to Purchase) must tender their Shares pursuant to the guaranteed delivery
procedure set forth in Section 6 of the Offer to Purchase. See Instruction 2.
Delivery of documents to the Company or to DTC does not constitute a valid
delivery.

               (BOXES BELOW FOR USE BY ELIGIBLE INSTITUTIONS ONLY)

[ ] CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED BY BOOK-ENTRY TRANSFER TO
DTC AND COMPLETE THE FOLLOWING:

         Name of Tendering Institution________________________________________

         Account No.__________________________

         Transaction Code No._________________

[ ] CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED PURSUANT TO A NOTICE OF
GUARANTEED DELIVERY PREVIOUSLY SENT TO THE DEPOSITARY AND COMPLETE THE
FOLLOWING:

         Name(s) of Tendering Stockholder(s)__________________________________

         Date of Execution of Notice of Guaranteed Delivery___________________

         Name of Institution that Guaranteed Delivery_________________________

         If delivery is by book-entry transfer: Name of Tendering Institution

         __________________________________________

         Account No._________________________________________ at DTC

         Transaction Code No.________________________________

                    NOTE: SIGNATURES MUST BE PROVIDED BELOW.
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.

                                        2

<PAGE>

Ladies and Gentlemen:

         The undersigned hereby tenders to BankUnited Financial Corporation, a
Florida corporation (the "Company"), the above-described shares of its 9%
Noncumulative Perpetual Preferred Stock, par value $.01 per share, liquidation
preference $10.00 per share (the "Shares") pursuant to the Company's offer to
purchase any and all of its outstanding Shares at a price per Share of $10.25,
net to the seller in cash, upon the terms and subject to the conditions set
forth in the Offer to Purchase, dated July 16, 1997 (the "Offer to Purchase"),
receipt of which is hereby acknowledged, and in this Letter of Transmittal
(which together constitute the "Offer").

         Subject to, and effective upon, acceptance for payment of and payment
for the Shares tendered herewith in accordance with the terms and subject to the
conditions of the Offer (including, if the Offer is extended or amended, the
terms and conditions of any such extension or amendment), the undersigned hereby
sells, assigns and transfers to, or upon the order of, the Company all right,
title and interest in and to all the Shares that are being tendered hereby (and
any and all other Shares or other securities issued or issuable in respect
thereof after June 30, 1997 (collectively, "Distributions")) and constitutes and
appoints the Depositary the true and lawful agent and attorney-in-fact of the
undersigned with respect to such Shares and all Distributions, with full power
of substitution (such power of attorney being deemed to be an irrevocable power
coupled with an interest), to (a) deliver certificates for such Shares and all
Distributions, or transfer ownership of such Shares and all Distributions on the
account books maintained by DTC, together, in any such case, with all
accompanying evidences of transfer and authenticity, to or upon the order of the
Company, (b) present such Shares and all Distributions for registration and
transfer on the books of the Company and (c) receive all benefits and otherwise
exercise all rights of beneficial ownership of such Shares and all
Distributions, all in accordance with the terms of the Offer.

         The undersigned hereby represents and warrants that the undersigned has
full power and authority to tender, sell, assign and transfer the Shares
tendered hereby and all Distributions and that, when and to the extent the same
are accepted for payment by the Company, the Company will acquire good,
marketable and unencumbered title thereto, free and clear of all liens,
restrictions, charges, encumbrances, conditional sales agreements or other
obligations relating to the sale or transfer thereof, and the same will not be
subject to any adverse claims. The undersigned will, upon request, execute and
deliver any additional documents deemed by the Depositary or the Company to be
necessary or desirable to complete the sale, assignment and transfer of the
Shares tendered hereby and all Distributions.

         All authority herein conferred or agreed to be conferred shall not be
affected by, and shall survive the death or incapacity of the undersigned, and
any obligation of the undersigned hereunder shall be binding upon the heirs,
personal representatives, successors and assigns of the undersigned. Except as
stated in the Offer, this tender is irrevocable.

         The undersigned understands that tenders of Shares pursuant to any one
of the procedures described in Section 6 of the Offer to Purchase and in the
instructions hereto will constitute the undersigned's acceptance of the terms
and conditions of the Offer, including the undersigned's representation and
warranty that (i) the undersigned has a net long position in the Shares being
tendered within the meaning of Rule 14e-4 promulgated under the Securities
Exchange Act of 1934, as amended, and (ii) the tender of such Shares complies
with Rule 14e-4. The Company's acceptance for payment of Shares tendered
pursuant to the Offer will constitute a binding agreement between the
undersigned and the Company upon the terms and subject to the conditions of the
Offer.

         The undersigned understands that tenders of Shares pursuant to any one
of the procedures described in Section 6 of the Offer to Purchase and in the
instructions hereto will constitute an agreement between the undersigned and the
Company upon the terms and subject to the conditions of the Offer. Unless
otherwise indicated under "Special Payment Instructions," please issue the check
for the Purchase Price of any Shares purchased, and/or return any Shares not
tendered or not purchased, in the name(s) of the undersigned (and, in the case
of Shares tendered by book-entry transfer, by credit to the account at DTC.
Similarly, unless otherwise indicated under "Special Delivery Instructions,"
please mail the check for the Purchase Price of any Shares purchased and/or any
certificates for Shares not tendered or not purchased (and accompanying
documents, as appropriate) to the

                                        3

<PAGE>

undersigned at the address shown below the undersigned's signature(s). In the
event that both "Special Payment Instructions" and "Special Delivery
Instructions" are completed, please issue the check for the Purchase Price of
any Shares purchased and/or return any Shares not tendered or not purchased in
the name(s) of, and mail said check and/or any certificates to, the person(s) so
indicated. The undersigned recognizes that the Company has no obligation,
pursuant to the "Special Payment Instructions," to transfer any Shares from the
name of the registered holder(s) thereof if the Company does not accept for
payment any of the Shares so tendered.

SPECIAL PAYMENT INSTRUCTIONS
(SEE INSTRUCTIONS 5, 6 AND 7)

To be completed ONLY if the check for the Purchase Price of Shares purchased
and/or certificates for Shares not tendered or not purchased are to be issued in
the name of someone other than the undersigned.

Issue [ ] check and/or [ ] certificate(s) to:

Name____________________________________________
     (Please Print)

Address_________________________________________

________________________________________________
              (Include Zip Code)

Complete Payor Substitute Form W-9

________________________________________________
(Taxpayer Identification or Social Security No.)
 


SPECIAL DELIVERY INSTRUCTIONS
(SEE INSTRUCTIONS 5, 6 AND 7)

To be completed ONLY if the check for the Purchase Price of Shares purchased
and/or certificates for Shares not tendered or not purchased are to be issued in
the name of the undersigned, but sent to someone other than the undersigned, or
to the undersigned at an address other than that shown below the undersigned's
signature(s).

Mail   [ ] check and/or [ ] certificate(s) to:


Name____________________________________________
     (Please Print)

Address_________________________________________

________________________________________________
              (Include Zip Code)

                                       4

<PAGE>



                                    SIGN HERE

          IMPORTANT: COMPLETE AND SIGN THE SUBSTITUTE FORM W-9 HEREIN.

__________________________________

__________________________________
  (SIGNATURES OF SHAREHOLDER(S))     Dated: ___________________________, 1997

                  (Must be signed by registered holder(s) exactly as name(s)
appear(s) on certificate(s) for the Shares or on a security position listing or
by person(s) authorized to become registered holder(s) by certificate(s) and
documents transmitted herewith. If signature is by attorney-in-fact, executor,
administrator, trustee, guardian, agent, officer of a corporation or another
person acting in a fiduciary or representative capacity, please provide the
following information. See Instruction 5.)

Name(s)_______________________________________________________________________

______________________________________________________________________________
                                 (Please Print)

Capacity (Full Title)_________________________________________________________

Address_______________________________________________________________________

______________________________________________________________________________
        City                             State                      Zip Code

Area Code and Telephone Number________________________________________________

Employer Identification or Social Security Number_____________________________

                            GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTIONS 1 AND 5)

Authorized Signature(s)

______________________________________________________________________________

Name__________________________________________________________________________
                                 (Please Print)

Name of Firm__________________________________________________________________

Address_______________________________________________________________________
        City                             State                      Zip Code

Dated: __________________________, 1997

                                        5

<PAGE>

                                  INSTRUCTIONS
              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

            1. GUARANTEE OF SIGNATURES. Except as otherwise provided
below, all signatures on this Letter of Transmittal must be guaranteed by a firm
that is a member of a registered national securities exchange or the National
Association of Securities Dealers, Inc., or by a commercial bank or trust
company having an office or correspondent in the United States which is a
participant in an approved Signature Guarantee Medallion Program (an "Eligible
Institution"). Signatures on this Letter of Transmittal need not be guaranteed
(a) if this Letter of Transmittal is signed by the registered holder(s) of the
Shares (which term, for purposes of this document, shall include any participant
in DTC whose name appears on a security position listing as the owner of Shares)
tendered herewith and such holder(s) have not completed the box entitled
"Special Payment Instructions" or the box entitled "Special Delivery
Instructions" on this Letter of Transmittal or (b) if such Shares arc tendered
for the account of an Eligible Institution. See Instruction 5.

            2. DELIVERY OF LETTER OF TRANSMITTAL AND SHARES. This Letter
of Transmittal is to be used either if certificates are to be forwarded herewith
or if delivery of Shares is to be made by book-entry transfer pursuant to the
procedures set forth in Section 6 of the Offer to Purchase. Certificates for all
physically delivered Shares, or a confirmation of a book-entry transfer into the
Depositary's account at DTC of all Shares delivered electronically, as well as a
properly completed and duly executed Letter of Transmittal (or facsimile
thereof) and any other documents required by this Letter of Transmittal, must be
received by the Depositary at its address set forth on the front page of this
Letter of Transmittal on or prior to the Expiration Date (as defined in the
Offer to Purchase). Stockholders who cannot deliver their Shares and all other
required documents to the Depositary on or prior to the Expiration Date must
tender their Shares pursuant to the guaranteed delivery procedure set forth in
Section 6 of the Offer to Purchase. Pursuant to such procedure: (a) such tender
must be made by or through an Eligible Institution, (b) a properly completed and
duly executed Notice of Guaranteed Delivery substantially in the form provided
by the Company (with any required signature guarantees) must be received by the
Depositary on or prior to the Expiration Date and (c) the certificates for all
physically delivered Shares, or a confirmation of a book-entry transfer into the
Depositary's account at DTC of all Shares delivered electronically, as well as a
properly completed and duly executed Letter of Transmittal (or facsimile
thereof) and any other documents required by this Letter of Transmittal must be
received by the Depositary within three business days after the date of
execution of such Notice of Guaranteed Delivery, all as provided in Section 6 of
the Offer to Purchase.

                  THE METHOD OF DELIVERY OF SHARES AND ALL OTHER REQUIRED
DOCUMENTS IS AT THE OPTION AND RISK OF THE TENDERING STOCKHOLDER. IF
CERTIFICATES FOR SHARES ARE SENT BY MAIL, REGISTERED MAIL WITH RETURN RECEIPT
REQUESTED, PROPERLY INSURED, IS RECOMMENDED.

                  No alternative, conditional or contingent tenders will be
accepted. By executing this Letter of Transmittal (or a facsimile thereof), the
tendering stockholder waives any right to receive any notice of the acceptance
for payment of the Shares.

                  3. INADEQUATE SPACE. If the space provided herein is
inadequate, the certificate numbers and/or the number of Shares should be listed
on a separate schedule attached hereto.

                  4. PARTIAL TENDERS (NOT APPLICABLE TO STOCKHOLDERS WHO TENDER
BY BOOK- ENTRY TRANSFER). If fewer than all the Shares represented by any
certificate delivered to the Depositary are to be tendered, fill in the number
of Shares that are to be tendered in the box entitled "Number of Shares
Tendered." In such case, a new certificate for the remainder of the Shares
represented by the old certificate will be sent to the person(s) signing this
Letter of Transmittal, unless otherwise provided in the "Special Payment
Instructions" or "Special Delivery Instructions" boxes on this Letter of
Transmittal, as promptly as practicable following the expiration or termination
of the Offer. All Shares represented by certificates delivered to the Depositary
will be deemed to have been tendered unless otherwise indicated.

                                        6

<PAGE>

                  5. SIGNATURES ON LETTER OF TRANSMITTAL; STOCK POWERS AND
ENDORSEMENTS. If this Letter of Transmittal is signed by the registered
holder(s) of the Shares hereby, the signature(s) must correspond with the
name(s) as written on the face of the certificates without alteration,
enlargement or any change whatsoever.

                   If any of the Shares hereby is held of record by two or more
persons, all such persons must sign this Letter of Transmittal,

                  If any of the Shares tendered hereby are registered in
different names on different certificates, it will be necessary to complete,
sign and submit as many separate Letters of Transmittal as there are different
registrations of certificates.

                  If this Letter of Transmittal is signed by the registered
holder(s) of the Shares tendered hereby, no endorsements of certificates or
separate stock powers are required unless payment of the Purchase Price is to be
made to, or Shares not tendered or not purchased are to be registered in the
name of, any person other than the registered holder(s). Signatures on any such
certificates or stock powers must be guaranteed by an Eligible Institution. See
Instruction 1.

                  If this Letter of Transmittal is signed by a person other than
the registered holder(s) of the Shares tendered hereby, certificates must be
endorsed or accompanied by appropriate stock powers, in either case, signed
exactly as the name(s) of the registered holder(s) appear(s) on the certificates
for such Shares. Signature(s) on any such certificates or stock powers must be
guaranteed by an Eligible Institution. See Instruction 1.

                  If this Letter of Transmittal or any certificate or stock
power is signed by a trustee, executor, administrator, guardian,
attorney-in-fact, officer of a corporation or other person acting in a fiduciary
or representative capacity, such person should so indicate when signing, and
proper evidence satisfactory to the Company of the authority of such person so
to act must be submitted.

                  6. STOCK TRANSFER TAXES. The Company will pay or cause to be
paid any stock transfer taxes with respect to the sale and transfer of any
Shares to it or its order pursuant to the Offer. If, however, payment of the
Purchase Price is to be made to, or Shares not tendered or not purchased are to
be registered in the name of, any person other than the registered holder(s), or
if tendered Shares are registered in the name of any person other than the
person(s) signing this Letter of Transmittal, the amount of any stock transfer
taxes (whether imposed on the registered holder(s), such other person or
otherwise) payable on account of the transfer to such person will be deducted
from the Purchase Price unless satisfactory evidence of the payment of such
taxes, or exemption therefrom, is submitted. See Section 8 of the Offer to
Purchase.

                  7. SPECIAL PAYMENT AND DELIVERY INSTRUCTIONS. If the check for
the Purchase Price of any Shares purchased is to be issued in the name of,
and/or any Shares not tendered or not purchased are to be returned to, a person
other than the person(s) signing this Letter of Transmittal or if the check
and/or any certificates for Shares not tendered or not purchased are to be
mailed to someone other than the person(s) signing this Letter of Transmittal or
to an address other than that shown below the signature of the person(s) signing
this Letter of Transmittal, then the boxes captioned "Special Payment
Instructions" and/or "Special Delivery Instructions" on this Letter of
Transmittal should be completed. Stockholders tendering Shares by book-entry
transfer will have any Shares not accepted for payment returned by crediting the
account maintained by such stockholder at DTC.

                  8. SUBSTITUTE FORM W-9 AND FORM W-8. The tendering stockholder
is required to provide the Depositary with either a correct Taxpayer
Identification Number ("TIN") on Substitute Form W-9, which is provided under
"Important Tax Information" below, or, in the case of certain foreign
stockholders, a properly completed Form W-8. Failure to provide the information
on either Substitute Form W-9 or Form W-8 may subject the tendering stockholder
to 31% federal income tax backup withholding on the payment of the Purchase
Price. The box in Part 2 of Substitute Form W-9 may be checked if the tendering
stockholder has not been issued a TIN and has applied for a number or intends to
apply for a number in the near future. If the box in Part 2 is checked and

                                        7

<PAGE>

the Depositary is not provided with a TIN by the time of payment, the Depositary
will withhold 31% on all payments of the Purchase Price thereafter until a TIN
is provided to the Depositary

                  9. REQUESTS FOR ASSISTANCE OR ADDITIONAL COPIES. Any
questions or requests for assistance may be directed to the Information Agent at
the telephone number and address listed below. Requests for additional copies of
the Offer to Purchase, this Letter of Transmittal or other tender offer
materials may be directed to the Information Agent and such copies will be
furnished promptly at the Company's expense. Stockholders may also contact their
local broker, dealer, commercial bank or trust company for assistance concerning
the Offer.

                  10. IRREGULARITIES. All questions as to the Purchase Price,
the form of documents and the validity, eligibility (including time of receipt)
and acceptance of any tender of Shares will be determined by the Company, in its
sole discretion, and its determination shall be final and binding. The Company
reserves the absolute right to reject any or all tenders of Shares that it
determines are not in proper form or the acceptance for payment of or payment
for Shares that may, in the opinion of the Company's counsel, be unlawful. The
Company also reserves the absolute right to waive any of the conditions to the
Offer or any defect or irregularity in any tender of Shares and the Company's
interpretation of the terms and conditions of the Offer (including these
instructions) shall be final and binding. Unless waived, any defects or
irregularities in connection with tenders must be cured within such time as the
Company shall determine. None of the Company, the Depositary, the Information
Agent or any other person shall be under any duty to give notice of any defect
or irregularity in tenders, nor shall any of them incur any liability for
failure to give any such notice. Tenders will not be deemed to have been made
until all defects and irregularities have been cured or waived.

                                        8

<PAGE>

                            IMPORTANT TAX INFORMATION

                  Under federal income tax law, a stockholder whose tendered
Shares are accepted for payment is required to provide the Depositary (as payer)
with either such stockholder's correct TIN on Substitute Form W-9 below or in
the case of certain foreign stockholders, a properly completed Form W-8. If such
stockholder is an individual, the TIN is his or her social security number. For
businesses and other entities, the number is the employer identification number.
If the Depositary is not provided with the correct TIN or properly completed
Form W-8, the stockholder may be subject to a $50 penalty imposed by the
Internal Revenue Service. In addition, payments that are made to such
stockholder with respect to Shares purchased pursuant to the Offer may be
subject to backup withholding. The Form W-8 can be obtained from the Depositary.
See the enclosed Guidelines for Certification of Taxpayer Identification Number
on Substitute Form W-9 for additional instructions.

                  If federal income tax backup withholding applies, the
Depositary is required to withhold 31% of any payments made to the stockholder.
Backup withholding is not an additional tax. Rather, the federal income tax
liability of persons subject to federal income tax backup withholding will be
reduced by the amount of the tax withheld. If withholding results in an
overpayment of taxes, a refund may be obtained.

PURPOSE OF SUBSTITUTE FORM W-9 AND FORM W-8

                  To avoid backup withholding on payments that are made to a
stockholder with respect to Shares purchased pursuant to the Offer, the
stockholder is required to notify the Depositary of his or her correct TIN by
completing the Substitute Form W-9 attached hereto certifying that the TIN
provided on Substitute Form W-9 is correct and that (1) the stockholder has not
been notified by the Internal Revenue Service that he or she is subject to
federal income tax backup withholding as a result of failure to report all
interest or dividends or (2) the Internal Revenue Service has notified the
stockholder that he or she is no longer subject to federal income tax backup
withholding. Foreign stockholders must submit a properly completed Form W-8 in
order to avoid the applicable backup withholding; provided, however, that backup
withholding will not apply to foreign stockholders subject to 30% (or lower
treaty rate) withholding on gross payments received pursuant to the Offer.

WHAT NUMBER TO GIVE THE DEPOSITARY

                  The stockholder is required to give the Depositary the social
security number or employer identification number of the registered owner of the
Shares. If the Shares are in more than one name or are not in the name of the
actual owner, consult the enclosed Guidelines for Certification of Taxpayer
Identification Number on Substitute Form W-9 for additional guidance on which
number to report.

IMPORTANT: THIS LETTER OF TRANSMITTAL (OR A FACSIMILE COPY THEREOF) TOGETHER
WITH CERTIFICATES OR CONFIRMATION OF BOOK-ENTRY TRANSFER AND ALL OTHER REQUIRED
DOCUMENTS MUST BE RECEIVED BY THE DEPOSITARY, OR THE NOTICE OF GUARANTEED
DELIVERY MUST BE RECEIVED BY THE DEPOSITARY, ON OR PRIOR TO THE EXPIRATION DATE
(AS DEFINED IN THE OFFER TO PURCHASE).

                                        9

<PAGE>
              PAYER'S NAME: AMERICAN STOCK TRANSFER & TRUST COMPANY


SUBSTITUTE

FORM W-9

DEPARTMENT OF THE TREASURY
INTERNAL REVENUE SERVICE

PAYER'S REQUEST FOR TAXPAYER
IDENTIFICATION NUMBER ("TIN")
AND CERTIFICATION

Name: _________________________

Address: ______________________

_______________________________

ACCOUNT NUMBER(S) (OPTIONAL)

PART 1 - PLEASE PROVIDE YOUR TIN IN THE BOX AT RIGHT
AND CERTIFY BY SIGNING AND DATING BELOW.

 Social Security Number or
Employer Identification Number

______________________________

PART 2 - For Payees Exempt from Backup Withholding: See enclosed
"Guidelines for Certification of Taxpayer Identification Number on Substitute
Form W-9," page 2.
[ ]

Awaiting TIN [ ]

PART 3 - CERTIFICATION. Under penalties of perjury, I certify that:

 1. The number shown on this form is my correct TIN (or I am waiting for a TIN
     to be issued to me), AND

 2. I am not subject to backup withholding because: (a) I am exempt from backup
    withholding, or (b) I have not been notified by the Internal Revenue Service
    ("IRS") that I am subject to backup withholding as a result of a failure to
    report all interest or dividends, or the IRS has notified me that I am no
    longer subject to backup withholding, and (c) all other information
    provided on this form is true, correct and complete.

CERTIFICATION INSTRUCTION. - You must cross out item 2 above if you have been
notified by the IRS that you are currently subject to backup withholding because
of underreporting interest or dividends on your tax return.

Signature__________________________________________ Date______________________

NOTE: FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
OF 31% OF ANY PAYMENTS MADE TO YOU PURSUANT TO THE OFFER. PLEASE REVIEW THE
ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER ON
SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS. YOU MUST COMPLETE THE FOLLOWING
CERTIFICATE IF YOU CHECKED THE BOX IN PART 2 OF THE SUBSTITUTE FORM W-9
INDICATING YOU ARE AWAITING A TIN.

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

         I certify under penalties of perjury that a taxpayer identification
number has not been issued to me and either (1) I have mailed or delivered an
application to receive a taxpayer identification number to the appropriate
Internal Revenue Service Center or Social Security Administration Office or (2)
I intend to mail or deliver an application in the near future. I understand that
if I do not provide a taxpayer identification number by the time of payment, 31%
of all payments of the Purchase Price made to me thereafter will be withheld
until I provide a number.

SIGNATURE_________________________________________ Date:__________________, 1997

                                       10

<PAGE>
                  IMPORTANT: THIS LETTER OF TRANSMITTAL OR A MANUALLY SIGNED
FACSIMILE THEREOF (TOGETHER WITH CERTIFICATES FOR SHARES AND ALL OTHER REQUIRED
DOCUMENTS) OR THE NOTICE OF GUARANTEED DELIVERY MUST BE RECEIVED BY THE
DEPOSITARY PRIOR TO 4:00 P.M., NEW YORK CITY TIME, ON AUGUST 15, 1997, AT THE
APPROPRIATE ADDRESS SET FORTH BELOW

             To: American Stock Transfer & Trust Company, Depositary

<TABLE>
<CAPTION>
<S>                      <C>                          <C>
        By Mail:         By Facsimile Transmission:   By Hand or Overnight Courier:
    40 Wall Street            (718) 234-5001               40 Wall Street
  New York, NY 10005                                     New York, NY 10005
</TABLE>

                              Confirm by Telephone:
                                 (212) 936-5100

                  Any questions or requests for assistance or additional copies
of this Letter of Transmittal, the Offer to Purchase, the Notice of Guaranteed
Delivery and other documents may be directed to the Information Agent at its
telephone number and location listed below. Shareholders may also contact their
broker, dealer, commercial bank or trust company or other nominee for assistance
concerning the Offer.

                    The Information Agent for the Offer is:

                     SHAREHOLDER COMMUNICATIONS CORPORATION
                       17 State Street, New York, NY 10004
                    Tel: (800) 733-8481, Ex. 481 (toll free)

                                       11


                                                   Schedule 13E-4 Exhibit (a)(3)

         GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER
                             ON SUBSTITUTE FORM W-9

SECTION REFERENCES ARE TO THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

                  Purpose of Form. -- A person who is required to file an
information return with the IRS must get your correct taxpayer identification
number (TIN) to report, for example, income paid to you, real estate
transactions, mortgage interest you paid, acquisition or abandonment of secured
property, cancellation of debt, or contributions you made to an IRA.

                  Use Form W-9 to give your correct TIN to the person requesting
it (the requester) and, when applicable, to:

                  1.                Certify the TIN you are giving is correct
                                    (or you are waiting for a number to be
                                    issued),

                  2.                Certify you are not subject to backup
                                    withholding,

                  3.                Claim exemption from backup withholding if
                                    you are an exempt payee.

                  Note: If a requester gives you a form other than a W-9 to
request your TIN, you must use the requester's form if it is substantially
similar to this Form W-9.

                  What is Backup Withholding? -- Persons making certain payments
to you must withhold and pay to the IRS 31% of such payments under certain
conditions. This is called "backup withholding." Payments that may be subject to
backup withholding include interest, dividends, broker and barter exchange
transactions, rents, royalties, nonemployee pay, and certain payments from
fishing boat operators. Real estate transactions are not subject to backup
withholding.

                  If you give the requester your correct TIN, make the proper
certifications, and report all your taxable interest and dividends on your tax
return, payments you receive will not be subject to backup withholding. Payments
you receive will be subject to backup withholding if:

                  1.                You do not furnish your TIN to the
                                    requester, or

                  2.                The IRS tells the requester that you
                                    furnished an incorrect TIN, or

                  3.                The IRS tells you that you are subject to
                                    backup withholding because you did not
                                    report all your interest and dividends on
                                    your tax return (for reportable interest
                                    and dividends only), or

                  4.                You do not certify to the requester that
                                    you are not subject to backup withholding
                                    under 3 above (for reportable interest and
                                    dividend accounts opened after 1983 only),
                                    or

                  5.                You do not certify your TIN when required.
                                    See the Part 3 instructions on page 3 for
                                    details.

                  Certain payees and payments are exempt from backup
withholding. See the Part 2 instructions on page 3 for details.


PENALTIES

                  Failure to Furnish TIN. -- If you fail to furnish Your correct
TIN to a requester, you are subject to a penalty of $50 for each such failure
unless your failure is due to reasonable cause and not to willful neglect.

                  Civil Penalty for False Information With Respect to
Withholding. -- If you make a false statement with no reasonable basis that
results in no backup withholding, you are subject to a $500 penalty.

<PAGE>

                  Criminal Penalty for Falsifying Information. -- Willfully
falsifying certifications or affirmations may subject you to criminal penalties
including fines and/or imprisonment.

                  Misuse of TINS. -- If the requester discloses or uses TINs in
violation of Federal law, the requester may be subject to civil and criminal
penalties.

SPECIFIC INSTRUCTIONS

                  Name. -- If you are an individual, you must generally enter
the name shown on your social security card. However, if you have changed your
last name, for instance, due to marriage, without informing the Social Security
Administration of the name change, enter your first name, the last name shown on
your social security card, and your new last name.

                  If the account is in joint names, list first and then circle
the name of the person or entity whose number you enter in Part 1 of the form.

                  Sole Proprietor. -- You must enter your individual name as
shown on your social security card.

                  Other Entities. -- Enter the business name as shown on
required Federal tax documents. This name should match the name shown on the
charter or other legal document creating the entity.

PART 1 -- TAXPAYER IDENTIFICATION NUMBER

                  You must enter your TIN in the appropriate box. If you are a
resident alien and you do not have and are not eligible to get an SSN, your TIN
is your IRS individual taxpayer identification number (ITIN). Enter it in the
social security number box. If you do not have an ITIN, see How To Get a TIN
below.

                  If you are a sole proprietor and you have an EIN, you may
enter either your SSN or EIN. However, using your EIN may result in unnecessary
notices to the requester.

                  Note: See the chart on pages 4 and 5 for further clarification
of name and TIN combinations.

                  How to Obtain a TIN. -- If you do not have a TIN, apply for
one immediately. To apply for an SSN, get Form SS-5 from your local Social
Security Administration office. Get Form W-7 to apply for an ITIN or Form SS-4
to apply for an EIN. You can get Forms W-7 and SS-4 from the IRS by calling
1-800-TAX-FORM (1-800-829- 3676).

                  If you do not have a TIN, check the box in Part 2 indicating
you are awaiting a TIN, sign and date the form, and give it to the requester.
For interest and dividend payments, and certain payments made with respect to
readily tradable instruments, you will generally have 60 days to get a TIN and
give it to the requester. Other payments are subject to backup withholding.

                  Note: Checking the box marked "Awaiting TIN" means that you
have already applied for a TIN or that you intend to apply for one soon.

PART 2 -- FOR PAYEES EXEMPT FROM BACKUP WITHHOLDING

                  Individuals (including sole proprietors) are not exempt from
backup withholding. Corporations are exempt from backup withholding for certain
payments, such as interest and dividends.

<PAGE>

                  If you are exempt from backup withholding, you should still
complete this form to avoid possible erroneous backup withholding. Enter your
correct TIN in Part 1, check the box indicating you are an exempt payee in
Part 2, and sign and date the form.

                  If you are a nonresident alien or a foreign entity not subject
to backup withholding, give the requester a completed Form W-8, Certificate of
Foreign Status.

PART 3 -- CERTIFICATION

                  For a joint account, only the person whose TIN is shown in
Part 1 should sign (when required).

                  1.                Interest, Dividend, and Barter Exchange
                                    Accounts Opened Before 1984 and Broker
                                    Accounts Considered Active During 1983. You
                                    give your correct TIN, but you do not have
                                    to sign the certification.

                  2.                Interest, Dividend, Broker and Barter
                                    Exchange Accounts Opened After 1983 and
                                    Broker Accounts Considered Inactive During
                                    1983. You must sign the certification or
                                    backup withholding will apply. If you are
                                    subject to backup withholding and you are
                                    merely providing your correct TIN to the
                                    requester, you must cross out item 2 in the
                                    certification before signing the form.

                  3.                Real Estate Transactions. You must sign the
                                    certification. You may cross out item 2 of
                                    the certification.

                  4.                Other Payments. You must give your correct
                                    TIN, but you do not have to sign the
                                    certification unless you have been notified
                                    that you have previously given an incorrect
                                    TIN. "Other payments" include payments made
                                    in the course of the requester's trade or
                                    business for rents, royalties, goods (other
                                    than bills for merchandise), medical and
                                    health care services (including payments to
                                    corporations), payments to a nonemployee for
                                    services (including attorney and accounting
                                    fees), and payments to certain fishing boat
                                    crew members.

                  5.                Mortgage Interest Paid by You, Acquisition
                                    or Abandonment of Secured Property,
                                    Cancellation of Debt, or IRA Contributions.
                                    You must give your correct TIN, but you do
                                    not have to sign the certification.

PRIVACY ACT NOTICE

                  Section 6109 of the Internal Revenue Code requires you to give
your correct TIN to persons who must file information returns with the IRS to
report interest, dividends, and certain other income paid to you, mortgage
interest you paid, the acquisition or abandonment of secured property,
cancellation of debt, or contributions you made to an IRA. The IRS uses the
numbers for identification purposes and to help verify the accuracy of your tax
return. The IRS may also provide this information to the Department of Justice
for civil and criminal litigation and to cities, states, and the District of
Columbia to carry out their tax laws.

                  You must provide your TIN whether or not you are required to
file a tax return. Payers must generally withhold 31% of taxable interest,
dividend, and certain other payments to a payee who does not give a TIN to a
payer. Certain penalties may also apply.

<PAGE>

NAME AND NUMBER TO GIVE THE REQUESTER

<TABLE>
<CAPTION>
For this type of account:                                                Give name and SSN of:
<S>                                                                      <C>
1.          Individual                                                   The individual

2.          Two or more individuals joint account)                       The actual owner of the account or, if combined
                                                                         funds, the first individual on the account(l)

3.          Custodian account of a minor (Uniform Gift                   The minor(2)
            to Minors Act)

4.          a.    The usual revocable savings trust                      The grantor-trustee
                  (grantor is also trustee)

            b.    So-called trust account that is not a                  The actual owner(l)
                  legal or valid trust under state law

5.          Sole proprietorship                                          The owner(3)

For this type of account:                                                Give name and EIN of:

6.          Sole proprietorship                                          The owner(3)

7.          A valid trust, estate, or pension trust                      The legal entity(4)

8.          Corporate                                                    The corporation

9.          Association, club, religious, charitable,                    The organization
            educational, or other tax-exempt organization

10.         Partnership                                                  The partnership

11.         A broker or registered nominee                               The broker or nominee

12.         Account with the Department of Agriculture in                The public entity
            the name of a public entity (such as a state or local
            government, school district or prison) that receives
            agricultural program payments
</TABLE>

                  1.     List first and circle the name of the person whose
                         number you furnish. If only one person on a joint
                         account has an SSN, that person's number must be
                         furnished.

                  2.     Circle the minor's name and furnish the minor's SSN.

                  3.     You must show your individual name, but you
                         may also enter your business or "doing
                         business as" name. You may use either your
                         SSN or EIN (if you have one).

                  4.     List first and circle the name of the legal
                         trust, estate, or pension trust. (Do not
                         furnish the TIN of the personal
                         representative or trustee unless the legal
                         entity itself is not designated in the
                         account title.)

                  Note: If no name is circled when more than one name listed,
the number will be considered to be that of the first name listed.


                                                   Schedule 13E-4 Exhibit (a)(4)

[LOGO]

                                                                   July 16, 1997

Dear Stockholder:

         BankUnited Financial Corporation is offering to purchase any and all of
its outstanding shares of 9% Noncumulative Perpetual Preferred Stock (the
"Shares"), at a price of $10.25 per Share.

         All of the Shares that are properly tendered (and are not withdrawn)
will, subject to the terms and conditions set forth in the enclosed Offer to
Purchase, be purchased at that purchase price, net to the selling stockholder in
cash.

         The Company is making the offer because it believes that, given the
current market price of the Shares and the opportunity for the Company to
replace the Shares with indebtedness, in the form of trust subsidiary
borrowings, that has a lower after-tax cost, the purchase of the Shares pursuant
to the offer is economically attractive to the Company. The offer gives holders
of Shares the opportunity to sell their Shares at a premium over the redemption
price of the Shares (which redemption is permitted after September 30, 1998),
and without the usual transaction costs associated with a market sale.

         You should be advised that the Company's purchase of Shares will reduce
the number of holders of Shares and the number of Shares that might otherwise
trade publicly, and depending on the number of Shares so purchased, could
adversely affect the liquidity and market value of the remaining Shares held by
the public or result in the Shares no longer being eligible for listing on the
NASDAQ NMS.

         The offer is explained in detail in the enclosed Offer to Purchase and
Letter of Transmittal. If you want to tender your Shares, the instructions on
how to do so are also explained in detail in the enclosed materials. I encourage
you to read these materials carefully before making any decision with respect to
the offer. If you do not wish to participate in the offer, you do not need to
take any action.

                            Very truly yours,

                            /s/ Alfred R. Camner

                            ____________________________________________________
                            Chairman of the Board, President and Chief Executive
                            Officer


                                                   Schedule 13E-4 Exhibit (a)(5)

                        BANKUNITED FINANCIAL CORPORATION
                          NOTICE OF GUARANTEED DELIVERY
             OF SHARES OF 9% NONCUMULATIVE PERPETUAL PREFERRED STOCK

         This form, or a form substantially equivalent to this form, must be
used to accept the Offer (as defined below) if certificates for the shares of 9%
Noncumulative Perpetual Preferred Stock of BankUnited Financial Corporation are
not immediately available, if the procedure for book-entry transfer cannot be
completed on a timely basis, or if time will not permit all other documents
required by the Letter of Transmittal to be delivered to the Depositary on or
prior to the Expiration Date (as defined in Section 5 of the Offer to Purchase
defined below). Such form may be delivered by hand or transmitted by mail, or
(for Eligible Institutions only) by facsimile transmission, to the Depositary.
See Section 6 of the Offer to Purchase. THE ELIGIBLE INSTITUTION WHICH COMPLETES
THIS FORM MUST COMMUNICATE THE GUARANTEE TO THE DEPOSITARY AND MUST DELIVER THE
LETTER OF TRANSMITTAL AND CERTIFICATES FOR SHARES TO THE DEPOSITARY WITHIN THE
TIME SHOWN HEREIN. FAILURE TO DO SO COULD RESULT IN A FINANCIAL LOSS TO SUCH
ELIGIBLE INSTITUTION

             To: American Stock Transfer & Trust Company, Depositary

<TABLE>
<CAPTION>
<S>                           <C>                             <C>
         By Mail:             By Facsimile Transmission:      By Hand or Overnight Courier
     40 Wall Street                 (718) 234-5001                   40 Wall Street
New York, NY  10005                                                New York,  NY  10005
</TABLE>

                              Confirm by Telephone:
                                 (212) 936-5100

         DELIVERY OF THIS INSTRUMENT TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE
OR TRANSMISSION OF INSTRUCTIONS VIA A FACSIMILE NUMBER OTHER THAN THE ONE LISTED
ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

         THIS FORM IS NOT TO BE USED TO GUARANTEE SIGNATURES. IF A SIGNATURE ON
A LETTER OF TRANSMITTAL IS REQUIRED TO BE GUARANTEED BY AN ELIGIBLE INSTITUTION
UNDER THE INSTRUCTIONS THERETO, SUCH SIGNATURE GUARANTEE MUST APPEAR IN THE
APPLICABLE SPACE PROVIDED IN THE SIGNATURE BOX ON THE LETTER OF TRANSMITTAL.

<PAGE>

Ladies and Gentlemen:

         The undersigned hereby tenders to BankUnited Financial Corporation, a
Florida corporation (the "Company"), upon the terms and subject to the
conditions set forth in the Offer to Purchase, dated July 16, 1997 (the "Offer
to Purchase"), and the related Letter of Transmittal (which together constitute
the "Offer"), receipt of which is hereby acknowledged, the number of shares of
9% Noncumulative Perpetual Preferred Stock, par value $.01 per share,
liquidation preference $10.00 per share (the "Shares"), of the Company listed
below, pursuant to the guaranteed delivery procedure set forth in Section 6 of
the Offer to Purchase.

<TABLE>
<CAPTION>
<S>                                   <C>
                     Number of Shares:______________________

Certificate Nos.: (if available)      Name(s) of Record Holder(s)(Please Print):
____________________________________  _________________________________________

____________________________________  _________________________________________
                                      Address:
                                      _________________________________________
If Shares will be tendered by
book-entry transfer:

Account No.______________________ at
The Depository Trust Company          Area Code and Telephone Number:

                                      _________________________________________

                                      Taxpayer Identification (Social Security) No.:
                                      _________________________________________

Dated:______________________, 1997    Signature(s)_____________________________

                                      _________________________________________
</TABLE>

                                    GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)

         The undersigned, a firm that is a member of a registered national
securities exchange or the National Association of Securities Dealers, Inc. or a
commercial bank or trust company having an office or correspondent in the United
States, guarantees (a) that the above-named person(s) has a net long position in
the Shares being tendered within the meaning of Rule 14e-4 promulgated under the
Securities Exchange Act of 1934, as amended, (b) that such tender of Shares
complies with Rule 14e-4 and (c) delivery to the Depositary at its address set
forth above certificate(s) for the Shares tendered hereby, in proper form for
transfer, or a confirmation of the book-entry transfer of the Shares tendered
hereby into the Depositary's account at The Depository Trust Company in each
case together with a properly completed and duly executed Letter(s) of
Transmittal (or facsimile(s) thereof), with any required signature guarantee(s)
and any other required documents, all within three business days after the date
hereof

Name of Firm:___________________  Authorized Signature_________________________

Address:________________________  Name:________________________________________

________________________________  Title:_______________________________________
City, State, Zip Code
________________________________  Dated:__________________________________, 1997
Area Code and Telephone Number

                 DO NOT SEND STOCK CERTIFICATES WITH THIS FORM.
                    YOUR STOCK CERTIFICATES MUST BE SENT WITH
                           THE LETTER OF TRANSMITTAL.



                                                   Schedule 13E-4 Exhibit (a)(6)

                    BANKUNITED FINANCIAL CORPORATION OFFERS
          TO REPURCHASE ITS 9% NONCUMULATIVE PERPETUAL PREFERRED STOCK

CORAL GABLES, FLA. July 16, 1997 -- Alfred R. Camner, Chairman of the Board and
Chief Executive Officer of BankUnited Financial Corporation, Coral Gables,
Florida, the holding company of BankUnited, FSB, announced today that the
Company has offered to purchase any and all of its outstanding shares of 9%
Noncumulative Preferred Stock at a price of $10.25 per share.

The stock is listed on the NASDAQ National Market System under the symbol
"BKUNO." BankUnited currently reports 1,150,000 shares outstanding.

"The Company is making the offer because management believes that given the
current market price, purchase of the shares is very economically attractive
from a tax perspective," Camner stated. "At the same time, we are offering
shareholders the opportunity to sell their shares at a premium over the future
redemption price, and without the usual transaction costs associated with a
market sale."

Camner also said, "Once this offer expires on August 15, the liquidity and
market value of the remaining shares which are not tendered may be adversely
affected. Particularly since we anticipate that the shares will no longer be
eligible for listing on the NASDAQ, the marketability of the stock could
decrease accordingly."

BankUnited Financial is a Florida corporation that currently has fourteen branch
offices in Dade, Broward and Palm Beach counties, Florida. At June 30, 1997, the
Company had assets of $1.8 billion, deposits of $1.1 billion and shareholders'
equity of $101 million.

BankUnited Financial Corporation trades on the Nasdaq National Market. Its
common stock trades under the symbol BKUNA, and its preferred stock trade under
the symbols, BKUNP, BKUNO, BKUNN and BKONZ.

CONTACT:        Samuel Milne, CFO, BankUnited, (305) 569-2000
Distributed by: Boardroom Communications, (954) 321-6334
Contact:        Linda Greck or Julie Silver


                                                   Schedule 13E-4 Exhibit (g)(1)

                       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>

                               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 


                               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. 

                               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. 

                               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)       --           --           --          --                --

                               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) 

                               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. 


                               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) 

                               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. 

                               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. 

                               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 

                               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 

                               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." 

                               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. 


                               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. 


                               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>

                               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. 

                               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 


                               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. 

                               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>

                               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. 

                               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. 


                               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. 

                               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. 

                               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. 


                               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. 


                               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. 


                               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>

                               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 

                               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. 


                               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. 

                               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. 

                               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>

                               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>

                               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. 


                               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>

                               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. 


                               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>

                               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>
    
                               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. 


                               91           


                                                  Schedule 13E-4 Exhibit (g))(2)

<TABLE>
<CAPTION>
                         PART I - FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                               March  31,              September  30,
                                                                                 1997                      1996
- -------------------------------------------------------------------------------------------------------------------
                                                                              (Unaudited)
                                                                         (Dollars in thousands, except per share amounts)
<S>                                                                            <C>                      <C>

ASSETS
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.

                                        3


<PAGE>
<TABLE>
<CAPTION>

                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                                                                    THREE MONTHS ENDED MARCH 31,
                                                                                                         1997       1996
                                                                                           (In thousands, except earnings per share)
<S>                                                                                                  <C>       <C>

Interest income:

 Interest and fees on loans                                                                          $ 21,062   $  9,432
 Interest on mortgage-backed securities                                                                 1,551        898
 Interest on short-term investments                                                                       667        846
 Interest and dividends on long-term investments
  and other earning assets                                                                                925        826
                                                                                                     --------   --------
   Total interest income                                                                               24,205     12,002
                                                                                                     --------   --------

Interest expense:

 Interest on deposits                                                                                  11,887      4,809
 Interest on borrowings                                                                                 2,967      3,435
                                                                                                     --------   --------
   Total interest expense                                                                              14,854      8,244
                                                                                                     --------   --------

   Net interest income before provision for loan losses                                                 9,351      3,758
   Provision for loan losses                                                                              165       --
                                                                                                     --------   --------

   Net interest income after provision for loan losses                                                  9,186      3,758
                                                                                                     --------   --------

Non-interest income:

 Service fees, net                                                                                        874        130
 Other                                                                                                    127         (1)
                                                                                                     --------   --------
   Total non-interest income                                                                            1,001        129
                                                                                                     --------   --------
Non-interest expenses:
   Employee compensation and benefits                                                                   2,521      1,056
   Occupancy and equipment                                                                                729        423
   Insurance                                                                                              110        243
   Professional fees - legal and accounting                                                               320        231
   Preferred dividends of Trust Subsidiary                                                              1,327       --
   Other operating expenses                                                                             2,094        811
                                                                                                     --------   --------
        Total non-interest expenses                                                                     7,101      2,764
                                                                                                     --------   --------

   Income before income taxes and preferred stock dividends                                             3,086      1,123
Income taxes                                                                                            1,243        430
                                                                                                     --------   --------
   Net income before preferred stock dividends                                                          1,843        693
Preferred stock dividends of the Company                                                                  777        536
                                                                                                     --------   --------
   Net income after preferred stock dividends                                                        $  1,066   $    157
                                                                                                     ========   ========

Earnings Per Share

   Primary                                                                                           $   0.12   $   0.04
                                                                                                     ========   ========
   Fully-diluted                                                                                     $   0.12   $   0.04
                                                                                                     ========   ========

Weighted average number of common share equivalents assumed outstanding during
 the period:
 Primary                                                                                                8,869      3,676
                                                                                                     ========   ========
 Fully diluted                                                                                          8,901      3,717
                                                                                                     ========   ========
</TABLE>

SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                         4

<PAGE>
<TABLE>
<CAPTION>

                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)

                                                                      SIX MONTHS ENDED MARCH 31,
                                                                           1997       1996
                                                               (In thousands, except earnings per share)
<S>                                                                    <C>        <C>
Interest income:
 Interest and fees on loans                                            $ 37,678   $ 18,198
 Interest on mortgage-backed securities                                   2,860      1,787
 Interest on short-term investments                                       1,134      1,449
 Interest and dividends on long-term investments
  and other earning assets                                                2,024      1,892
                                                                       --------   --------
   Total interest income                                                 43,696     23,326
                                                                       --------   --------
Interest expense:
 Interest on deposits                                                    20,769      9,032
 Interest on borrowings                                                   6,472      6,998
                                                                       --------   --------
   Total interest expense                                                27,241     16,030
                                                                       --------   --------

   Net interest income before provision (credit) for loan losses         16,455      7,296
   Provision (credit) for loan losses                                       415       (300)
                                                                       --------   --------

   Net interest income after provision (credit) for loan losses          16,040      7,596
                                                                       --------   --------

Non-interest income:
 Service fees, net                                                        1,449        281
 Other                                                                      152          6
                                                                       --------   --------
   Total non-interest income                                              1,601        287
                                                                       --------   --------

Non-interest expenses:
   Employee compensation and benefits                                     4,436      2,023
   Occupancy and equipment                                                1,615        786
   Insurance                                                                471        469
   Professional fees - legal and accounting                                 542        477
   Preferred dividends of Trust Subsidiary                                1,355       --
   Other operating expenses                                               3,515      1,537
                                                                       --------   --------
        Total non-interest expenses                                      11,934      5,292
                                                                       --------   --------

   Income before income taxes and preferred stock dividends               5,707      2,591
Income taxes                                                              2,265        987
                                                                       --------   --------
   Net income before preferred stock dividends                            3,442      1,604
Preferred stock dividends of the Company                                  1,449      1,072
                                                                       --------   --------
   Net income after preferred stock dividends                          $  1,993   $    532
                                                                       ========   ========

Earnings Per Share
   Primary                                                             $   0.25   $   0.18
                                                                       ========   ========
   Fully-diluted                                                       $   0.25   $   0.18
                                                                       ========   ========
Weighted average number of common share equivalents
 assumed outstanding during the period:
 Primary                                                                  7,952      3,022
                                                                       ========   ========
 Fully diluted                                                            8,674      3,035
                                                                       ========   ========

</TABLE>

SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                         5


<PAGE>
<TABLE>
<CAPTION>

                BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)

                                                                                  SIX MONTHS ENDED MARCH 31,
                                                                               1997                       1996
                                                                                    (Dollars in thousands)
<S>                                                                           <C>                        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

 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 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
                                                                              =======                  ========
</TABLE>

SEE CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                        6
<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.

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 formed 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 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. 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.

                                        7

<PAGE>

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>

                                        8

<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.

ITEM 2.             MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                    AND RESULTS OF OPERATIONS

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.

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

ASSETS

Total assets increased by $626 million, or 76.0%, from $824 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

                                        9


                                                   Schedule 13E-4 Exhibit (g)(3)

               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





                                      56
<PAGE> 

<TABLE>
<CAPTION>
SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA AND SUBSIDIARIES
Consolidated Statements of Financial Condition                                              June 30,         
                                                                                ------------------------------
                                                                                   1996               1995
                                                                                ----------         -----------

<S>                                                                             <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.


                                      57
<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. 





                                      58
<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.





                                      59
<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.





                                      60
<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.





                                      61
<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.





                                      62
<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





                                      63 
<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





                                      64
<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.





                                      65
<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





                                      66
<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>





                                      67
<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.





                                      68
<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>





                                      69
<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.





                                      70
<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.





                                      71  
<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>





                                      72
<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>





                                      73  
<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>





                                      74
<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.





                                      75
<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:





                                      76
<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.





                                      77  
<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):





                                      78  
<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>





                                      79  
<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>


                                      80
<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>





                                      81
<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>


                                      82
<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.


                                      83


<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.





                                      84
<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.                                             



                                      85


                                                   Schedule 13E-4 Exhibit (g)(4)

                   SUNCOAST SAVINGS AND LOAN ASSOCIATION, FSA

                                    FORM 10-Q

                                      INDEX

DESCRIPTION 
                                                                           PAGE
Part I.   FINANCIAL INFORMATION                                            ----

Item 1.   Financial Statements:

            1.    Consolidated Statements of Financial
                  Condition as of September 30, 1996 (Unaudited)
                  and June 30, 1996                                          3

            2.    Consolidated Statements of Operations [Unaudited),
                  Three months ended September 30,1996
                  and 1995                                                   4

            3.    Consolidated Statements of Cash Flow (Unaudited),
                  Three months ended September 30,1996 and 1995              5

            4.    Notes to Unaudited Consolidated Financial
                  Statements                                               6-7

Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations                   8-20

Part II.  OTHER INFORMATION                                                 21

SIGNATURE PAGE                                                              22




<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.


                                        3
<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.

                                       4
<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.

                                       5
<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

                                       6
<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.

                                       7


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission