BankAtlantic Bancorp Announces Record Operating Earnings for the First Quarter, 2002

Operating Earnings (Before Merger Related Charges) Increase 69% to $13.3 million

Press Release: BankAtlantic Bancorp, Inc.
May 2, 2002
FORT LAUDERDALE, FL -- BankAtlantic Bancorp, Inc. (NYSE: BBX) yesterday announced record operating earnings of $13.3 million for the first quarter of 2002, an increase of 69% compared to $7.9 million earned in the corresponding period in 2001. On a per share basis, operating earnings were $0.21, up from $0.18 in the first quarter, 2001. Net income for the current quarter was $12.6 million, compared to $8.0 million in the first quarter, 2001. BankAtlantic Bancorp is the parent company of BankAtlantic, Levitt Companies and Ryan, Beck & Co.

                           First Quarter Highlights
                     (As Compared to First Quarter, 2001)

    BankAtlantic Bancorp  (consolidated)
  *  Operating earnings of $13.3 million vs. $7.9 million, an increase of 69%.
  *  Operating EPS (diluted) of $0.21 vs. $0.18, up 17%.
  *  Operating return on average tangible assets of 1.15%.
  *  Operating return on average tangible equity of 13.92%.
  *  Non-interest income of $37.9 million vs. $24.7 million, up 53%.
  *  Average tangible equity to average tangible assets rose to 8.24%, from
     4.31%.
  *  Total shareholders' equity of $443 million vs. $264 million.

    BankAtlantic
  *  Successful acquisition and conversion of the former Community Savings
     into BankAtlantic.
  *  Community adds approximately $900 million in assets, $640 million in
     deposits, $625 million in loans, and 21 new offices to BankAtlantic.
  *  Introduction of "Florida's Most Convenient Bank" initiative, including
     seven day branch banking, extended weekday hours, and live 24/7 call
     center.
  *  Increased penetration of lower-cost demand, savings and other transaction
     deposits in funding base, rising from 48% to 54% of deposits.
  *  Operating Return on Average Assets of 0.88%.
  *  Operating Return on Average Equity of 10.20%.

    Levitt Companies
  *  Assets of $213 million vs. $168 million, up 27%.
  *  Net revenues of $12.7 million vs. $7.2 million, up 76%.
  *  Plans to open four new residential developments in the second quarter.
  *  Investment of 40% in Bluegreen Corporation, NYSE listed company.
  *  Return on equity of 21.72%.

    Ryan Beck & Co.
  *  Revenues of $14.3 million vs. $9.7 million, up 47%.
  *  Third consecutive profitable quarter following losses in first half of
     2001.
  *  Assets of Gruntal & Co. acquired in late April 2002.  Assets in customers
     accounts increase by $14.4 billion; 500 Investment Counselors added to
     Ryan Beck.
  *  GMS Group, a municipal finance specialty firm, included in the Gruntal
     transaction, adds 80 Investment Counselors to the Capital Markets unit of
     Ryan, Beck.
  *  Return on Equity of 2.48%.

                      Executive Commentary on Operations



Chairman and Chief Executive Officer Alan B. Levan commented, _Our first quarter was marked by several major events, each of which offers significant promise:

  *  "On March 22, we completed the acquisition of Community Savings.  That
     same weekend, we seamlessly converted its systems to ours, and opened for
     business on March 25 with 21 additional offices, approximately
     $640 million in new deposits, and a 41% increase in customer accounts.
     We are delighted in every way with the manner in which this acquisition
     has proceeded, including the outstanding efforts of both our and
     Community's staffs.  Both worked as a team to integrate Community into
     BankAtlantic -- enabling us to offer an outstanding array of banking
     services to the Community customer base from the very onset.  In this
     acquisition, we also added 172 new associates with a demonstrated
     commitment to their customers and to their new company.

  *  "Our "High Performance Checking" account-attraction strategy continued
     to be successful.  We have increased the proportion of our deposit
     funding represented by lower-cost demand, savings, and transaction
     deposits to 54% compared to 48% at this time last year.  We are delighted
     with our progress in this arena, and expect continued success in coming
     quarters.

  *  "As the quarter closed, we introduced our "Florida's Most Convenient
     Bank" program, seeking to brand our bank as offering the most convenient
     package of services, locations and availability in our market.  As part
     of this program, each retail branch will be open seven days a week to
     better serve our customers.  We feel it is prudent for us to offer this
     service level so that we can establish BankAtlantic as the leader in
     convenience and service for our present -- and our new -- customers.

  *  "Both of our non-banking subsidiaries recently made major moves:

       *  "On April 26, Ryan, Beck acquired certain assets of Gruntal &
           Co., which will add as many as 500 investment consultants and
           $14.4 billion in customers' portfolio assets to its base.  This
           more than triples Ryan, Beck's distribution network, expands its
           geographic coverage on the east coast, and provides significant new
           presence in the mid-west and west coast.  In addition, the
           acquisition adds the GMS Group, with 80 investment consultants
           focusing on tax-exempt securities, to Ryan, Beck's capital markets
           organization.

          "This transaction will provide Ryan, Beck with a much larger
           platform for the distribution of issuers' securities to the
           investing public through both retail and institutional channels.

          "Above all, Ryan, Beck intends to retain the personalized service
           for which it is known, as it grows into a significant regional firm
           having broad distribution powers combined with the service and
           expertise of a boutique firm.

       *  "Levitt Companies announced its acquisition of 40% of Bluegreen
           Corporation, a New York Stock Exchange-listed (BXG) company engaged
           in the acquisition, development, marketing and sale of drive-to
           vacation resorts, golf communities and residential land.
           For the first nine months of its fiscal 2002-year, Bluegreen
           reported total operating revenues of approximately $220 million and
           net income of approximately $10.7 million on sales of 11,588
           timeshare interests and 1,092 home sites.

                              Financial Summary



Operating Net Income

For the quarter ended March 31, 2002, the Company's operating net income, defined as net income in accordance with generally accepted accounting principles, adjusted for goodwill amortization and non-recurring items, was $13.3 million compared to $7.9 million in the first quarter of 2001, an increase of 69%. On a per diluted share basis, operating net income was $0.21 for the first quarter 2002 compared to $0.18 for the first quarter 2001, an increase of 17%.

On an operating basis, the Company's annualized return on average tangible assets and return on average tangible stockholders' equity were 1.15% and 13.92%, respectively, for the first quarter of 2002. These compared with 2001 first quarter returns of 0.68% and 15.78%, respectively.

During the first quarter of 2002, the Company reported non-recurring expenses of $687,000, net of tax, consisting of conversion and integration costs associated with the March 22, 2002 acquisition of Community Savings Bancshares, Inc. In the first quarter of 2001 the Company reported a non-cash expense for amortization of goodwill of $1.025 million, net of tax. As a result of an accounting change that became effective January 1, 2002, the Company did not report any amortization of goodwill during the first quarter of 2002. During the first quarter of 2001, the Company reported the cumulative effect of a change in accounting principle of $1.138 million, net of tax, relating to derivative instruments.

GAAP Net Income

For the quarter ended March 31, 2002, the Company's net income in accordance with generally accepted accounting principles (GAAP) was $12.6 million compared to $8.0 million for the comparable period of 2001, an increase of 58%. GAAP net income per diluted share was $0.20 and $0.18 for the first quarter of 2002 and 2001, respectively.

Net Interest Income (banking operations)

The Net Interest Margin (NIM) for banking operations for the quarter was 3.36%, a decline of eight basis points from the NIM in the corresponding quarter of 2001. The net interest margin has recently been impacted by lower interest rates and the associated prepayment of loans. This resulted in the accelerated amortization of premiums that the Company has paid in connection with purchases of both loans and investments.

Non-Interest Income and Expense

Non-interest income totaled $37.9 million for the first quarter of 2002, an increase of 53% over the total of $24.7 million reported for the first quarter of 2001. Strong increases were reported in deposit account service charges as part of customer growth following recent marketing initiatives. Broker/dealer revenues from Ryan, Beck and Co. also increased substantially, rising 47% from $8.9 million in the first quarter of 2001 to $13.0 million for the same period of 2002. Additionally, net revenue from sales of real estate and other joint ventures, primarily at the Levitt Companies, was $12.0 million for the first quarter of 2002 vs. $5.9 million for the first quarter of 2001, an increase of approximately 102%.

The ratio of non-interest income to total net interest income and non-interest income rose significantly to 54% on a consolidated basis for the quarter, compared to 43% in the corresponding period of 2001. Within BankAtlantic on a stand-alone basis, this ratio improved from 19% to 21%.

Non-interest expense increased from $43.2 million in the first quarter, 2001 to $48.8 million for the current quarter. Included in the expenses for the current quarter are non-recurring acquisition related and conversion expenses of $1.1 million. Included in the expense for the first quarter of 2001 was a non-cash charge for amortization of goodwill of $1.025 million. Total employee compensation and benefits for the quarter also increased significantly over the corresponding quarter of 2001, reflecting higher commissions paid to the brokers of Ryan, Beck directly related to revenue production, and higher staffing levels and general salary increases throughout the Company.

Loan Activity

Average loans outstanding for the first quarter of 2002 were $2.9 billion, slightly down from the comparable quarter of 2001. Although the Company experienced strong growth in commercial real estate and home equity loans, the increases in these portfolios were offset by a continued run-off in the syndications, leasing, small business and indirect lending areas, which were discontinued or curtailed activities, and by a decision to slow purchasing activity in residential loans because of less attractive available spreads. Loans in the discontinued or curtailed portfolios declined to $117.6 million at quarter-end from $261.4 million at March 31, 2001. This decline was principally associated with the continued run-off of loans in these areas, and secondarily from charge-offs.

At quarter-end, the loan portfolio totaled $3.5 billion, up from $2.9 billion at this point last year. This increase was primarily the result of the Community Savings acquisition, which added approximately $625 million in loans, principally in residential mortgages.

Provision for Loan Losses

The provision for loan losses in the first quarter of 2002 was $2.6 million vs. $2.8 million in the first quarter of 2001 and $2.9 million for the fourth quarter of 2001. Annualized net charge-offs to average loans were 1.32%, 0.35% and 0.35% for these respective periods. Included in charge-offs for the first quarter of 2002 was an $8 million partial charge-off of a syndication loan to a company in the commercial aviation repair parts and maintenance industry for which a specific reserve had been established in late 2001. Excluding this one loan, net charge-offs were an annualized rate of 0.21% of average loans.

Non-Performing Loans and Assets

Non-performing assets totaled $54.9 million at March 31, 2002, representing 1.49% of total loans and other assets. This compares to $27.2 million, or 0.88% of total loans and other assets, at March 31, 2001 and $42.9 million, or 1.45% of total loans and other assets, at December 31, 2001. The increase in non-performing assets during the quarter was primarily attributable to a $17 million loan secured by a hotel property in Orlando, and secondarily to the acquisition of Community Savings. We believe the hotel loan is well secured and no loss is anticipated on this loan. The ending allowance for loan losses was $48.9 million and $47.1 million at March 31, 2002 and 2001, representing 1.38% and 1.59% of total loans, respectively.

Attached are financial summaries for the quarter, and summaries of the operations of each of the three major subsidiaries of the Company.

About BankAtlantic Bancorp:

BankAtlantic Bancorp (NYSE: BBX) is a diversified financial services holding company and the parent company of BankAtlantic, Levitt Companies, and Ryan, Beck & Co., LLC. Through these subsidiaries, BankAtlantic Bancorp provides a full line of products and services encompassing consumer and commercial banking, brokerage and investment banking, and real estate development.

        BankAtlantic, "Florida's Most Convenient Bank," provides a
    comprehensive offering of banking services and products via its broad
    network of community branches throughout Florida and its online banking
    division -- BankAtlantic.com.
    Seven-Day Branch Banking- Monday through Sunday.  Saturday lobby hours are
    8:30 A.M._3:00 P.M., and drive-thru hours are 7:30 A.M._6:00 P.M.  Sunday
    lobby hours are 11:00 A.M.-4:00 P.M., and drive-thru hours are 11:00 A.M.-
    4:00 P.M.
    Extended lobby hours are 8:30 A.M.-5:00 P.M., Monday through Wednesday,
    and 8:30 A.M.- 8:00 P.M., Thursday and Friday.  Extended drive-thru hours
    are 7:30 A.M.-8:00 P.M., Monday through Wednesday, and 7:30 A.M.-8:00
    P.M., Thursday and Friday.

        BankAtlantic is one of the largest financial institutions
    headquartered in the State of Florida.

        Levitt Companies is the parent company of Levitt and Sons, Core
    Communities and Levitt Commercial.

        Levitt and Sons, America's oldest homebuilder and first to build
    planned suburban communities, currently develops single-family homes in
    its active adult residential developments throughout Florida.

        Core Communities develops master-planned communities in Florida,
    including its original and best known, St. Lucie West _- a 4,600-acre
    community with 4,000 built and occupied homes, 150 businesses employing
    5,000 people and a university campus.  New master-planned developments
    include Westchester, now under development on Florida's Treasure Coast in
    St. Lucie County, featuring 5,600 residences, a commercial town center and
    the area's first world-class corporate park.  Live Oak Preserve is a
    1,285-acre master-planned, gated community under development in the
    rapidly growing Tampa Bay Region.

        Levitt Commercial specializes in development, re-development, and
    joint venture opportunities in industrial and retail properties.

        Levitt Companies recently acquired a 40% ownership interest in
    Bluegreen Corporation (NYSE: BXG - news), which engages in the acquisition,
    development, marketing and sale of drive-to vacation resorts, golf
    communities and residential land.  The Company's resorts are located in a
    variety of popular vacation destinations including Orlando, Florida; the
    Smoky Mountains of Tennessee; Myrtle Beach, South Carolina; Charleston,
    South Carolina; Branson, Missouri; Wisconsin Dells, Wisconsin;
    Gordonsville, Virginia; Ridgedale, Missouri; Surfside, Florida; and Aruba,
    while its land operations are predominantly located in the Southeastern
    and Southwestern United States.

        Ryan, Beck & Co., LLC is a full-service broker dealer engaging in
    underwriting, market making, distribution, and trading of equity and debt
    securities.  The firm also provides money management services, general
    securities brokerage, including financial planning for the individual
    investor, consulting and financial advisory services to financial
    institutions and middle market companies.  Ryan, Beck & Co. also provides
    independent research in the financial institutions, energy, healthcare,
    technology, and consumer product industries.  The firm's money management
    subsidiary, Cumberland Advisors, Inc., supervises approximately
    $500 million in assets for individuals, institutions, retirement plans,
    governmental entities and cash management portfolios.

        Ryan, Beck & Co. recently acquired certain assets and related entities
    from Gruntal & Co., LLC, including the acquisition of GMS Group, LLC.  The
    combined firm now has in excess of 600 retail account executives located
    in 34 offices nationwide, with nearly $19 billion in client assets.

     For further information, please visit our websites:
     http://www.BankAtlantic.com
     http://www.RyanBeck.com            http://www.Cumber.com
     http://www.LevittandSons.com       http://www.CoreCommunities.com
     http://www.LevittCommercial.com    http://www.StLucieWest.com

Online banking products and services can be accessed directly through http://www.BankAtlantic.com.
To receive future news releases or announcements directly via email, please access the e-News banner on the Investor Relations page at http://www.BankAtlantic.com.

     BankAtlantic Bancorp Contact Info:
     Investor Relations: Leo Hinkley, Tel: (954) 760-5317,
     Fax: (954) 760-5415, or InvestorRelations@BankAtlantic.com.

     Corporate Communications and Media Relations: Sharon Lyn,
     Tel: (954) 760-5402 or CorpComm@BankAtlantic.com
     Public Relations for BankAtlantic: Boardroom Communications,
     Tel: (954) 370-8999, Julie Silver: jsilver@boardroompr.com,
     Alison Steinberg: alison@boardroompr.com.


                          Forward-Looking Statements

Except for historical information contained herein, the matters discussed in this press release contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), that involve substantial risks and uncertainties. When used in this press release and in the documents incorporated by reference herein, the words "anticipate," "believe," "estimate," "may," "intend," "expect" and similar expressions identify certain of such forward-looking statements. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements contained herein. These forward-looking statements are based largely on the expectations of BankAtlantic Bancorp, Inc. ("the Company") and are subject to a number of risks and uncertainties that are subject to change based on factors which are, in many instances, beyond the Company's control. These include, but are not limited to, the risks and uncertainties associated with: the impact of economic, competitive and other factors affecting the Company and its operations, markets, products and services; credit risks and the related sufficiency of the allowance for loan losses; the effects of, and changes in, trade, monetary and fiscal policies and laws, including but not limited to interest rate policies of the Board of Governors of the Federal Reserve System; adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) and the impact of such conditions on our activities; the impact of changes in financial services' laws and regulations (including laws concerning taxes, banking, securities and insurance); technological changes; the impact of changes in accounting policies by the Securities and Exchange Commission; and with respect to the operations of Levitt Companies ("Levitt") and its real estate subsidiaries: the market for real estate generally and in the areas where Levitt has developments, the availability and price of land suitable for development, materials prices, labor costs, interest rates, environmental factors and governmental regulations; and the Company's success at managing the risks involved in the foregoing. Further, this press release contains forward-looking statements with respect to the acquisition of Community Savings, the acquisition of an interest in Bluegreen Corporation, and the acquisition of certain assets and assumption of certain liabilities of Gruntal & Co., each of which are subject to risks and uncertainties, including the risk that the future financial and operating performance of these acquisitions will not be as advantageous as expected. In addition to the risks and factors identified above, reference is also made to other risks and factors detailed in reports filed by the Company with the Securities and Exchange Commission ("SEC"). The Company cautions that the foregoing factors are not exclusive.

                 BankAtlantic Bancorp, Inc. and Subsidiaries
                Summary of Selected Financial Data (unaudited)

   (in thousands except share data and ratios)
                                              For the three months ended
                                            3/31/02     12/31/01    9/30/01

    Current Earnings:
       GAAP Net Income            (note 1)   $12,580      10,501       5,091
       Operating Net Income       (note 2)   $13,267      11,671      13,009

    Average Common Shares Outstanding:
       Basic                              57,862,267  51,768,998  43,378,684
       Diluted                            65,207,468  57,859,579  57,009,076

    Key Operating Performance Ratios:
       Basic earnings per share                $0.23        0.23        0.30
       Diluted earnings per share *            $0.21        0.21        0.24
       Return on average tangible assets
        - annualized              (note 3)      1.15%       1.02%       1.12%
       Return on average tangible equity
        - annualized              (note 3)     13.92%      14.27%      19.69%

    Key GAAP Performance Ratios:
       Basic earnings per share                $0.22        0.20        0.12
       Diluted earnings per share *            $0.20        0.19        0.11
       Return on average tangible assets
        - annualized              (note 3)      1.09%       0.91%       0.44%
       Return on average tangible equity
        - annualized              (note 3)     13.20%      12.84%       7.70%

    * Diluted earnings per share
       calculation adds back interest
       expense, net of tax on
       convertible securities                   $440         441         902

    Average Balance Sheet Data:
       Assets                             $4,670,805   4,637,164   4,702,464
       Tangible Assets           (note 3) $4,629,204   4,596,768   4,654,515
       Loans                              $2,871,432   2,907,384   3,016,519
       Investments                        $1,352,276   1,351,227   1,323,386
       Deposits                           $2,424,217   2,275,587   2,352,092
       Stockholders' Equity                 $426,376     373,183     321,115
       Tangible Stockholders' Equity
                                  (note 3)  $381,261     327,157     264,316
       Tangible equity to tangible
        assets                                  8.24%       7.12%       5.68%


     (in thousands except share data and ratios)
                                              For the three months ended
                                              6/30/01           3/31/01
    Current Earnings:
       GAAP Net Income            (note 1)      8,605             7,963
       Operating Net Income       (note 2)      9,654             7,850

    Average Common Shares Outstanding:
       Basic                               36,535,810        36,502,372
       Diluted                             51,275,621        50,571,743

    Key Operating Performance Ratios:
       Basic earnings per share                  0.26              0.22
       Diluted earnings per share *              0.21              0.18
       Return on average tangible assets
        - annualized              (note 3)       0.82              0.68
       Return on average tangible equity
        - annualized              (note 3)      18.64             15.78

    Key GAAP Performance Ratios:
       Basic earnings per share                  0.24              0.22
       Diluted earnings per share *              0.19              0.18
       Return on average tangible assets
        - annualized              (note 3)       0.73              0.69
       Return on average tangible equity
        - annualized              (note 3)      16.62             16.01

    * Diluted earnings per share
       calculation adds back interest
       expense, net of tax on
       convertible securities                   1,027             1,027

    Average Balance Sheet Data:
       Assets                               4,770,853         4,670,648
       Tangible Assets            (note 3)  4,722,458         4,621,227
       Loans                                3,063,053         2,967,146
       Investments                          1,337,647         1,358,453
       Deposits                             2,377,088         2,275,983
       Stockholders' Equity                   264,362           256,723
       Tangible Stockholders' Equity
                                  (note 3)    207,159           198,971
       Tangible equity to tangible assets        4.39              4.31

    Notes:

      (1)  GAAP net income is defined as net income in accordance with
           generally accepted accounting principles.
      (2)  Operating net income is defined as GAAP net income adjusted for
           goodwill amortization, goodwill impairment, core deposit
           amortization and any non-recurring items, net of tax.
      (3)  Average tangible assets is determined as average total assets less
           average goodwill and core deposit intangibles.  Average tangible
           stockholders' equity is determined as average total stockholders'
           equity less average goodwill, core deposit intangibles and other
           comprehensive income.


                 BankAtlantic Bancorp, Inc. and Subsidiaries
          Consolidated Statement of Financial Condition (unaudited)

      (In thousands, except share data)       3/31/02     12/31/01    3/31/01

    ASSETS
    Cash and due from depository
     institutions                            $150,543    $120,049     $98,226
    Securities purchased under resell
     agreements                                   152         156       1,242
    Investment securities and tax
     certificates (approximate fair value:
     $413,908, $434,470 and $369,309)         409,294     428,718     363,782
    Loans receivable, net                   3,507,518   2,774,238   2,915,119
    Securities available for sale
     (at fair value)                          868,373     843,867     986,055
    Trading securities (at fair value)         34,666      68,296      36,126
    Accrued interest receivable                37,451      33,706      43,178
    Real estate held for development and
     sale and joint ventures                  212,583     178,273     157,732
    Office properties and equipment, net       79,419      61,685      60,362
    Federal Home Loan Bank stock, at cost
     which approximates fair value             59,482      56,428      52,690
    Deferred tax asset, net                    25,874      17,879      18,373
    Goodwill                                   99,962      39,859      48,857
    Core deposit intangible asset              15,117          --          --
    Other assets                               94,887      31,332      30,071
    Total assets                           $5,595,321  $4,654,486  $4,811,813

    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
    Deposits                               $3,051,856  $2,276,567  $2,380,721
    Advances from FHLB                      1,174,418   1,106,030   1,028,803
    Securities sold under agreements to
     repurchase                               364,400     406,070     714,121
    Federal funds purchased                    85,000      61,000       8,500
    Subordinated debentures, notes and
     bonds payable                            160,278     131,428     221,006
    Guaranteed preferred beneficial
     interests in Company's Junior
      Subordinated Debentures                 130,125      74,750      74,750
    Other liabilities                         185,808     162,968     119,673
    Total liabilities                       5,151,885   4,218,813   4,547,574
    Commitments and contingencies
    Stockholders' equity:
    Preferred stock, $.01 par value,
     10,000,000 shares authorized;
      none issued and outstanding                  --          --          --
    Class A common stock, $.01 par value,
     authorized 80,000,000 shares;
       issued and outstanding 53,332,587,
        53,203,159 and 31,742,882 shares          533         532         317
    Class B common stock, $.01 par value,
     authorized 45,000,000 shares;
       issued and outstanding 4,876,124,
        4,876,124 and 4,876,124 shares             49          49          49
    Additional paid-in capital                252,079     251,202     103,910
    Unearned compensation - restricted
     stock grants                              (1,327)     (1,359)       (341)
    Retained earnings                         181,240     170,349     150,521
    Total stockholders' equity before
     accumulated other comprehensive
     income                                   432,574     420,773     254,456
    Accumulated other comprehensive income     10,862      14,900       9,783
    Total stockholders' equity                443,436     435,673     264,239
    Total liabilities and
     stockholders' equity                  $5,595,321  $4,654,486  $4,811,813


                 BankAtlantic Bancorp, Inc. and Subsidiaries
               Consolidated Statement of Operations (unaudited)

                                              For the three months ended
                      (in thousands)       3/31/02     12/31/01    9/30/01

    INTEREST INCOME:
      Interest and fees on loans            $47,071     $51,261     $60,372
      Interest on securities available
       for sale                              12,066      13,052      13,112
      Interest and dividends on
       investment and trading securities      8,701       8,318       9,595
      Total interest income                  67,838      72,631      83,079
    INTEREST EXPENSE:
      Interest on deposits                   15,326      16,725      21,410
      Interest on advances from FHLB         14,920      15,635      15,476
      Interest on short-term borrowed funds   1,384       2,878       4,618
      Interest on long-term debt              4,608       4,171       5,440
      Capitalized interest on real
       estate developments                   (1,218)     (1,305)     (1,426)
      Total interest expense                 35,020      38,104      45,518
    NET INTEREST INCOME                      32,818      34,527      37,561
    Provision for loan losses                 2,565       2,846       7,258
    NET INTEREST INCOME AFTER PROVISION      30,253      31,681      30,303
    NON-INTEREST INCOME:
      Service charges on deposits             4,863       4,782       3,820
      Other service charges and fees          3,105       3,456       3,903
      Broker/dealer revenue and
       other commissions                     13,048      13,437      10,944
      Securities gains (losses)               3,039           5       2,236
      Sale of real estate, net               11,977      12,001      11,241
      Other                                   1,868       2,243       2,049
      Total non-interest income              37,900      35,924      34,193
    NON-INTEREST EXPENSES:
      Employee compensation and benefits     27,013      25,423      22,924
      Occupancy and equipment                 7,144       7,397       7,258
      Amortization of intangible assets          --         958       1,041
      Other                                  13,583      16,310      14,092
      Restructuring charges and
       impairment write-downs                    --         331       6,624
      Acquisition related charges             1,074          --          --
      Total non-interest expenses            48,814      50,419      51,939
    Income before income taxes,
     extraordinary items
    and cumulative accounting change         19,339      17,186      12,557
    Provision for income taxes                6,759       6,685       7,213
    Income before extraordinary items and
     cumulative accounting change            12,580      10,501       5,344
    Extraordinary items, net of tax              --          --        (253)
    Cumulative accounting change, net of tax     --          --          --
    GAAP net income               (note 1)   12,580      10,501       5,091


    Operating net income

    GAAP net income                          12,580      10,501       5,091
    Amortization of intangible assets,
     net of tax                                  --         958       1,041
    Restructuring charges and impairment
     write-downs, net of tax                     --         212       6,624
    Acquisition related charges, net of tax     687          --          --
    Extraordinary items and cumulative
     accounting change, net of tax               --          --         253
    Operating net income          (note 2)  $13,267     $11,671     $13,009


                                                   For the three months ended
                      (in thousands)               6/30/01            3/31/01

    INTEREST INCOME:
      Interest and fees on loans                   $61,580            $63,851
      Interest on securities available for sale     13,284             13,365
      Interest and dividends on
       investment and trading securities             8,792              9,036
      Total interest income                         83,656             86,252
    INTEREST EXPENSE:
      Interest on deposits                          23,089             24,444
      Interest on advances from FHLB                14,660             14,701
      Interest on short-term borrowed funds          7,142              9,632
      Interest on long-term debt                     6,579              6,748
      Capitalized interest on real
       estate developments                          (1,447)            (1,571)
      Total interest expense                        50,023             53,954
    NET INTEREST INCOME                             33,633             32,298
    Provision for loan losses                        4,040              2,761
    NET INTEREST INCOME AFTER PROVISION             29,593             29,537
    NON-INTEREST INCOME:
      Service charges on deposits                    3,890              3,880
      Other service charges and fees                 3,811              3,561
      Broker/dealer revenue and other commissions   10,202              8,853
      Securities gains (losses)                      1,221                135
      Sale of real estate, net                       7,398              5,943
      Other                                          1,947              2,315
      Total non-interest income                     28,469             24,687
    NON-INTEREST EXPENSES:
      Employee compensation and benefits            23,152             23,599
      Occupancy and equipment                        6,953              6,883
      Amortization of intangible assets              1,049              1,025
      Other                                         13,671             11,686
      Restructuring charges and
       impairment write-downs                           --                 --
      Acquisition related charges                       --                 --
      Total non-interest expenses                   44,825             43,193
    Income before income taxes,
     extraordinary items
     and cumulative accounting change               13,237             11,031
    Provision for income taxes                       4,632              4,206
    Income before extraordinary items and
     cumulative accounting change                    8,605              6,825
    Extraordinary items, net of tax
    Cumulative accounting change, net of tax            --              1,138
    GAAP net income               (note 1)           8,605              7,963

    Operating net income

    GAAP net income                                  8,605              7,963
    Amortization of intangible assets, net of tax    1,049              1,025
    Restructuring charges and impairment
     write-downs, net of tax                            --                 --
    Acquisition related charges, net of tax             --                 --
    Extraordinary items and cumulative
     accounting change, net of tax                      --             (1,138)
    Operating net income          (note 2)          $9,654             $7,850


                  BankAtlantic Bancorp, Inc. and Subsidiaries
                 Consolidated Average Balance Sheet (unaudited)

    (in thousands except percentages and per share data)
                                                For the three months ended
                                             3/31/02     12/31/01    9/30/01

    Gross loans:
      Residential real estate             $1,091,805   1,223,247   1,334,352
      Commercial real estate               1,290,342   1,166,255   1,131,427
      Consumer                               216,814     211,246     211,920
      International                            1,236       6,139      22,120
      Lease Financing                         52,361      59,518      66,641
      Commercial business                    109,568     140,909     150,999
      Small business                         109,306     100,068      99,059
      Total Loans                          2,871,432   2,907,384   3,016,519
    Investments                            1,352,276   1,351,227   1,323,386
    Total interest earning assets          4,223,709   4,258,610   4,339,906
    Goodwill and core deposit intangibles     41,601      40,396      47,948
    Other non-interest earning assets        405,495     338,158     314,610
    Total Assets                          $4,670,805   4,637,164   4,702,464
    Tangible assets              (note 3) $4,629,204   4,596,768   4,654,515

    Deposits:
      Savings                               $106,984      98,467      98,603
      NOW, money funds and checking          873,464     791,805     764,755
      Certificates of deposit              1,124,923   1,093,851   1,211,382
      Total interest bearing deposits      2,105,370   1,984,122   2,074,740
    Short-term borrowed funds                307,060     513,284     527,245
    FHLB Advances                          1,086,675   1,110,009   1,121,510
    Long-term debt                           234,686     209,851     255,640
    Total interest bearing liabilities     3,733,791   3,817,267   3,979,135
    Non-interest bearing deposits            318,847     291,465     277,352
    Non-interest bearing other liabilities   191,790     155,249     124,862
    Total Liabilities                      4,244,428   4,263,981   4,381,349
    Stockholders' equity                     426,376     373,183     321,115
    Total Liabilities and Stockholders'
     equity                               $4,670,805   4,637,164   4,702,464
    Other comprehensive income in
     stockholders' equity                      3,515       5,630       8,851
    Tangible stockholders' equity (note 3)  $381,261     327,157    $264,316

    Period end information:
    Total loans, net                      $3,507,518  $2,774,238  $2,885,518
    Total assets                           5,595,321   4,654,486   4,765,656
    Total stockholders' equity               443,436     435,673     372,433
    Common shares outstanding             58,208,711  58,079,283  51,078,554
    Cash dividends                         1,688,053   1,684,301   1,481,448
    Common Stock Cash dividends per share      0.029       0.029       0.029
    Closing stock price                        13.00        9.18       10.10
    High stock price for the quarter           13.00       10.38       11.25
    Low stock price for the quarter             8.90        7.68        8.35
    Book value per share                        7.62        7.50        7.29


    (in thousands except percentages and per share data)
                                                  For the three months ended
                                                   6/30/01           3/31/01
    Gross loans:
      Residential real estate                    1,415,271         1,338,608
      Commercial real estate                     1,067,583         1,012,805
      Consumer                                     207,688           212,397
      International                                 46,540            60,479
      Lease Financing                               73,841            77,181
      Commercial business                          154,901           167,998
      Small business                                97,229            97,678
      Total Loans                                3,063,053         2,967,146
    Investments                                  1,337,647         1,358,453
    Total interest earning assets                4,400,699         4,325,599
    Goodwill and core deposit intangibles           48,395            49,421
    Other non-interest earning assets              321,759           295,628
    Total Assets                                 4,770,853         4,670,648
    Tangible assets               (note 3)       4,722,458         4,621,227

    Deposits:
      Savings                                      107,915           107,141
      NOW, money funds and checking                747,755           726,581
      Certificates of deposit                    1,239,568         1,184,281
      Total interest bearing deposits            2,095,238         2,018,003
    Short-term borrowed funds                      660,279           687,722
    FHLB Advances                                1,045,526         1,033,135
    Long-term debt                                 295,961           296,698
    Total interest bearing liabilities           4,097,004         4,035,559
    Non-interest bearing deposits                  281,850           257,980
    Non-interest bearing other liabilities         127,637           120,386
    Total Liabilities                            4,506,491         4,413,925
    Stockholders' equity                           264,362           256,723
    Total Liabilities and Stockholders' equity   4,770,853         4,670,648
    Other comprehensive income in
     stockholders' equity                            8,808             8,331
    Tangible stockholders' equity (note 3)        $207,159          $198,971

    Period end information:
    Total loans, net                            $2,972,548        $2,915,119
    Total assets                                 4,756,097         4,811,813
    Total stockholders' equity                     274,413           264,239
    Common shares outstanding                   36,670,885        36,619,006
    Cash dividends                               1,193,957           915,246
    Common Stock Cash dividends per share            0.029             0.025
    Closing stock price                               8.69              6.40
    High stock price for the quarter                  9.00              6.57
    Low stock price for the quarter                   5.92              3.69
    Book value per share                              7.48              7.22


                        BankAtlantic (Bank Operations)
                  Condensed Statement of Income (Unaudited)

                                                For the Three Months Ended
                 (In thousands)               3/31/02     12/31/01    9/30/01

    Net Interest income                      $35,259     $37,404     $40,613
    Provision for loan losses                  2,565       2,846       7,258
    Net Interest income after provision
     for loan losses                          32,694      34,558      33,355
    Non-interest income
        Service charges on deposits            4,863       4,782       3,821
        Other service charges and fees         3,105       3,459       3,903
        Securities gains (losses)                 23         (38)         (3)
        Other non-interest income              1,372       1,619       1,790
        Total non-interest income              9,363       9,822       9,511
    Non-interest expense
        Employee Compensation and Benefits    14,227      11,459      12,692
        Occupancy and Equipment                6,321       6,540       6,473
        Other                                  6,690       7,244       7,481
        Restructuring charges and
         impairment write-downs                   --          --         550
        Acquisition related and
         restructuring charges                 1,074          --          --
        Total non-interest expense            28,312      25,243      27,196
    Income from bank operations (pretax)     $13,745     $19,137     $15,670


                                             For the Three Months Ended
                  (In thousands)             6/30/01           3/31/01

    Net Interest income                      $38,485           $37,220
    Provision for loan losses                  4,040             2,761
    Net Interest income after provision
     for loan losses                          34,445            34,459
    Non-interest income
         Service charges on deposits           3,889             3,880
         Other service charges and fees        3,806             3,561
         Securities gains (losses)               527                48
         Other non-interest income             1,117             1,296
         Total non-interest income             9,339             8,785
    Non-interest expense
         Employee Compensation and Benefits   12,551            13,177
         Occupancy and Equipment               6,172             6,019
         Other                                 7,353             5,861
         Restructuring charges and
          impairment write-downs                (219)               --
         Acquisition related and
          restructuring charges                   --                --
         Total non-interest expense           25,857            25,057
    Income from bank operations (pretax)     $17,927           $18,187


                  Condensed Statement of Financial Condition
                                 (Unaudited)

               (In thousands)             3/31/02      12/31/01       9/30/01
    ASSETS
    Loans receivable                   $3,602,056    $2,824,659    $2,939,312
    Held to maturity securities           449,307       408,510       355,765
    Available for sale securities         844,106       814,953       920,678
    Other assets                          344,984       282,568       260,245
    Total assets                       $5,240,453    $4,330,690    $4,476,000

    LIABILITIES AND STOCKHOLDER'S EQUITY
    Deposits                           $3,051,857    $2,276,567    $2,301,044
    Advances from Federal Home Loan
     Bank                               1,174,418     1,106,030     1,113,979
    Short term borrowings                 473,005       512,387       621,176
    Mortgage-backed Bond                   14,291            --
    Other liabilities                      75,815        65,203        74,241
    Total liabilities                   4,789,386     3,960,187     4,110,440
    Stockholder's equity(1)               451,067       370,503       365,560
    Total liabilities and
     stockholder's equity              $5,240,453    $4,330,690    $4,476,000

    (1)  Periods prior to December 31, 2001 were restated to exclude the
         equity of Levitt Companies.  Levitt Companies was a 100% owned
         subsidiary of BankAtlantic until October 1, 2001.  On such date
         BankAtlantic distributed Levitt Companies' common stock to its parent
         BankAtlantic Bancorp, Inc.

    Statistics:
       Average total interest earning
        assets (in 000's)              $4,139,162     4,175,025     4,276,121
       Average total interest bearing
        liabilities (in 000's)         $3,555,401     3,620,697     3,736,634
       Operating Efficiency Ratio           61.04%        53.45%        53.16%
       Operating return on average assets    0.88          1.13          0.93
       Operating return on average equity   10.20         13.64         11.42
       Net interest margin                   3.36%         3.61%         3.83%
       Yield on earning assets               6.48%         6.97%         7.70%
       Cost of interest-bearing liabilities  3.63%         3.87%         4.43%
       Interest rate spread                  2.85%         3.10%         3.27%


                 (In thousands)                    6/30/01           3/31/01
    ASSETS
    Loans receivable                            $3,029,569        $2,972,885
    Held to maturity securities                    333,339           341,725
    Available for sale securities                  832,572           956,553
    Other assets                                   284,113           297,860
    Total assets                                $4,479,593        $4,569,023

    LIABILITIES AND STOCKHOLDER'S EQUITY
    Deposits                                    $2,380,457        $2,391,914
    Advances from Federal Home Loan Bank         1,128,555         1,028,803
    Short term borrowings                          551,171           724,421
    Mortgage-backed Bond
    Other liabilities                               62,720            66,603
    Total liabilities                            4,122,903         4,211,741
    Stockholder's equity(1)                        356,690           357,282
    Total liabilities and
     stockholder's equity                       $4,479,593        $4,569,023

    (1)  Periods prior to December 31, 2001 were restated to exclude the
         equity of Levitt Companies.  Levitt Companies was a 100% owned
         subsidiary of BankAtlantic until October 1, 2001.  On such date
         BankAtlantic distributed Levitt Companies' common stock to its parent
         BankAtlantic Bancorp, Inc.

    Statistics:
        Average total interest earning
         assets ( in 000's)                      4,325,245         4,250,001
        Average total interest bearing
         liabilities (in 000's)                  3,804,332         3,740,355
        Operating Efficiency Ratio                   54.52%            54.47%
        Operating return on average
         assets                                       1.01              1.05
        Operating return on average
         equity                                      12.66             13.36
        Net interest margin                           3.55%             3.44%
        Yield on earning assets                       7.72%             8.11%
        Cost of interest-bearing
         liabilities                                  4.75%             5.31%
        Interest rate spread                          2.97%             2.80%


                                   Bank Operations
                    Average Balance Sheet - Yield / Rate Analysis

                                                   March 31, 2002
                     (in thousands)         Average     Revenue/     Yield/
                                            Balance      Expense      Rate

    Loans:
        Residential real estate            $1,091,805     18,020     6.60%
        Commercial real estate              1,307,238     20,530     6.28%
        Consumer                              216,814      3,232     5.96%
        International                           1,236         21     6.79%
        Lease financing                        52,361      1,591    12.15%
        Commercial business                   109,568      1,625     5.93%
        Small business                        109,306      2,266     8.29%
        Total loans                         2,888,329     47,285     6.55%
       Investments                          1,250,833     19,817     6.34%
       Total interest earning assets        4,139,162     67,102     6.48%
       Goodwill and core deposit
        intangibles                            18,427
       Other non-interest earning assets      177,273
       Total Assets                        $4,334,862

    Deposits:
        Savings                              $106,984        269     1.02%
        NOW, money funds and checking         873,464      3,319     1.54%
        Certificate accounts                1,124,923     11,738     4.23%
        Total deposits                      2,105,370     15,326     2.95%
       Short-term borrowed funds              361,768      1,581     1.77%
       Advances from FHLB                   1,086,675     14,920     5.57%
       Long-term debt                           1,588         16     4.09%
       Total interest bearing liabilities   3,555,401     31,843     3.63%
       Non-interest bearing deposits          313,302
       Non-interest bearing
        other liabilities                      94,156
       Total Liabilities                    3,962,859
       Stockholders' equity                   372,003
       Total liabilities and
        stockholders' equity               $4,334,862
       Net interest income/net
        interest spread                                  $35,259     2.85%
       Margin
       Interest income/interest
        earning assets                                               6.48%
       Interest expense/interest earning
        assets                                                       3.12%
       Net interest margin                                           3.36%


                                                  March 31, 2001
                     (in thousands)          Average     Revenue/   Yield/
                                             Balance      Expense    Rate

    Loans:
        Residential real estate            $1,338,608    $25,071     7.49%
        Commercial real estate              1,036,512     24,351     9.40%
        Consumer                              212,397      4,919     9.26%
        International                          60,479      1,183     7.82%
        Lease financing                        77,181      2,650    13.73%
        Commercial business                   167,998      3,792     9.03%
        Small business                         97,678      2,680    10.97%
        Total loans                         2,990,853     64,646     8.65%
        Investments                         1,259,148     21,546     6.84%
        Total interest earning assets       4,250,001     86,192     8.11%
        Goodwill and core deposit intangibles  25,206
        Other non-interest earning assets     138,866
        Total Assets                       $4,414,073

    Deposits:
        Savings                              $107,141       $493     1.87%
        NOW, money funds and checking         726,581      6,495     3.63%
        Certificate accounts                1,184,281     17,456     5.98%
        Total deposits                      2,018,003     24,444     4.91%
        Short-term borrowed funds             689,217      9,827     5.78%
        Advances from FHLB                  1,033,135     14,701     5.77%
        Long-term debt                             --         --       --
        Total interest bearing liabilities  3,740,355     48,972     5.31%
       Non-interest bearing deposits          267,887
       Non-interest bearing other liabilities  57,361
       Total Liabilities                    4,065,603
       Stockholders' equity                   348,503
       Total liabilities and
        stockholders' equity               $4,414,106
       Net interest income/net
        interest spread                                  $37,220     2.80%
       Margin
       Interest income/interest
        earning assets                                               8.11%
       Interest expense/interest
        earning assets                                               4.67%
       Net interest margin                                           3.44%


                        BankAtlantic (Bank Operations)
                   Allowance for Loan Loss, Credit Quality

                                          As of and For the Three Months Ended
     (dollars in thousands)
                                            3/31/02     12/31/01      9/30/01
    Allowance for Loan Losses

    Beginning balance                       $44,584      $44,288      $48,018

    Charge-offs:
          Residential real estate              (139)         (92)          --
          Commercial real estate                 --           --           --
          Commercial business                (2,212)      (2,003)      (2,955)
          Consumer                             (849)      (1,152)      (2,075)
          Small business                       (931)      (1,419)        (816)
          Syndication                        (8,000)          --       (7,235)
    Total charge-offs                       (12,131)      (4,666)     (13,081)

    Recoveries:
          Residential real estate                 3           19           48
          Commercial real estate                 14            2           --
          Commercial business                   953          803          699
          Consumer                              578          746          804
          Small business                        391          547          542
          Syndication                           683           --           --
    Total recoveries                          2,622        2,117        2,093
    Net charge-offs                          (9,509)      (2,549)    $(10,988)
    Provision for loan losses                 2,565        2,846        7,258
    Acquired allowance for loan losses       11,287           --           --
    Ending allowance for loan losses        $48,927      $44,585      $44,288
    Annualized net charge-offs
     to average loans                          1.32%        0.35%        1.46%

    Credit Quality

    Nonaccrual loans and tax certificates    48,025       38,982       43,206
    Acquired nonaccrual loans                 3,492           --           --
    Real estate owned, net of allowance       3,355        3,904        3,077
    Other repossessed assets                      1           17           10
    Total nonperforming assets              $54,873      $42,903      $46,293
    Loan loss allowance to non performing
     assets                                    0.89%        1.04%        0.96%

    Nonperforming assets to total loans
     and other assets                          1.49%        1.45%        1.50%
    Allowance for loan losses to total loans   1.38%        1.58%        1.51%


                                          As of and For the Three Months Ended
     (dollars in thousands)
                                                   6/30/01            3/31/01
    Allowance for Loan Losses

    Beginning balance                              $47,128            $47,000

    Charge-offs:
          Residential real estate                       --               (152)
          Commercial real estate                        --                 --
          Commercial business                       (3,397)            (1,985)
          Consumer                                    (983)            (1,400)
          Small business                              (840)            (1,412)
          Syndication                                   --                 --
    Total charge-offs                               (5,220)            (4,949)

    Recoveries:
          Residential real estate                       91                 65
          Commercial real estate                         7                  1
          Commercial business                          723                494
          Consumer                                     612                859
          Small business                               637                897
          Syndication                                   --                 --
    Total recoveries                                 2,070              2,316
    Net charge-offs                                 (3,150)            (2,633)
    Provision for loan losses                        4,040              2,761
    Acquired allowance for loan losses                  --                 --
    Ending allowance for loan losses               $48,018            $47,128
    Annualized net charge-offs to average loans       0.41%              0.35%
    Credit Quality

    Nonaccrual loans and tax certificates           26,407             21,518
    Acquired nonaccrual loans                           --                 --
    Real estate owned, net of allowance              4,321              4,598
    Other repossessed assets                           325              1,121
    Total nonperforming assets                     $31,053            $27,237
    Loan loss allowance to non
     performing assets                                1.55%              1.73%

    Nonperforming assets to total loans
     and other assets                                 0.98%              0.88%
    Allowance for loan losses to total
     loans                                            1.59%              1.59%


                            Levitt Companies, LLC
                  Condensed Statement of Income - Unaudited


                                             For the Three Months Ended
                  (in thousands)     3/31/02 12/31/01 9/30/01 6/30/01 3/31/01
    Revenues
       Sales of real estate          $10,791  $10,691  $9,068  $6,595  $5,101
       Joint venture operations          899      284   1,408     456     740
       Interest - other                1,016    1,224   1,172   1,197   1,401
       Total  revenues                12,706   12,199  11,648   8,248   7,242
    Operating expenses
       Compensation, benefits          2,620    3,174   2,287   2,133   2,136
       Selling, general and
        administrative                 1,852    2,736   1,808   1,650   1,498
       Interest                            1       13      17      60      90
       Litigation accrual                 --    2,550      --      --      --
       Other                           1,945    1,539   1,712   2,327   1,967
       Total operating expenses        6,418   10,012   5,824   6,170   5,691
    Income from Levitt Companies
     (pretax)                         $6,288   $2,187  $5,824  $2,078  $1,551


             Condensed Statement of Financial Condition - Unaudited

                                                         As of
                     (In thousands)         3/31/02     12/31/01      9/30/01
    ASSETS
    Cash                                    $24,038      $24,249      $19,027
    Loans receivable                         10,891        6,232        6,181
    Real estate inventory and joint
     venture investments                    164,501      150,805      146,402
    Other assets                             13,969       14,907       14,985
    Total assets                           $213,399     $196,193     $186,595
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
    Notes payable                          $107,159      $92,131      $87,298
    Other liabilities                        32,135       34,034       30,301
    Total liabilities                       139,294      126,165      117,599
    Stockholders' equity                     74,105       70,028       68,996
    Total liabilities and stockholders'
     equity                                $213,399     $196,193     $186,595


    Statistics:
    Return on equity                          21.72%        7.99%       21.48%
    Administrative expenses as a % of
     revenue                                  14.58        22.43        15.52%
    Gross profit as a percent of sales        28.51        20.85        26.73%
    Debt to equity                             1.45         1.32         1.27%
    Housing units:
        Backlog (units)                         707          724          877%
        Sales (units)                           206          292          226%


                                                           As of
                      (In thousands)              6/30/01          3/31/01
    ASSETS
    Cash                                          $21,083          $21,966
    Loans receivable                                6,321            5,701
    Real estate inventory and joint
     venture investments                          123,567          125,812
    Other assets                                   14,731           14,104
    Total assets                                 $165,702         $167,583
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
    Notes payable                                 $75,302          $78,942
    Other liabilities                              25,109           25,007
    Total liabilities                             100,411          103,949
    Stockholders' equity                           65,291           63,634
    Total liabilities and stockholders' equity   $165,702         $167,583

    Statistics:
    Return on equity                                10.15%            7.09%
    Administrative expenses as a % of
     revenue                                        20.00            20.68
    Gross profit as a percent of sales              19.88            20.59
    Debt to equity                                   1.15             1.24
    Housing units:
        Backlog (units)                               902              905
        Sales (units)                                 194              167


                              Ryan, Beck & Co., LLC
                  Consolidated Statement of Income - Unaudited

                                           For the Three Months Ended
                  (in thousands)    3/31/02 12/31/019/30/01 6/30/01  3/31/01
    Revenues
        Principal transactions       $7,507  $6,538  $3,987  $3,935   $4,470
        Investment banking            2,919   3,973   4,003   3,078      960
        Commissions                   3,032   3,195   2,954   3,189    3,423
        Interest, dividends and other   838     646     738     716      856
        Total operating revenues     14,296  14,352  11,682  10,918    9,709
    Operating expenses
        Compensation, benefits        9,714  10,247   7,416   7,902    7,875
        Communication                   914     852     774     879      786
        Occupancy and equipment         823     857     785     859      786
        Clearing fees                   849     820     591     612      773
        Interest and other            1,763   1,405   1,560   1,581    1,327
        Total operating expenses     14,063  14,181  11,126  11,833   11,547
    Income (loss) from Ryan Beck
     operations (pretax)               $233    $171    $556   $(915) $(1,838)


            Condensed Statement of Financial Condition - Unaudited

                                                         As of
                      (in thousands)         3/31/02    12/31/01    9/30/01
    ASSETS
    Cash and cash equivalents                $3,007      $1,989      $3,490
    Securities                               34,666      68,358      33,024
    Other investments                           456         302         190
    Property and equipment, net               3,093       3,054       3,038
    Due from clearing agent                  52,372          --      24,950
    Other assets                             11,411      11,314      11,872
    Total assets                           $105,005     $85,017     $76,564
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
    Securities sold not yet purchased       $66,684     $38,476     $43,273
    Note payable to BankAtlantic Bancorp      5,000          --          --
    Due to clearing agent                        --       9,962          --
    Other liabilities                         9,278      12,739       9,644
    Total liabilities                        80,962      61,177      52,917
    Stockholders' equity                     24,043      23,840      23,647
    Total liabilities and stockholders'
     equity                                $105,005     $85,017     $76,564


    Statistics:
    Return on average equity                   2.48%       1.84%       6.02%
    Compensation as a percent of revenues     67.95       71.40       63.48
    Commissions to total revenues             21.21       22.26       25.29
    Principal transactions to total revenues  52.51       45.55       34.13
    Investment banking revenue to total
     revenues                                 20.42       27.68       34.27


                                                      As of
                       (in thousands)        6/30/01          3/31/01
    ASSETS
    Cash and cash equivalents                $2,161           $2,247
    Securities                               31,113           36,126
    Other investments                         2,050            1,803
    Property and equipment, net               3,138            3,158
    Due from clearing agent                   4,477               --
    Other assets                             10,703            8,378
    Total assets                            $73,642          $51,712
    LIABILITIES AND STOCKHOLDERS' EQUITY
    Liabilities:
    Securities sold not yet purchased       $40,250          $14,167
    Note payable to BankAtlantic Bancorp         --               --
    Due to clearing agent                        --            6,408
    Other liabilities                         9,767            7,150
    Total liabilities                        50,017           27,725
    Stockholders' equity                     23,625           23,987
    Total liabilities and stockholders'
     equity                                 $73,642          $51,712

    Statistics:
    Return on average equity                  (9.84)%         (19.20)%
    Compensation as a percent of revenues     72.38            81.11
    Commissions to total revenues             29.21            35.26
    Principal transactions to total
     revenues                                 36.04            46.04
    Investment banking revenue to total
     revenues                                 28.19             9.89


SOURCE: BankAtlantic Bancorp, Inc.