##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

Form 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2007

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission File No. 1-13921



---

BankUnited Financial Corporation

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Florida                                                        |  | 65-0377773                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

255 Alhambra Circle, Coral Gables, Florida 33134

(Address of principal executive offices) (Zip Code)

(305) 569-2000

(Registrants telephone number, including area code)



---

Indicate by check mark whether the
registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended (the Exchange Act) during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated filer  x            Accelerated filer ̈Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x

The number of shares outstanding of the registrants common stock at the close of business on August 1, 2007 was 34,911,446 shares of
Class A Common Stock, $0.01 par value, and 473,747 shares of Class B Common Stock, $0.01 par value.

This Form 10-Q contains 45pages.

The Index to Exhibits appears on page 45.



---



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

FORM 10-Q REPORT FOR THE QUARTER ENDED JUNE 30, 2007

TABLE OF CONTENTS



|                             |  |                                                                                                                 |  |         
|---------------------------- |  | --------------------------------------------------------------------------------------------------------------- |  | --------
|                             |  |                                                                                                                 |  | Page No.
|PART IFINANCIAL INFORMATION |  |                                                                                                                
|                             |  |                                                                                                                
|Item 1.                      |  | Financial Statements                                                                                            |  |         
|                             |  |                                                                                                                
|                             |  | Consolidated Statements of Financial Condition as of June 30, 2007 (unaudited) and September 30, 2006           |  | 3       
|                             |  |                                                                                                                
|                             |  | Consolidated Statements of Income (unaudited) for the Three Months and Nine Months Ended June 30, 2007 and 2006 |  | 4       
|                             |  |                                                                                                                
|                             |  | Consolidated Statements of Stockholders Equity (unaudited) for the Nine Months Ended June 30, 2007 and 2006    |  | 5       
|                             |  |                                                                                                                
|                             |  | Condensed Consolidated Statements of Cash Flows (unaudited) for the Nine Months Ended June 30, 2007 and 2006    |  | 6       
|                             |  |                                                                                                                
|                             |  | Condensed Notes to Consolidated Financial Statements (unaudited)                                                |  | 7       
|                             |  |                                                                                                                
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                           |  | 23      
|                             |  |                                                                                                                
|Item 3.                      |  | Quantitative and Qualitative Disclosures About Market Risk                                                      |  | 41      
|                             |  |                                                                                                                
|Item 4.                      |  | Controls and Procedures                                                                                         |  | 42      
|                             | 
|PART IIOTHER INFORMATION    |  |                                                                                                                
|                             |  |                                                                                                                
|Item 2.                      |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                     |  | 43      
|                             |  |                                                                                                                
|Item 6.                      |  | Exhibits                                                                                                        |  | 43      



2



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (UNAUDITED)



|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------- | ---------- | - | ------------------ | - | ---------- | -
|                                                                                                                                                                        |  | June 30, 2007                                   |            |   | September 30, 2006 |  
|                                                                                                                                                                        |  | (Dollars in thousands, exceptper share amounts) |           
|ASSETS                                                                                                                                                                  |  |                                                 |            |   |                    |   |            |  
|Cash                                                                                                                                                                    |  | $                                               | 73,447     |   |                    | $ | 53,284     |  
|Federal Home Loan Bank overnight deposits                                                                                                                               |  |                                                 | 208,368    |   |                    |   | 12,317     |  
|Federal funds sold                                                                                                                                                      |  |                                                 | 1,361      |   |                    |   | 1,054      |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Cash and cash equivalents                                                                                                                                               |  |                                                 | 283,176    |   |                    |   | 66,655     |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Investment securities available for sale, at fair value                                                                                                                 |  |                                                 | 185,718    |   |                    |   | 299,909    |  
|Mortgage-backed securities available for sale, at fair value (including assets pledged of $305,402 and $1,094,525 at June 30, 2007 and
September 30 2006, respectively) |  |                                                 | 977,571    |   |                    |   | 1,225,944  |  
|Mortgage loans held for sale at lower of cost or market                                                                                                                 |  |                                                 | 89,880     |   |                    |   | 9,542      |  
|Loans held in portfolio                                                                                                                                                 |  |                                                 | 12,137,075 |   |                    |   | 11,240,483 |  
|Add: Unearned discounts, premiums and deferred loan costs, net                                                                                                          |  |                                                 | 227,163    |   |                    |   | 196,601    |  
|Less: Allowance for loan losses                                                                                                                                         |  |                                                 | (45,089    | ) |                    |   | (36,378    | )
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Loans held in portfolio, net                                                                                                                                            |  |                                                 | 12,319,149 |   |                    |   | 11,400,706 |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|FHLB stock and other earning assets                                                                                                                                     |  |                                                 | 283,035    |   |                    |   | 255,492    |  
|Office properties and equipment, net                                                                                                                                    |  |                                                 | 62,108     |   |                    |   | 48,728     |  
|Real estate owned                                                                                                                                                       |  |                                                 | 7,397      |   |                    |   | 729        |  
|Accrued interest receivable                                                                                                                                             |  |                                                 | 80,780     |   |                    |   | 71,398     |  
|Mortgage servicing rights                                                                                                                                               |  |                                                 | 19,381     |   |                    |   | 20,259     |  
|Goodwill                                                                                                                                                                |  |                                                 | 28,353     |   |                    |   | 28,353     |  
|Bank owned life insurance                                                                                                                                               |  |                                                 | 120,840    |   |                    |   | 117,167    |  
|Prepaid expenses and other assets                                                                                                                                       |  |                                                 | 31,485     |   |                    |   | 26,017     |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Total assets                                                                                                                                                            |  | $                                               | 14,488,873 |   |                    | $ | 13,570,899 |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                    |  |                                                 |            |   |                    |   |            |  
|Liabilities:                                                                                                                                                            |  |                                                 |            |   |                    |   |            |  
|Interest bearing deposits                                                                                                                                               |  | $                                               | 6,621,578  |   |                    | $ | 5,681,868  |  
|Non-interest bearing deposits                                                                                                                                           |  |                                                 | 341,449    |   |                    |   | 392,264    |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Total deposits                                                                                                                                                          |  |                                                 | 6,963,027  |   |                    |   | 6,074,132  |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Securities sold under agreements to repurchase                                                                                                                          |  |                                                 | 279,370    |   |                    |   | 1,066,389  |  
|Advances from Federal Home Loan Bank                                                                                                                                    |  |                                                 | 5,734,360  |   |                    |   | 5,174,350  |  
|Convertible senior notes                                                                                                                                                |  |                                                 | 120,000    |   |                    |   | 120,000    |  
|HiMEDS Units senior notes                                                                                                                                               |  |                                                 | 184,000    |   |                    |   |           |  
|Trust preferred securities and subordinated debentures                                                                                                                  |  |                                                 | 229,529    |   |                    |   | 195,791    |  
|Interest payable                                                                                                                                                        |  |                                                 | 34,960     |   |                    |   | 32,006     |  
|Advance payments by borrowers for taxes and insurance                                                                                                                   |  |                                                 | 72,640     |   |                    |   | 92,717     |  
|Accrued expenses and other liabilities                                                                                                                                  |  |                                                 | 65,048     |   |                    |   | 62,354     |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Total liabilities                                                                                                                                                       |  |                                                 | 13,682,934 |   |                    |   | 12,817,739 |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Commitments and Contingencies (See note(11))                                                                                                                            |  |                                                 |            |   |                    |   |            |  
|                                                                                                                                                                        |  |                                                
|Stockholders Equity:                                                                                                                                                   |  |                                                 |            |   |                    |   |            |  
|Preferred stock, $0.01 par value                                                                                                                                        |  |                                                 | 11         |   |                    |   | 10         |  
|Authorized shares10,000,000                                                                                                                                            |  |                                                 |            |   |                    |   |            |  
|Issued shares1,119,153 and 984,713 Outstanding shares1,092,433 and 957,993 Treasury shares26,720                                                                     |  |                                                 | (528       | ) |                    |   | (528       | )
|Class A common stock, $0.01 par value                                                                                                                                   |  |                                                 | 370        |   |                    |   | 366        |  
|Authorized shares100,000,000                                                                                                                                           |  |                                                 |            |   |                    |   |            |  
|Issued shares37,008,518 and 36,574,523 Outstanding shares35,152,056 and 36,140,943 Treasury shares1,856,462 and 433,580                                              |  |                                                 | (37,896    | ) |                    |   | (5,226     | )
|Class B common stock, $0.01 par value                                                                                                                                   |  |                                                 | 7          |   |                    |   | 8          |  
|Authorized shares3,000,000                                                                                                                                             |  |                                                 |            |   |                    |   |            |  
|Issued shares719,947 and 771,262 Outstanding shares473,747 and 525,062 Treasury shares246,200                                                                        |  |                                                 | (2,802     | ) |                    |   | (2,802     | )
|Additional paid-in capital                                                                                                                                              |  |                                                 | 510,848    |   |                    |   | 503,585    |  
|Retained earnings                                                                                                                                                       |  |                                                 | 350,114    |   |                    |   | 276,078    |  
|Deferred compensation                                                                                                                                                   |  |                                                 | 2,048      |   |                    |   | 2,048      |  
|Accumulated other comprehensive loss                                                                                                                                    |  |                                                 | (16,233    | ) |                    |   | (20,379    | )
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Total stockholders equity                                                                                                                                              |  |                                                 | 805,939    |   |                    |   | 753,160    |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  
|Total liabilities and stockholders equity                                                                                                                              |  | $                                               | 14,488,873 |   |                    | $ | 13,570,899 |  
|                                                                                                                                                                        |  |                                                 |            |   |                    |   |            |  

See accompanying condensed notes to consolidated financial statements



3



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)



|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------------- |  | ------------------------------------------------------- | ------- | - | --------------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                              |  | For the ThreeMonths Ended June 30,                      |         |   | For the NineMonths Ended June 30, |  
|                                                                              |  | 2007                                                    |         |   | 2006                              |   |         | 2007 |  |   | 2006    |  
|                                                                              |  | (Dollars and shares in thousands,except per share data) |        
|Interest income:                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Interest and fees on loans                                                    |  | $                                                       | 220,886 |   |                                   | $ | 168,144 |      |  | $ | 648,941 |   |  | $ | 430,632 |  
|Interest on mortgage-backed securities                                        |  |                                                         | 12,071  |   |                                   |   | 15,119  |      |  |   | 39,178  |   |  |   | 48,042  |  
|Interest and dividends on investments and other interest-earning assets       |  |                                                         | 7,114   |   |                                   |   | 7,082   |      |  |   | 22,822  |   |  |   | 19,590  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Total interest income                                                         |  |                                                         | 240,071 |   |                                   |   | 190,345 |      |  |   | 710,941 |   |  |   | 498,264 |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Interest expense:                                                             |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Interest on deposits                                                          |  |                                                         | 77,405  |   |                                   |   | 54,246  |      |  |   | 219,464 |   |  |   | 138,150 |  
|Interest on borrowings                                                        |  |                                                         | 75,613  |   |                                   |   | 65,308  |      |  |   | 232,423 |   |  |   | 170,682 |  
|Preferred dividends of trust preferred securities and subordinated debentures |  |                                                         | 5,074   |   |                                   |   | 3,996   |      |  |   | 15,939  |   |  |   | 11,571  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Total interest expense                                                        |  |                                                         | 158,092 |   |                                   |   | 123,550 |      |  |   | 467,826 |   |  |   | 320,403 |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Net interest income before provision for loan losses                          |  |                                                         | 81,979  |   |                                   |   | 66,795  |      |  |   | 243,115 |   |  |   | 177,861 |  
|Provision for loan losses                                                     |  |                                                         | 4,400   |   |                                   |   | 1,200   |      |  |   | 12,400  |   |  |   | 5,800   |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Net interest income after provision for loan losses                           |  |                                                         | 77,579  |   |                                   |   | 65,595  |      |  |   | 230,715 |   |  |   | 172,061 |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Non-interest income:                                                          |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Loan servicing fees                                                           |  |                                                         | 1,769   |   |                                   |   | 2,066   |      |  |   | 5,498   |   |  |   | 5,224   |  
|Amortization of mortgage servicing rights                                     |  |                                                         | (945    | ) |                                   |   | (1,083  | )    |  |   | (2,614  | ) |  |   | (2,810  | )
|Impairment of mortgage servicing rights                                       |  |                                                         |        |   |                                   |   | (540    | )    |  |   | (965    | ) |  |   | (870    | )
|Loan fees                                                                     |  |                                                         | 1,387   |   |                                   |   | 838     |      |  |   | 3,726   |   |  |   | 2,501   |  
|Deposit fees                                                                  |  |                                                         | 1,447   |   |                                   |   | 1,375   |      |  |   | 4,431   |   |  |   | 4,030   |  
|Other fees                                                                    |  |                                                         | 759     |   |                                   |   | 795     |      |  |   | 2,127   |   |  |   | 2,142   |  
|Net loss on sale of investments and mortgage-backed securities                |  |                                                         |        |   |                                   |   |        |      |  |   | (524    | ) |  |   |        |  
|Net gain on sale of loans and other assets                                    |  |                                                         | 505     |   |                                   |   | 4,973   |      |  |   | 9,575   |   |  |   | 8,735   |  
|Income from insurance and investment services                                 |  |                                                         | 1,687   |   |                                   |   | 921     |      |  |   | 3,959   |   |  |   | 3,128   |  
|Loss on swaps                                                                 |  |                                                         |        |   |                                   |   | (551    | )    |  |   | (318    | ) |  |   | (1,465  | )
|Other non-interest income                                                     |  |                                                         | 1,731   |   |                                   |   | 1,700   |      |  |   | 5,186   |   |  |   | 4,964   |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Total non-interest income                                                     |  |                                                         | 8,340   |   |                                   |   | 10,494  |      |  |   | 30,081  |   |  |   | 25,579  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Non-interest expenses:                                                        |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Employee compensation and benefits                                            |  |                                                         | 26,283  |   |                                   |   | 20,511  |      |  |   | 77,121  |   |  |   | 55,083  |  
|Occupancy and equipment                                                       |  |                                                         | 9,735   |   |                                   |   | 8,012   |      |  |   | 27,842  |   |  |   | 22,310  |  
|Telecommunications and data processing                                        |  |                                                         | 3,248   |   |                                   |   | 2,707   |      |  |   | 9,011   |   |  |   | 7,168   |  
|Advertising and promotion expense                                             |  |                                                         | 2,317   |   |                                   |   | 2,019   |      |  |   | 6,335   |   |  |   | 5,081   |  
|Professional fees                                                             |  |                                                         | 1,984   |   |                                   |   | 1,733   |      |  |   | 5,443   |   |  |   | 4,646   |  
|Other                                                                         |  |                                                         | 6,929   |   |                                   |   | 5,213   |      |  |   | 21,117  |   |  |   | 13,712  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Total non-interest expenses                                                   |  |                                                         | 50,496  |   |                                   |   | 40,195  |      |  |   | 146,869 |   |  |   | 108,000 |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes                                                    |  |                                                         | 35,423  |   |                                   |   | 35,894  |      |  |   | 113,927 |   |  |   | 89,640  |  
|Provision for income taxes                                                    |  |                                                         | 12,214  |   |                                   |   | 12,069  |      |  |   | 38,946  |   |  |   | 29,953  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Net income                                                                    |  | $                                                       | 23,209  |   |                                   | $ | 23,825  |      |  | $ | 74,981  |   |  | $ | 59,687  |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Earnings Per Share:                                                           |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                         |  | $                                                       | 0.65    |   |                                   | $ | 0.65    |      |  | $ | 2.06    |   |  | $ | 1.77    |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Diluted                                                                       |  | $                                                       | 0.62    |   |                                   | $ | 0.62    |      |  | $ | 1.97    |   |  | $ | 1.66    |  
|                                                                              |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Weighted average number of common shares outstanding:                         |  |                                                         |         |   |                                   |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                         |  |                                                         | 35,779  |   |                                   |   | 36,212  |      |  |   | 36,141  |   |  |   | 33,596  |  
|Diluted                                                                       |  |                                                         | 37,671  |   |                                   |   | 38,629  |      |  |   | 38,137  |   |  |   | 35,879  |  
|Dividends declared per share on common stock                                  |  | $                                                       | 0.005   |   |                                   | $ | 0.005   |      |  | $ | 0.015   |   |  | $ | 0.015   |  

See accompanying condensed notes to consolidated financial statements



4



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
(UNAUDITED)



|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|-------------------------------------------------- |  | ------------------------------------------------ | -- | ----------- | - | -------------- |  | - | ---------------- | - |  | ------------- | ------- | - | -------------------- | - | --------------------------------------------- | - |  | ------------------------ | ----- |  | - | ------- | - |  | - | ------- | -
|                                                   |  | For the Nine Months Ended June 30, 2007 and 2006 |   
|                                                   |  | PreferredStock                                   |    | CommonStock |   | Paid-inCapital |  |   | RetainedEarnings |   |  | TreasuryStock |         |   | DeferredCompensation |   | AccumulatedOtherComprehensive Loss Net of Tax |   |  | TotalStockholdersEquity |      
|                                                   |  | (In thousands)                                   |   
|Balance at September 30, 2006                      |  | $                                                | 10 |             | $ | 374            |  | $ | 503,585          |   |  | $             | 276,078 |   |                      | $ | (8,556                                        | ) |  | $                        | 2,048 |  | $ | (20,379 | ) |  | $ | 753,160 |  
|Comprehensive income:                              |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Net income for the nine months ended June 30, 2007 |  |                                                  |   |             |   |               |  |   |                 |   |  |               | 74,981  |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 74,981  |  
|Other comprehensive income net of tax              |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   | 4,146   |   |  |   | 4,146   |  
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Total comprehensive income                         |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 79,127  |  
|Payment of dividends                               |  |                                                  |   |             |   |               |  |   |                 |   |  |               | (945    | ) |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | (945    | )
|Company stock acquired                             |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   | (32,670                                       | ) |  |                          |      |  |   |        |   |  |   | (32,670 | )
|Stock option exercises and restricted stock awards |  |                                                  | 1  |             |   | 3              |  |   | 8,057            |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 8,061   |  
|Tax benefit from stock-based compensation          |  |                                                  |   |             |   |               |  |   | 1,072            |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 1,072   |  
|Forward purchase contract                          |  |                                                  |   |             |   |               |  |   | (1,866           | ) |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | (1,866  | )
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Balance at June 30, 2007                           |  | $                                                | 11 |             | $ | 377            |  | $ | 510,848          |   |  | $             | 350,114 |   |                      | $ | (41,226                                       | ) |  | $                        | 2,048 |  | $ | (16,233 | ) |  | $ | 805,939 |  
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Balance at September 30, 2005                      |  | $                                                | 9  |             | $ | 308            |  | $ | 342,859          |   |  | $             | 193,372 |   |                      | $ | (7,728                                        | ) |  | $                        | 1,695 |  | $ | (22,899 | ) |  | $ | 507,616 |  
|Comprehensive income:                              |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Net income for the nine months ended June 30, 2006 |  |                                                  |   |             |   |               |  |   |                 |   |  |               | 59,687  |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 59,687  |  
|Other comprehensive loss, net of tax               |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   | (11,105 | ) |  |   | (11,105 | )
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Total comprehensive income                         |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 48,582  |  
|Payment of dividends                               |  |                                                  |   |             |   |               |  |   |                 |   |  |               | (871    | ) |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | (871    | )
|Stock offering                                     |  |                                                  |   |             |   | 58             |  |   | 150,226          |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 150,284 |  
|Company stock acquired                             |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   | (255                                          | ) |  |                          |      |  |   |        |   |  |   | (255    | )
|Deferral of compensation                           |  |                                                  |   |             |   |               |  |   |                 |   |  |               |        |   |                      |   |                                              |   |  |                          | 106   |  |   |        |   |  |   | 106     |  
|Stock option exercises and restricted stock awards |  |                                                  | 1  |             |   | 7              |  |   | 7,924            |   |  |               |        |   |                      |   |                                              |   |  |                          |      |  |   |        |   |  |   | 7,932   |  
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  
|Balance at June 30, 2006                           |  | $                                                | 10 |             | $ | 373            |  | $ | 501,009          |   |  | $             | 252,188 |   |                      | $ | (7,983                                        | ) |  | $                        | 1,801 |  | $ | (34,004 | ) |  | $ | 713,394 |  
|                                                   |  |                                                  |    |             |   |                |  |   |                  |   |  |               |         |   |                      |   |                                               |   |  |                          |       |  |   |         |   |  |   |         |  

See accompanying condensed notes to consolidated financial statements



5



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



|                                                                                               |  |                                   |            |   |      |   |            |  
|---------------------------------------------------------------------------------------------- |  | --------------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                                               |  | For the Nine Months EndedJune 30, |           
|                                                                                               |  | 2007                              |            |   | 2006 |  
|                                                                                               |  | (In thousands)                    |           
|Cash used in operating activities                                                              |  | $                                 | (224,357   | ) |      | $ | (53,945    | )
|Cash flows from investing activities:                                                          |  |                                   |            |   |      |   |            |  
|Net increase in loans held in portfolio                                                        |  |                                   | (858,083   | ) |      |   | (2,576,764 | )
|Purchase of investment securities available for sale                                           |  |                                   | (26,184    | ) |      |   | (31,863    | )
|Purchase of FHLB stock and other earning assets                                                |  |                                   | (124,788   | ) |      |   | (154,309   | )
|Proceeds from repayments of investment securities available for sale                           |  |                                   | 76,556     |   |      |   | 20,635     |  
|Proceeds from repayments of mortgage-backed securities available for sale                      |  |                                   | 239,129    |   |      |   | 309,426    |  
|Proceeds from repayments of FHLB stock and other earning assets                                |  |                                   | 97,245     |   |      |   | 104,160    |  
|Proceeds from sale of investment securities available for sale                                 |  |                                   | 63,914     |   |      |   | 3,780      |  
|Proceeds from sale of mortgage-backed securities available for sale                            |  |                                   | 169,805    |   |      |   | 132,573    |  
|Proceeds from sale of real estate owned and other assets                                       |  |                                   | 2,340      |   |      |   | 970        |  
|Purchase of office properties and equipment                                                    |  |                                   | (23,215    | ) |      |   | (13,857    | )
|Proceeds from sale of office properties and equipment                                          |  |                                   | 607        |   |      |   | 29         |  
|                                                                                               |  |                                   |            |   |      |   |            |  
|Net cash used in investing activities                                                          |  |                                   | (382,674   | ) |      |   | (2,205,220 | )
|                                                                                               |  |                                   |            |   |      |   |            |  
|Cash flows from financing activities:                                                          |  |                                   |            |   |      |   |            |  
|Net increase in deposits                                                                       |  |                                   | 888,895    |   |      |   | 1,121,684  |  
|Additions to long-term Federal Home Loan advances                                              |  |                                   | 3,735,000  |   |      |   | 2,685,250  |  
|Repayments of long-term Federal Home Loan advances                                             |  |                                   | (3,015,000 | ) |      |   | (1,316,285 | )
|Net decrease in short-term Federal Home Loan advances                                          |  |                                   | (159,990   | ) |      |   | (355,000   | )
|Net decrease in other borrowings                                                               |  |                                   | (787,019   | ) |      |   | (150,286   | )
|Net decrease in advances from borrowers for taxes and insurance                                |  |                                   | (20,077    | ) |      |   | (6,203     | )
|Net proceeds from issuance of trust preferred securities                                       |  |                                   | 100,000    |   |      |   |           |  
|Redemption of trust preferred securities                                                       |  |                                   | (66,262    | ) |      |   |           |  
|Net proceeds from issuance of HiMEDS Units senior notes                                        |  |                                   | 178,298    |   |      |   |           |  
|Net proceeds from issuance of stock                                                            |  |                                   | 2,250      |   |      |   | 154,013    |  
|Purchase of treasury stock                                                                     |  |                                   | (32,670    | ) |      |   |           |  
|Tax benefit from stock-based compensation                                                      |  |                                   | 1,072      |   |      |   |           |  
|Dividends paid on common stock                                                                 |  |                                   | (539       | ) |      |   | (516       | )
|Dividends paid on preferred stock                                                              |  |                                   | (406       | ) |      |   | (355       | )
|                                                                                               |  |                                   |            |   |      |   |            |  
|Net cash provided by financing activities                                                      |  |                                   | 823,552    |   |      |   | 2,132,302  |  
|                                                                                               |  |                                   |            |   |      |   |            |  
|Increase (decrease) in cash and cash equivalents                                               |  |                                   | 216,521    |   |      |   | (126,863   | )
|Cash and cash equivalents at beginning of period                                               |  |                                   | 66,655     |   |      |   | 238,051    |  
|                                                                                               |  |                                   |            |   |      |   |            |  
|Cash and cash equivalents at end of period                                                     |  | $                                 | 283,176    |   |      | $ | 111,188    |  
|                                                                                               |  |                                   |            |   |      |   |            |  
|Supplemental schedule of non-cash investing and financing activities:                          |  |                                   |            |   |      |   |            |  
|Exchange of loans for mortgage-backed securities in loan sales transaction with FNMA and FHLMC |  | $                                 | 155,497    |   |      | $ | 131,414    |  
|Transfer of loans from portfolio to loans held for sale                                        |  | $                                 | 130,207    |   |      | $ | 922,317    |  
|Transfer of loans held for sale to portfolio                                                   |  | $                                 | 36,946     |   |      | $ |           |  
|Transfers from loans to real estate owned                                                      |  | $                                 | 9,840      |   |      | $ | 741        |  

See accompanying condensed notes to consolidated financial statements



6



---

##### Table of Contents

BANKUNITED FINANCIAL CORPORATION AND SUBSIDIARIES

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Principles of Consolidation and Basis of Presentation

The accompanying unaudited consolidated financial statements include the accounts of BankUnited Financial Corporation (BankUnited) and its consolidated subsidiaries, including BankUnited, FSB (the
Bank). All significant inter-company transactions and balances associated with consolidated subsidiaries have been eliminated.

The unaudited consolidated financial statements have been prepared in conformity with Rule 10-01 of Regulation S-X of the Securities and Exchange Commission (the SEC) 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 in the United States of America. However, all adjustments (consisting of normal recurring
accruals), which, in the opinion of management, are necessary for a fair presentation of the financial statements, have been included. Operating results for the three and nine-month periods ended June 30, 2007 are not necessarily indicative of
the results that may be expected for the year ending September 30, 2007. The September 30, 2006 consolidated statement of financial condition was derived from audited financial statements, but does not include all disclosures required by
accounting principles generally accepted in the United States of America. These condensed notes should be read in conjunction with the Consolidated Financial Statements and Notes thereto included in BankUniteds Annual Report on Form 10-K for
the fiscal year ended September 30, 2006.

Certain prior period amounts have been reclassified to conform to the June 30, 2007
consolidated financial statements presentation.

2. Impact of Certain Accounting Pronouncements

FASB Staff Position Nos. FAS 115-1 and FAS 124-1

This
FASB Staff Position (FSP) addresses the determination of when an investment is considered impaired, whether that impairment is other than temporary, and the measurement of an impairment loss. This FSP also includes accounting
considerations subsequent to the recognition of other-than temporary impairment and requires certain disclosures about unrealized losses that have not been recognized as other-than-temporary-impairments. This guidance is effective for reporting
periods beginning after December 15, 2005 and was effective beginning the quarter ended March 31, 2006. BankUnited performs impairment assessment on a quarterly basis.

SFAS No. 154

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
Corrections. This statement replaces Accounting Principles Board Opinion No. 20 Accounting Changes, and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements and changes the requirements for
the accounting for and reporting of a change in accounting principles. SFAS No. 154 was effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. BankUnited adopted this statement in
the fiscal year that began on October 1, 2006, and will apply it as applicable.

SFAS No. 155

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments. This statement amends SFAS
No. 133 Accounting for Derivative Instruments and Hedging Activities, and No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.

This Statement resolves issues addressed in Statement 133 Implementation Issue No. D1, Application of Statement 133 to Beneficial Interests in
Securitized Financial Assets.



7



---

##### Table of Contents

SFAS No. 155 addresses the following:



| |  |  | Permits fair value re-measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | Establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial
instruments that contain an embedded derivative requiring bifurcation;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Amends SFAS No. 140 to eliminate the prohibition on a qualifying special-purpose entity from holding a derivative financial instrument that pertains to a
beneficial interest other than another derivative financial instrument.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SFAS No. 155 was effective for all
financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. BankUnited adopted this statement in the fiscal year that began on October 1, 2006, without any
material effect.

SFAS No. 156

In
March 2006, the FASB issued SFAS No. 156 Accounting for Servicing of Financial Assets. This statement amends SFAS No. 140 Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities
with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS No. 156 provides for alternative accounting treatments of mortgage servicing rights for transactions entered into after the adoption of
the pronouncement and is effective for an entitys first fiscal year that begins after September 15, 2006. BankUnited elected to continue using the amortization method as the accounting treatment of mortgage servicing rights for new
transactions related to fixed-rate mortgage loans in the fiscal year that began on October 1, 2006.

FIN No. 48

In June 2006, the FASB issued FASB Interpretation No. 48 (FIN No. 48), an interpretation of FASB Statement No.109 Accounting
for Income Taxes.

This interpretation prescribes a recognition threshold and measurement attribute for the financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return. This interpretation also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and
transition.

FIN No. 48 is effective for fiscal years beginning after December 15, 2006. BankUnited will adopt this statement, as
applicable, in its fiscal year beginning October 1, 2007.

Management does not expect this interpretation to have a material effect on
BankUniteds financial statements.

SFAS No. 157

In September 2006, the FASB issued SFAS No. 157 Fair Value Measurements. This Statement defines fair value, establishes a framework for measuring fair value in accordance with generally accepted
accounting principles, and expands disclosures about fair value measurements. This Statement follows other accounting pronouncements that require or permit fair value measurements, the



8



---

##### Table of Contents

FASB having previously concluded in those accounting pronouncements that fair value is the relevant measurement attribute. Accordingly, this Statement does
not require any new fair value measurements.

This Statement shall be effective for financial statements issued for fiscal years beginning
after November 15, 2007, and interim periods within those fiscal years. BankUnited will adopt this statement, as applicable, in its fiscal year beginning October 1, 2008.

Management does not expect this statement to have a material effect on BankUniteds financial statements.

SAB No. 108

In September 2006, the SEC issued
Staff Accounting Bulletin No. 108, (SAB No. 108) Financial StatementsConsidering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements.

SAB No. 108 addresses how to quantify the effect of an error on the financial statements concluding that dual balance sheet and income approach
should be used to compute the impact of the amount of a misstatement. Specifically, the amount should be computed using both the rollover (income statement perspective) and iron curtain (balance sheet perspective) methods.

SAB No. 108 is effective for fiscal years ending after November 15, 2006. BankUnited adopted this statement in its fiscal year
that began on October 1, 2006, and will apply it as applicable.

SFAS No. 159

In February 2007, the FASB issued SFAS No. 159 The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment
of FASB Statement No. 115.

This Statement permits entities to choose to measure many financial instruments and certain other
items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply
complex hedge accounting provisions.

Most of the provisions of this Statement apply only to entities that elect the fair value option.
However, the amendment to FASB Statement No. 115, Accounting for Certain Investments in Debt and Equity Securities,applies to all entities with available-for-sale and trading securities.

The fair value option established by this Statement permits all entities to choose to measure eligible items at fair value at specified election dates. A
business entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date.

The fair value option:



| |  |  | May be applied instrument by instrument, with a few exceptions, such as investments otherwise accounted for by the equity method.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | Is irrevocable (unless a new election date occurs).
| | - |  | ---------------------------------------------------



| |  |  | Is applied only to entire instruments and not to portions of instruments.
| | - |  | -------------------------------------------------------------------------

This Statement shall be effective for financial statements issued for fiscal years beginning after November 15,2007. BankUnited will adopt this
Statement, as applicable, in its fiscal year beginning October 1, 2008.

Management does not expect this statement to have a material
effect on BankUniteds financial statements.



9



---

##### Table of Contents

3. Investment and Mortgage-backed Securities Available for Sale

Investments Securities Available for Sale

Presented
below is an analysis of investments designated as available for sale.



|                                                      |  |                     |         |                      |   |                       |  |   |            |   |  |   |        
|----------------------------------------------------- |  | ------------------- | ------- | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | -------
|                                                      |  | As of June 30, 2007
|                                                      |  | AmortizedCost       |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|                                                      |  | (In thousands)     
|U.S. government sponsored entity debt securities(1)   |  | $                   | 25,000  |                      | $ |                      |  | $ | (148       | ) |  | $ | 24,852 
|Preferred stock of U.S. government sponsored entities |  |                     | 41,209  |                      |   |                      |  |   | (2,521     | ) |  |   | 38,688 
|Trust preferred securities of other issuers           |  |                     | 4,000   |                      |   | 7                     |  |   | (57        | ) |  |   | 3,950  
|Mutual funds and other bonds(2)                       |  |                     | 119,936 |                      |   | 13                    |  |   | (5,222     | ) |  |   | 114,727
|Other equity securities                               |  |                     | 3,462   |                      |   | 39                    |  |   |           |   |  |   | 3,501  
|                                                      |  |                     |         |                      |   |                       |  |   |            |   |  |   |        
|Total                                                 |  | $                   | 193,607 |                      | $ | 59                    |  | $ | (7,948     | ) |  | $ | 185,718
|                                                      |  |                     |         |                      |   |                       |  |   |            |   |  |   |        



|                                                      |  |                          |         |                      |   |                       |  |   |            |   |  |   |        
|----------------------------------------------------- |  | ------------------------ | ------- | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | -------
|                                                      |  | As of September 30, 2006
|                                                      |  | AmortizedCost            |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|                                                      |  | (In thousands)          
|U.S. government sponsored entity debt securities(1)   |  | $                        | 70,599  |                      | $ |                      |  | $ | (683       | ) |  | $ | 69,916 
|Preferred stock of U.S. government sponsored entities |  |                          | 95,696  |                      |   | 100                   |  |   | (4,541     | ) |  |   | 91,255 
|Trust preferred securities of other issuers           |  |                          | 23,056  |                      |   | 361                   |  |   | (67        | ) |  |   | 23,350 
|Mutual funds and other bonds(2)                       |  |                          | 116,160 |                      |   | 43                    |  |   | (4,159     | ) |  |   | 112,044
|Other equity securities                               |  |                          | 3,097   |                      |   | 247                   |  |   |           |   |  |   | 3,344  
|                                                      |  |                          |         |                      |   |                       |  |   |            |   |  |   |        
|Total                                                 |  | $                        | 308,608 |                      | $ | 751                   |  | $ | (9,450     | ) |  | $ | 299,909
|                                                      |  |                          |         |                      |   |                       |  |   |            |   |  |   |        

Investment securities at June 30, 2007, by contractual maturity, are shown below.



|                                       |  |                    |         |            |   |        
|-------------------------------------- |  | ------------------ | ------- | ---------- | - | -------
|                                       |  | Available for Sale
|                                       |  | AmortizedCost      |         | Fair Value
|                                       |  | (In thousands)    
|Due in one year or less                |  | $                  | 28,883  |            | $ | 28,728 
|Due after one year through five years  |  |                    | 7,153   |            |   | 7,120  
|Due after five years through ten years |  |                    | 1,879   |            |   | 1,874  
|Due after ten years                    |  |                    | 37,879  |            |   | 36,954 
|Equity securities                      |  |                    | 117,813 |            |   | 111,042
|                                       |  |                    |         |            |   |        
|Total                                  |  | $                  | 193,607 |            | $ | 185,718
|                                       |  |                    |         |            |   |        

---

|(1) | U.S. Government sponsored entities include the Federal National Mortgage Association (FNMA) and the Federal Home Loan Mortgage Corporation (FHLMC).
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Underlying assets of mutual funds consist primarily of mortgage-backed securities.
|--- | ----------------------------------------------------------------------------------



10



---

##### Table of Contents

Mortgage-backed Securities Available for Sale

Presented below is an analysis of mortgage-backed securities designated as available for sale:



|                                      |  |                     |         |                      |   |                         |  |   |            |   |  |   |        
|------------------------------------- |  | ------------------- | ------- | -------------------- | - | ----------------------- |  | - | ---------- | - |  | - | -------
|                                      |  | As of June 30, 2007
|                                      |  | AmortizedCost       |         | GrossUnrealizedGains |   | Gross Unrealized Losses |  |   | Fair Value
|                                      |  | (In thousands)     
|FNMA mortgage-backed securities       |  | $                   | 175,224 |                      | $ | 36                      |  | $ | (6,261     | ) |  | $ | 168,999
|FHLMC mortgage-backed securities      |  |                     | 52,997  |                      |   |                        |  |   | (934       | ) |  |   | 52,063 
|Collateralized mortgage obligations   |  |                     | 4,762   |                      |   |                        |  |   | (21        | ) |  |   | 4,741  
|Mortgage pass-through certificates(1) |  |                     | 761,759 |                      |   | 452                     |  |   | (10,443    | ) |  |   | 751,768
|                                      |  |                     |         |                      |   |                         |  |   |            |   |  |   |        
|Total                                 |  | $                   | 994,742 |                      | $ | 488                     |  | $ | (17,659    | ) |  | $ | 977,571
|                                      |  |                     |         |                      |   |                         |  |   |            |   |  |   |        



|                                      |  |                          |           |                      |   |                         |  |   |            |   |  |   |          
|------------------------------------- |  | ------------------------ | --------- | -------------------- | - | ----------------------- |  | - | ---------- | - |  | - | ---------
|                                      |  | As of September 30, 2006
|                                      |  | AmortizedCost            |           | GrossUnrealizedGains |   | Gross Unrealized Losses |  |   | Fair Value
|                                      |  | (In thousands)          
|FNMA mortgage-backed securities       |  | $                        | 211,207   |                      | $ | 62                      |  | $ | (7,612     | ) |  | $ | 203,657  
|FHLMC mortgage-backed securities      |  |                          | 63,391    |                      |   | 24                      |  |   | (1,668     | ) |  |   | 61,747   
|Collateralized mortgage obligations   |  |                          | 6,860     |                      |   | 42                      |  |   | (26        | ) |  |   | 6,876    
|Mortgage pass-through certificates(1) |  |                          | 967,207   |                      |   | 396                     |  |   | (13,939    | ) |  |   | 953,664  
|                                      |  |                          |           |                      |   |                         |  |   |            |   |  |   |          
|Total                                 |  | $                        | 1,248,665 |                      | $ | 524                     |  | $ | (23,245    | ) |  | $ | 1,225,944
|                                      |  |                          |           |                      |   |                         |  |   |            |   |  |   |          

---

|(1) | Included in BankUniteds portfolio of mortgage-backed securities as of June 30, 2007 and September 30, 2006, were securities with a fair value of $189 million and
$230 million, respectively, retained from BankUniteds mortgage loans securitization from September 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Mortgage-backed securities at June 30, 2007, by contractual maturity and adjusted for anticipated prepayments, are shown below.



|                                       |  |                    |         |            |   |        
|-------------------------------------- |  | ------------------ | ------- | ---------- | - | -------
|                                       |  | Available for Sale
|                                       |  | Amortized Cost     |         | Fair Value
|                                       |  | (In thousands)    
|Due in one year or less                |  | $                  | 383,478 |            | $ | 376,805
|Due after one year through five years  |  |                    | 425,915 |            |   | 418,571
|Due after five years through ten years |  |                    | 143,859 |            |   | 141,487
|Due after ten years                    |  |                    | 41,490  |            |   | 40,708 
|                                       |  |                    |         |            |   |        
|Total                                  |  | $                  | 994,742 |            | $ | 977,571
|                                       |  |                    |         |            |   |        

Based on the internal model used by BankUnited, estimated average duration of the mortgage-backed
securities portfolio as of June 30, 2007 was 1.43 years. This duration extends to 1.84 years in a hypothetical scenario that immediately adds 100 basis points to market interest rates. The model used by BankUnited is based on assumptions that
may differ from the eventual outcome.



11



---

##### Table of Contents

The following tables provide information on unrealized losses for investments and mortgage-backed
securities available for sale as of June 30, 2007 and September 30, 2006.



|                                                         |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|-------------------------------------------------------- |  | ------------------- | ------- | ------------------- | -------------------- | ------ | ---------- | ----- | -------------------- | ------- |  | ---------- | ------- | -------------------- |  | - | ------- |  | - | ------- | -
|                                                         |  | As of June 30, 2007 |        
|                                                         |  | Less than 12 Months |         |                     | 12 Months or Greater |        |            | Total |                     
|                                                         |  | Fair Value          |         | UnrealizedLosses(1) |                      |        | Fair Value |       | Unrealized Losses(1) |         |  | Fair Value |         | Unrealized Losses(1) | 
|                                                         |  | (In thousands)      |        
|Available for sale securities                            |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|Investment securities:                                   |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|Trust preferred securities of other issuers              |  | $                   |        |                     | $                    |       |            |       | $                    | 1,943   |  | $          | (57     | )                    |  | $ | 1,943   |  | $ | (57     | )
|U.S. government sponsored entity debt securities(2)      |  |                     |        |                     |                      |       |            |       |                      | 24,852  |  |            | (148    | )                    |  |   | 24,852  |  |   | (148    | )
|Preferred stock of U.S. government sponsored entities(2) |  |                     | 24,528  |                     |                      | (1,681 | )          |       |                      | 9,160   |  |            | (840    | )                    |  |   | 33,688  |  |   | (2,521  | )
|Mutual funds and other bonds(3)                          |  |                     | 10,103  |                     |                      | (26    | )          |       |                      | 96,272  |  |            | (5,196  | )                    |  |   | 106,375 |  |   | (5,222  | )
|                                                         |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|Total investment securities                              |  | $                   | 34,631  |                     | $                    | (1,707 | )          |       | $                    | 132,227 |  | $          | (6,241  | )                    |  | $ | 166,858 |  | $ | (7,948  | )
|                                                         |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|Mortgage-backed securities:                              |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|FNMA mortgage-backed securities                          |  | $                   |        |                     | $                    |       |            |       | $                    | 165,323 |  | $          | (6,261  | )                    |  | $ | 165,323 |  | $ | (6,261  | )
|FHLMC mortgage-backed securities                         |  |                     | 873     |                     |                      | (2     | )          |       |                      | 51,190  |  |            | (932    | )                    |  |   | 52,063  |  |   | (934    | )
|Collateralized mortgage obligations                      |  |                     |        |                     |                      |       |            |       |                      | 1,056   |  |            | (21     | )                    |  |   | 1,056   |  |   | (21     | )
|Mortgage pass-through certificates                       |  |                     | 110,160 |                     |                      | (1,186 | )          |       |                      | 578,728 |  |            | (9,257  | )                    |  |   | 688,888 |  |   | (10,443 | )
|                                                         |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  
|Total mortgage-backed securities                         |  | $                   | 111,033 |                     | $                    | (1,188 | )          |       | $                    | 796,297 |  | $          | (16,471 | )                    |  | $ | 907,330 |  | $ | (17,659 | )
|                                                         |  |                     |         |                     |                      |        |            |       |                      |         |  |            |         |                      |  |   |         |  |   |         |  



|                                                         |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|-------------------------------------------------------- |  | ------------------------ | ------ | ------------------- | -------------------- | ------ | ---------- | ----- | -------------------- | --------- |  | ---------- | ------- | -------------------- |  | - | --------- |  | - | ------- | -
|                                                         |  | As of September 30, 2006 |       
|                                                         |  | Less than 12 Months      |        |                     | 12 Months or Greater |        |            | Total |                     
|                                                         |  | Fair Value               |        | UnrealizedLosses(1) |                      |        | Fair Value |       | Unrealized Losses(1) |           |  | Fair Value |         | Unrealized Losses(1) | 
|                                                         |  | (In thousands)           |       
|Available for sale securities                            |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|Investment securities:                                   |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|Trust preferred securities of other issuers              |  | $                        | 1,996  |                     | $                    | (5     | )          |       | $                    | 1,938     |  | $          | (62     | )                    |  | $ | 3,934     |  | $ | (67     | )
|U.S. government sponsored entity debt securities(2)      |  |                          |       |                     |                      |       |            |       |                      | 69,916    |  |            | (683    | )                    |  |   | 69,916    |  |   | (683    | )
|Preferred stock of U.S. government sponsored entities(2) |  |                          | 37,156 |                     |                      | (2,859 | )          |       |                      | 24,361    |  |            | (1,682  | )                    |  |   | 61,517    |  |   | (4,541  | )
|Mutual funds and other bonds(3)                          |  |                          | 8,273  |                     |                      | (166   | )          |       |                      | 91,178    |  |            | (3,993  | )                    |  |   | 99,451    |  |   | (4,159  | )
|                                                         |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|Total investment securities                              |  | $                        | 47,425 |                     | $                    | (3,030 | )          |       | $                    | 187,393   |  | $          | (6,420  | )                    |  | $ | 234,818   |  | $ | (9,450  | )
|                                                         |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|Mortgage-backed securities:                              |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|FNMA mortgage-backed securities                          |  | $                        | 252    |                     | $                    | (1     | )          |       | $                    | 198,578   |  | $          | (7,611  | )                    |  | $ | 198,830   |  | $ | (7,612  | )
|FHLMC mortgage-backed securities                         |  |                          |       |                     |                      |       |            |       |                      | 59,534    |  |            | (1,668  | )                    |  |   | 59,534    |  |   | (1,668  | )
|Collateralized mortgage obligations                      |  |                          |       |                     |                      |       |            |       |                      | 1,355     |  |            | (26     | )                    |  |   | 1,355     |  |   | (26     | )
|Mortgage pass-through certificates                       |  |                          | 20,730 |                     |                      | (154   | )          |       |                      | 862,145   |  |            | (13,785 | )                    |  |   | 882,875   |  |   | (13,939 | )
|                                                         |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  
|Total mortgage-backed securities                         |  | $                        | 20,982 |                     | $                    | (155   | )          |       | $                    | 1,121,612 |  | $          | (23,090 | )                    |  | $ | 1,142,594 |  | $ | (23,245 | )
|                                                         |  |                          |        |                     |                      |        |            |       |                      |           |  |            |         |                      |  |   |           |  |   |         |  

---

|(1) | These unrealized losses are not considered to be other- than- temporary based on managements evaluation. Impairment is evaluated considering numerous factors, and their
relative significance varies depending on the situation. Factors considered include the length of time and extent to which the market value has been less than cost; the financial condition and near-term prospects of the issuer of the securities; and
the intent and ability to retain the security in order to allow for an anticipated recovery in fair value.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | U.S. Government sponsored entities include FNMA and FHLMC.
|--- | ----------------------------------------------------------

|(3) | Underlying assets of mutual funds consist primarily of mortgage-backed securities.
|--- | ----------------------------------------------------------------------------------

Proceeds from sales of investment securities were $64 million for the nine-month period ended June 30, 2007. Net realized losses from these sales were $551 thousand, which, were mainly related to the sale of
preferred stock of U.S. government sponsored entities.

Proceeds from sales of mortgage-backed securities for the nine-month period ended
June 30, 2007 were $170 million. Realized gain from these sales was $27 thousand.



12



---

##### Table of Contents

4. Loans Receivable

Loans receivable consist of the following:



|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|--------------------------------------------------------- |  | ---------------------- | ---------- | - | ------------------------ | ----- | - | ------ | - | ---------- | --------------- |  | ----- | -
|                                                          |  | As of June 30, 2007    |            |   | As of September 30, 2006 |      
|                                                          |  | Amount                 |            |   | Percent of Total         |       |   | Amount |   |            | Percent ofTotal | 
|                                                          |  | (Dollars in thousands) |           
|Real estate loans:                                        |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|One-to-four family residential:                           |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Residential mortgages                                     |  | $                      | 9,810,752  |   |                          | 79.5  | % |        | $ | 8,967,323  |                 |  | 78.6  | %
|Specialty consumer mortgages                              |  |                        | 682,193    |   |                          | 5.5   |   |        |   | 694,590    |                 |  | 6.1   |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total one-to-four family residential                      |  |                        | 10,492,945 |   |                          | 85.0  |   |        |   | 9,661,913  |                 |  | 84.7  |  
|Home equity loans and lines of credit                     |  |                        | 403,722    |   |                          | 3.3   |   |        |   | 355,822    |                 |  | 3.1   |  
|Multi-family                                              |  |                        | 117,219    |   |                          | 1.0   |   |        |   | 85,544     |                 |  | 0.8   |  
|Commercial real estate                                    |  |                        | 470,280    |   |                          | 3.8   |   |        |   | 413,637    |                 |  | 3.6   |  
|Construction                                              |  |                        | 137,776    |   |                          | 1.1   |   |        |   | 174,466    |                 |  | 1.5   |  
|Land                                                      |  |                        | 308,958    |   |                          | 2.5   |   |        |   | 337,023    |                 |  | 3.0   |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total real estate loans                                   |  |                        | 11,930,900 |   |                          | 96.7  |   |        |   | 11,028,405 |                 |  | 96.7  |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Other loans:                                              |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Commercial                                                |  |                        | 188,773    |   |                          | 1.5   |   |        |   | 194,269    |                 |  | 1.7   |  
|Consumer                                                  |  |                        | 17,402     |   |                          | 0.2   |   |        |   | 17,809     |                 |  | 0.2   |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total other loans                                         |  |                        | 206,175    |   |                          | 1.7   |   |        |   | 212,078    |                 |  | 1.9   |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total loans held in portfolio(1)                          |  |                        | 12,137,075 |   |                          | 98.4  |   |        |   | 11,240,483 |                 |  | 98.6  |  
|Unearned discounts, premiums and deferred loan costs, net |  |                        | 227,163    |   |                          | 1.8   |   |        |   | 196,601    |                 |  | 1.7   |  
|Allowance for loan losses                                 |  |                        | (45,089    | ) |                          | (0.2  | ) |        |   | (36,378    | )               |  | (0.3  | )
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total loans held in portfolio, net                        |  |                        | 12,319,149 |   |                          | 100.0 | % |        |   | 11,400,706 |                 |  | 100.0 | %
|Mortgage loans held for sale                              |  |                        | 89,880     |   |                          |       |   |        |   | 9,542      |                 |  |       |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  
|Total loans, net                                          |  | $                      | 12,409,029 |   |                          |       |   |        | $ | 11,410,248 |                 |  |       |  
|                                                          |  |                        |            |   |                          |       |   |        |   |            |                 |  |       |  

---

|(1) | As of June 30, 2007, BankUnited had $116.6 million of non-accrual loans and $0.5 million of loans past due more than 90 days and still accruing. As of September 30,
2006, BankUnited had $20.7 million of non-accrual loans and no loans past due more than 90 days and still accruing.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As of
June 30, 2007, the Bank had pledged approximately $9.3 billion of mortgage loans as collateral for advances from the Federal Home Loan Bank of Atlanta (FHLB). As of September 30, 2006, the Bank had pledged approximately $8.2
billion of mortgage loans as collateral for advances from the FHLB.



13



---

##### Table of Contents

The following table provides the composition of BankUniteds one-to-four family residential loans as
of June 30, 2007 and September 30, 2006, including loans held for sale.



|                                                                             |  |                        |            |                  |                          |   |        |   |                 |  |       |  
|---------------------------------------------------------------------------- |  | ---------------------- | ---------- | ---------------- | ------------------------ | - | ------ | - | --------------- |  | ----- | -
|                                                                             |  | As of June 30, 2007    |            |                  | As of September 30, 2006 |  
|                                                                             |  | Amount                 |            | Percent of Total |                          |   | Amount |   | Percent ofTotal | 
|                                                                             |  | (Dollars in thousands) |           
|One-to-four family residential loans:                                        |  |                        |            |                  |                          |   |        |   |                 |  |       |  
|Fixed rate loans                                                             |  | $                      | 1,461,637  |                  | 13.8                     | % |        | $ | 1,273,240       |  | 13.1  | %
|Adjustable rate loans (ARM):                                                 |  |                        |            |                  |                          |   |        |   |                 |  |       |  
|Option ARM(1)                                                                |  |                        | 7,377,579  |                  | 69.7                     |   |        |   | 6,662,052       |  | 68.9  |  
|Non Option ARM                                                               |  |                        | 1,743,609  |                  | 16.5                     |   |        |   | 1,736,163       |  | 18.0  |  
|                                                                             |  |                        |            |                  |                          |   |        |   |                 |  |       |  
|Total ARM loans                                                              |  |                        | 9,121,188  |                  | 86.2                     |   |        |   | 8,398,215       |  | 86.9  |  
|                                                                             |  |                        |            |                  |                          |   |        |   |                 |  |       |  
|Total one-to-four family residential loans, including loans held for sale(2) |  | $                      | 10,582,825 |                  | 100.0                    | % |        | $ | 9,671,455       |  | 100.0 | %
|                                                                             |  |                        |            |                  |                          |   |        |   |                 |  |       |  

---

|(1) | This concentration represents 60.3% and 59.2% of BankUniteds total loans outstanding (including loans held for sale and excluding deferred costs, discounts, premiums and
allowance for loans losses) as of June 30, 2007 and September 30, 2006, respectively . As of June 30, 2007, option ARM loans with a balance of $6.3 billion were negatively amortizing with approximately $222 million of their principal
balances resulting from negative amortization. As of September 30, 2006, option ARM loans with a balance of $5 billion were negatively amortizing with approximately $89 million of their principal balances resulting from negative amortization.
These loans are subject to interest rate caps.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Excluding deferred costs, discounts, premiums and allowance for loan losses.
|--- | ----------------------------------------------------------------------------

Option ARM loans have an interest rate that adjusts periodically, generally on a monthly basis, and allows borrowers different monthly payment options. The initial minimum monthly payment is generally lower than the
amount required for full amortization of the loan and may only increase by 7.5% annually through the fifth year of the loan. The scheduled monthly payment increases after five years to require full repayment of the loan balance over the remaining
term of the loan.

The borrower may pay an amount that covers principal and interest that would reduce the outstanding loan balance in any
month, an amount that would pay interest only or an amount that is a minimum monthly payment.

If borrowers elect the option to pay a
minimum payment that may not cover the interest accrued on the loan for the month this would result in deferred interest being added to the balance of the loan. The increase in loan balance over the original loan amount is referred to as negative
amortization. Contractual terms of the option ARM limit the amount that the loan balance can increase through negative amortization to 115% of the original loan amount during the first five years of the loan. Upon reaching this limit, the monthly
payment increases to require full repayment of principal over the remaining term of the loan. The borrower has other options that would allow him or her to pay interest only or a higher amount that would reduce the outstanding loan balance in any
month.

The characteristics of the option ARM portfolio as of June 30, 2007 were as follows:



| |  |  | Option ARM loans represented 60.3% of the total loan portfolio (including loans held for sale and excluding deferred costs, discounts, premiums and allowance for
loans losses);
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | $6.3 billion representing 85% of the option ARM loans, had negative amortization of $222 million. This amount represented 3.5% of the loan balance on negatively
amortizing loans, or 3.0% of the total option ARM loans outstanding (including loans held for sale and excluding premiums and discounts);
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The weighted average loan-to-value (LTV) of the option ARM portfolio at inception was 76% after adjusting for coverage of mortgage insurance (MI); 22% of the total
option ARM portfolio had MI;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The average outstanding balance of an option ARM loan in the portfolio, was $315 thousand; and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | The weighted average borrower credit score (FICO) was 708.
| | - |  | ----------------------------------------------------------



14



---

##### Table of Contents

5. Earnings Per Share

The following tables reconcile basic and diluted earnings per share for the three and nine months ended June 30, 2007 and 2006.



|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|--------------------------------------------------- |  | -------------------------------------------------------- | ------ | --------------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                    |  | For the Three MonthsEnded June 30,                       |        | For the Nine MonthsEnded June 30,
|                                                    |  | 2007                                                     |        | 2006                              |   | 2007   |  | 2006
|                                                    |  | (Dollars and shares in thousands, except per share data)
|Basic earnings per share:                           |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Numerator:                                          |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Net income                                          |  | $                                                        | 23,209 |                                   | $ | 23,825 |  | $    | 74,981 |  | $ | 59,687
|Preferred stock dividends                           |  |                                                          | 133    |                                   |   | 118    |  |      | 401    |  |   | 355   
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Net income available to common stockholders         |  | $                                                        | 23,076 |                                   | $ | 23,707 |  | $    | 74,580 |  | $ | 59,332
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Denominator:                                        |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding          |  |                                                          | 35,779 |                                   |   | 36,212 |  |      | 36,141 |  |   | 33,596
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Basic earnings per share                            |  | $                                                        | 0.65   |                                   | $ | 0.65   |  | $    | 2.06   |  | $ | 1.77  
|                                                    |  |                                                          |        |                                  
|Diluted earnings per share:                         |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Numerator:                                          |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Net income available to common stockholders         |  |                                                          | 23,076 |                                   | $ | 23,707 |  | $    | 74,580 |  | $ | 59,332
|Plus:                                               |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Preferred stock dividends                           |  |                                                          | 133    |                                   |   | 118    |  |      | 401    |  |   | 355   
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Diluted net income available to common stockholders |  | $                                                        | 23,209 |                                   | $ | 23,825 |  | $    | 74,981 |  | $ | 59,687
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Denominator:                                        |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding          |  |                                                          | 35,779 |                                   |   | 36,212 |  |      | 36,141 |  |   | 33,596
|Plus:                                               |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Stock options and restricted stock                  |  |                                                          | 938    |                                   |   | 1,493  |  |      | 1,038  |  |   | 1,371 
|Preferred stock                                     |  |                                                          | 954    |                                   |   | 924    |  |      | 958    |  |   | 912   
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Diluted weighted average shares outstanding         |  |                                                          | 37,671 |                                   |   | 38,629 |  |      | 38,137 |  |   | 35,879
|                                                    |  |                                                          |        |                                   |   |        |  |      |        |  |   |       
|Diluted earnings per share(1)                       |  | $                                                        | 0.62   |                                   | $ | 0.62   |  | $    | 1.97   |  | $ | 1.66  

---

|(1) | For the three months ended June 30, 2007, BankUnited did not consider potential common and preferred stock options of 992,063 and 340,000, respectively, in the computation of
diluted earnings per share as they would have been antidilutive. In addition, BankUnited did not consider potential common stock of 355,105 shares from the HiMEDS Units issued on April 25,2007 and June 4, 2007 as they would have been
antidilutive. For the three months ended June 30, 2006, BankUnited did not consider potential common and preferred stock options of 24,750 and 0, respectively, in the computation of diluted earnings per share as they would have been
antidilutive.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the nine months ended June 30, 2007, BankUnited did not consider potential common and preferred stock
options of 636,513 and 297,500, respectively, in the computation of diluted earnings per share as they would have been antidilutive. In addition, BankUnited did not consider potential common stock of 82,120 shares from the HiMEDS Units issued on
April 25, 2007 and June 4, 2007 as they would have been antidilutive. For the nine months ended June 30, 2006, BankUnited did not consider potential common and preferred stock options of 291,862 and 137,750, respectively, in the
computation of diluted earnings per share as they would have been antidilutive.



15



---

##### Table of Contents

6. Regulatory Capital

The Banks regulatory capital levels as of June 30, 2007 and September 30, 2006 were as follows:



|                                        |  |                        |           |   |                         |   |           |  
|--------------------------------------- |  | ---------------------- | --------- | - | ----------------------- | - | --------- | -
|                                        |  | As of June 30,2007     |           |   | As of September 30,2006 |  
|                                        |  | (Dollars in thousands) |          
|Tier 1 Leverage Capital                 |  |                        |           |   |                         |   |           |  
|Amount                                  |  | $                      | 1,086,747 |   |                         | $ | 990,629   |  
|Actual Ratio                            |  |                        | 7.5       | % |                         |   | 7.3       | %
|Well-Capitalized Minimum Ratio(1)       |  |                        | 5.0       | % |                         |   | 5.0       | %
|Adequately Capitalized Minimum Ratio(1) |  |                        | 4.0       | % |                         |   | 4.0       | %
|                                        |  |                       
|Tier 1 Risk-Based Capital(2)            |  |                        |           |   |                         |   |           |  
|Amount                                  |  | $                      | 1,086,747 |   |                         | $ | 990,629   |  
|Actual Ratio                            |  |                        | 14.1      | % |                         |   | 13.8      | %
|Well-Capitalized Minimum Ratio(1)       |  |                        | 6.0       | % |                         |   | 6.0       | %
|Adequately Capitalized Minimum Ratio(1) |  |                        | 4.0       | % |                         |   | 4.0       | %
|                                        |  |                       
|Total Risk-Based Capital                |  |                        |           |   |                         |   |           |  
|Amount                                  |  | $                      | 1,119,554 |   |                         | $ | 1,013,770 |  
|Actual Ratio                            |  |                        | 14.7      | % |                         |   | 14.3      | %
|Well-Capitalized Minimum Ratio(1)       |  |                        | 10.0      | % |                         |   | 10.0      | %
|Adequately Capitalized Minimum Ratio(1) |  |                        | 8.0       | % |                         |   | 8.0       | %

---

|(1) | Based on Office of Thrift Supervision regulations adopted to implement the prompt corrective action provisions of the Federal Deposit Insurance Corporation Improvement
Act of 1991.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Tier 1 risk-based capital ratio is the ratio of core capital to risk weighted assets.
|--- | -------------------------------------------------------------------------------------

7. Comprehensive Income

BankUniteds comprehensive income includes all items which
comprise net income, plus other comprehensive (loss) income. For the three and the nine months ended June 30, 2007 and 2006, BankUniteds comprehensive income was as follows:



|                                                                                                                                                                                                                                                                          |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------- | ------ | - | --------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                                                                                                                                                                                                                          |  | For the Three MonthsEnded June 30, |        |   | For the Nine MonthsEnded June 30, |  
|                                                                                                                                                                                                                                                                          |  | 2007                               |        |   | 2006                              |   |        | 2007 |  |   | 2006   |  
|                                                                                                                                                                                                                                                                          |  | (Dollars in thousands)             |       
|Net income                                                                                                                                                                                                                                                                |  | $                                  | 23,209 |   |                                   | $ | 23,825 |      |  | $ | 74,981 |   |  | $ | 59,687  |  
|Other comprehensive (loss) income, net of tax:                                                                                                                                                                                                                            |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  
|Unrealized (loss) gain arising during the period on securities, net of tax benefit (expense) of $1,932 and $2,597 for the three months ended
June 30, 2007 and 2006, respectively, and ($2,339) and $6,042 for the nine months ended June 30, 2007 and 2006, respectively |  |                                    | (3,588 | ) |                                   |   | (4,823 | )    |  |   | 4,343  |   |  |   | (11,221 | )
|Unrealized (loss) gain on cash flow hedges, net of tax benefit (expense) of $48 and ($224) for the three months ended June 30, 2007 and
2006, respectively, and $257 and ($65) for the nine months ended June 30, 2007 and 2006, respectively                             |  |                                    | (90    | ) |                                   |   | 416    |      |  |   | (477   | ) |  |   | 121     |  
|Less reclassification adjustment for:                                                                                                                                                                                                                                     |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  
|Realized loss on securities sold included in net income, net of tax benefit of $0 for both three month-periods ended June 30, 2007 and
2006, respectively, and $183 and $0 for the nine months ended June 30, 2007 and 2006, respectively                                 |  |                                    |       |   |                                   |   |       |      |  |   | (340   | ) |  |   |        |  
|Realized gain on cash flow hedges, net of tax expense of $5 and $15 for the three months ended June 30, 2007 and 2006, respectively, and
$32 and $3 for the nine months ended June 30, 2007 and 2006, respectively                                                        |  |                                    | 10     |   |                                   |   | 27     |      |  |   | 60     |   |  |   | 5       |  
|                                                                                                                                                                                                                                                                          |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  
|Total other comprehensive (loss) income, net of tax                                                                                                                                                                                                                       |  |                                    | (3,688 | ) |                                   |   | (4,434 | )    |  |   | 4,146  |   |  |   | (11,105 | )
|                                                                                                                                                                                                                                                                          |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  
|Comprehensive income                                                                                                                                                                                                                                                      |  | $                                  | 19,521 |   |                                   | $ | 19,391 |      |  | $ | 79,127 |   |  | $ | 48,582  |  
|                                                                                                                                                                                                                                                                          |  |                                    |        |   |                                   |   |        |      |  |   |        |   |  |   |         |  



16



---

##### Table of Contents

8. Accounting For Derivatives and Hedging Activities

BankUnited uses derivative instruments as part of its interest rate risk management activities to reduce risks associated with its loan origination and
borrowing activities. Derivatives include loan commitments, forward sales contracts, and interest rate swaps and caps. In accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS
133), BankUnited recognizes all derivatives as either assets or liabilities on the consolidated balance sheet and reports them at fair value with realized and unrealized gains and losses included in either earnings or in other comprehensive
income, depending on the purpose for which the derivative is held and whether the derivative qualifies for hedge accounting.

Loan Commitments

BankUnited commits to originate one-to-four family residential mortgage loans with potential borrowers at specified interest rates for
short periods of time, usually thirty days. If potential borrowers meet underwriting standards, these loan commitments obligate BankUnited to fund the loans, but do not obligate the potential borrowers to accept the loans. If the borrowers do not
allow the commitments to expire, the loans are funded, and either placed into BankUniteds loan portfolio or held for sale. Based on historical experience, the interest rate environment, and the underlying loan characteristics, BankUnited
estimates the amount of commitments that will ultimately become loans held for sale and accounts for those as derivatives during the commitment period. As derivatives, the changes in the fair value of the commitments are recorded in current earnings
under other non-interest expense with an offset to the consolidated statement of financial condition in other liabilities. Fair values are based solely on the relationship of observable market interest rates and are calculated by third parties.

Forward Sales Contracts

BankUnited
enters into forward sales contracts in order to economically hedge fair value exposure of loan commitments and fair value exposure of loans held for sale to a change in interest rates. Fair value changes of forward sales contracts, not eligible for
hedge accounting under SFAS No. 133, are recorded in earnings under non-interest expense with an offset in other liabilities. Hedge accounting was not applied to these contracts in the nine-month periods ended June 30, 2007 and
June 30, 2006.

Loans Held For Sale

Loans held for sale are accounted for under the lower of cost or market method. Lower of cost or market adjustments are recorded in earnings under non-interest expense. No adjustments, related to lower of cost or market, were booked in the
nine-month periods ended June 30, 2007 and June 30, 2006.

Interest Rate Swaps and Caps

At June 30, 2007, BankUnited had outstanding two interest rate cap contracts used to reduce the risk of rising interest payments associated with
specific variable rate debt instruments. These contracts were accounted for as cash flow hedges under SFAS 133.

BankUnited applied hedge
accounting based on the short cut method for interest rate swaps provided for in Statement of Financial Accounting Standards No. 133 for the quarter ended December 31, 2005. BankUnited reviewed its application of the short cut
method in accounting for interest rate swaps in the subsequent quarter based on guidance issued by the SEC in December 2005, and concluded that three hedge transactions outstanding at December 31, 2005, did not meet the requirements set forth
in the guidance and that hedge accounting was precluded for those items in the periods previously applied. BankUnited concluded that the reclassification of these swaps did not materially affect the results of operations for any period presented and
recognized a $242 thousand net charge from prior periods for the quarter ended March 31, 2006. The short cut method has not been used in subsequent periods.

As of June 30, 2007 there were no interest rate swap agreements outstanding.



17



---

##### Table of Contents

The following table summarizes certain information with respect to the use of derivatives and their
impact on BankUniteds statements of income during the three and nine months ended June 30, 2007, and 2006:



|                                                              |  |                                    |    |      |                                   |      |      |  |   |      |   |  |   |        |  
|------------------------------------------------------------- |  | ---------------------------------- | -- | ---- | --------------------------------- | ---- | ---- |  | - | ---- | - |  | - | ------ | -
|                                                              |  | For the Three MonthsEnded June 30, |    |      | For the Nine MonthsEnded June 30, |     
|                                                              |  | 2007                               |    | 2006 |                                   |      | 2007 |  |   | 2006 |  
|                                                              |  | (In thousands)                     |   
|Interest Rate Swaps                                           |  |                                    |    |      |                                   |      |      |  |   |      |   |  |   |        |  
|Loss recorded in non-interest income related to swaps         |  | $                                  |   |      | $                                 | (551 | )    |  | $ | (318 | ) |  | $ | (1,465 | )
|Other Derivatives(1)                                          |  |                                    |    |      |                                   |      |      |  |   |      |   |  |   |        |  
|Gain (loss) recorded in non-interest expense                  |  |                                    | 51 |      |                                   | (49  | )    |  |   | 100  |   |  |   | 24     |  
|                                                              |  |                                    |    |      |                                   |      |      |  |   |      |   |  |   |        |  
|Total net gain (loss) recorded in earnings due to derivatives |  | $                                  | 51 |      | $                                 | (600 | )    |  | $ | (218 | ) |  | $ | (1,441 | )
|                                                              |  |                                    |    |      |                                   |      |      |  |   |      |   |  |   |        |  

---

|Note: | A charge of $0 and $4 thousand related to ineffectiveness on cash flow hedges was booked during the three and nine-months ended June 30, 2007, respectively. BankUnited
estimates that within the next 12 months $31 thousand will be reclassified out of other comprehensive income as a credit to earnings for cash flow hedges outstanding as of June 30, 2007.
|----- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(1) | BankUnited uses other derivatives to economically hedge interest rate risk, but they do not qualify for hedge accounting treatment.
|--- | -----------------------------------------------------------------------------------------------------------------------------------

9. Stock-Based Compensation

At June 30,
2007, BankUnited had certain stock-based compensation plans approved by shareholders and designed to provide incentives to current and prospective officers, directors and employees of BankUnited and its subsidiaries. Under the plans, BankUnited may
award stock options, stock appreciation rights, restricted stock, restricted stock units and awards in lieu of obligations, dividend equivalents, other stock-based awards and performance awards in each of its classes of stocks. In January 2007,
BankUniteds shareholders approved the 2007 Stock Award and Incentive Compensation Plan.

Options

BankUnited may award both incentive stock options and non-qualified stock options. Options granted under BankUniteds plans generally expire eight to
ten years after the date of grant and are granted at or above the fair market value (closing price) of the stock on the date of grant. An option may vest over a period ranging from immediate to nine years.

BankUnited has used the Black-Sholes model to calculate fair values of options awarded. This model requires assumptions as to expected volatility,
dividends, terms, and risk free rates. Assumptions used for the periods covered herein, are outlined in the table below:



|                       |  |                                     |  |                                
|---------------------- |  | ----------------------------------- |  | -------------------------------
|                       |  | Three Months Ended June 30, 2007(1) |  | Nine Months Ended June 30, 2007
|Expected Volatility    |  |                                    |  | 26.0%                          
|Expected Dividend      |  |                                    |  | .007% -1.32%                   
|Expected Term in Years |  |                                    |  | 3.9 -7.0                       
|Risk Free Rate         |  |                                    |  | 4.45% -4.75%                   

---

|(1) | No options were granted during the quarter ended June 30, 2007.
|--- | ---------------------------------------------------------------

Expected volatilities are based on historical volatility trends of BankUniteds Class A Common Stock and other factors. Expected dividends reflect a range from actual dividends paid on BankUniteds Class A Common Stock
and Series B Preferred Stock. Expected term represents the periods of time that options granted are expected to be outstanding; the range above results from certain categories of recipients exhibiting different exercise behavior. The risk free rate
is based on the U.S Treasury yield curve in effect at the time of grant for the appropriate life of each option.



18



---

##### Table of Contents

The following table presents the activity of BankUniteds outstanding stock options, for all classes
of Common Stock for the nine-month period ended June 30, 2007:



|                                        |  |                                   |   |  |                                |       |                                         |      |                           |   |      
|--------------------------------------- |  | --------------------------------- | - |  | ------------------------------ | ----- | --------------------------------------- | ---- | ------------------------- | - | -----
|Common Stock Options                    |  | Number ofShares                   |   |  | WeightedAverage Priceper Share |       | WeightedAverageRemainingContractualTerm |      | Aggregate Intrinsic Value
|                                        |  | (Dollars and shares in thousands)
|Options outstanding, September 30, 2006 |  | 2,305                             |   |  | $                              | 17.73 |                                         |      |                           |   |      
|Options granted                         |  | 243                               |   |  | $                              | 26.82 |                                         |      |                           |   |      
|Options exercised                       |  | (200                              | ) |  | $                              | 8.53  |                                         |      |                           |   |      
|Options forfeited                       |  | (52                               | ) |  | $                              | 23.22 |                                         |      |                           |   |      
|Options expired                         |  | (65                               | ) |  | $                              | 21.60 |                                         |      |                           |   |      
|                                        |  |                                   |   |  |                                |       |                                         |      |                           |   |      
|Options outstanding, June 30, 2007      |  | 2,231                             |   |  | $                              | 19.31 |                                         | 5.83 |                           | $ | 8,198
|                                        |  |                                   |   |  |                                |       |                                         |      |                           |   |      
|Exercisable at June 30, 2007            |  | 1,563                             |   |  | $                              | 17.17 |                                         | 5.12 |                           | $ | 7,774
|Unvested at June 30, 2007               |  | 668                               |   |  | $                              | 24.33 |                                         | 7.51 |                           | $ | 424  

The following table presents the activity of BankUniteds outstanding stock options, for
Series B Preferred Stock, for the nine-month period ended June 30, 2007:



|                                 |  |                                   |   |  |                                  |       |                                             |      |                           |   |      
|-------------------------------- |  | --------------------------------- | - |  | -------------------------------- | ----- | ------------------------------------------- | ---- | ------------------------- | - | -----
|Series B Preferred Stock Options |  | Number of Shares                  |   |  | Weighted Average Price per
Share |       | Weighted Average Remaining Contractual Term |      | Aggregate Intrinsic Value
|                                 |  | (Dollars and shares in thousands)
|Outstanding September 30, 2006   |  | 941                               |   |  | $                                | 26.75 |                                             |      |                           |   |      
|Granted                          |  |                                  |   |  |                                  |      |                                             |      |                           |   |      
|Exercised                        |  | (50                               | ) |  |                                  | 10.85 |                                             |      |                           |   |      
|                                 |  |                                   |   |  |                                  |       |                                             |      |                           |   |      
|Outstanding June 30, 2007        |  | 891                               |   |  | $                                | 27.64 |                                             | 4.73 |                           | $ | 2,662
|                                 |  |                                   |   |  |                                  |       |                                             |      |                           |   |      
|Exercisable at June 30, 2007     |  | 642                               |   |  | $                                | 23.98 |                                             | 3.73 |                           | $ | 2,547
|Unvested at June 30, 2007        |  | 249                               |   |  | $                                | 37.07 |                                             | 7.31 |                           | $ | 115  

The following table presents the values of option grants and exercises for the three-month and
nine-month periods ended June 30, 2007:



|                                                                                      |  |                                                         |       |                                 |   |      
|------------------------------------------------------------------------------------- |  | ------------------------------------------------------- | ----- | ------------------------------- | - | -----
|                                                                                      |  | Three Months Ended June 30, 2007                        |       | Nine Months Ended June 30, 2007
|                                                                                      |  | (Dollars and shares in thousands except per share data)
|Grant date weighted average fair value per share of options granted during the period |  | $                                                       |      |                                 | $ | 7.56 
|Total intrinsic value of options exercised                                            |  | $                                                       | 2,175 |                                 | $ | 4,200
|Cash received from options exercised                                                  |  | $                                                       | 1,212 |                                 | $ | 2,250
|Actual tax benefit to be realized from option exercises                               |  | $                                                       | 761   |                                 | $ | 1,373

Restricted Stock

Restricted stock awards granted without performance-based restrictions vest in annual installments over periods ranging from immediate to ten years commencing on the date of the grant. The vesting schedules are
intended to encourage officers, directors and employees to make long-term commitments to BankUnited.

In the third quarter of fiscal 2007
the Company awarded 6,058 shares of Common A restricted stock valued at $134 thousand to vest over three to five years. Fair value for unvested shares is determined based on the closing price of BankUniteds shares on the grant date.



19



---

##### Table of Contents

The following table presents the activity of BankUniteds unvested restricted common shares and
restricted common stock units for the nine-month period ended June 30, 2007:



|                               |  |                                 |   |  |                                                     |      
|------------------------------ |  | ------------------------------- | - |  | --------------------------------------------------- | -----
|Common Unvested Shares *       |  | Number of Shares (in thousands) |   |  | Weighted Average Price per Share (at date of grant)
|Outstanding September 30, 2006 |  | 477                             |   |  | $                                                   | 25.28
|Granted                        |  | 185                             |   |  |                                                     | 26.55
|Vested                         |  | (82                             | ) |  |                                                     | 24.90
|Forfeited                      |  | (44                             | ) |  |                                                     | 25.91
|                               |  |                                 |   |  |                                                     |      
|Outstanding March 31, 2007     |  | 536                             |   |  | $                                                   | 25.74
|                               |  |                                 |   |  |                                                     |      

---

|* | Including restricted stock units
|- | --------------------------------

The intrinsic value for
these awards is $48 thousand and the weighted average life of these awards is 3.5 years.

The following table presents the activity of
BankUniteds unvested Series B Preferred Stock restricted shares, including both, performance and nonperformance-based awards for the nine-month period ended June 30, 2007:



|                                   |  |                                 |   |  |                                                     |      
|---------------------------------- |  | ------------------------------- | - |  | --------------------------------------------------- | -----
|Series B Preferred Unvested Shares |  | Number of Shares (in thousands) |   |  | Weighted Average Price per Share (at date of grant)
|Outstanding at September 30, 2006  |  | 341                             |   |  | $                                                   | 30.98
|Granted                            |  | 105                             |   |  |                                                     | 40.12
|Vested                             |  | (7                              | ) |  |                                                     | 38.90
|                                   |  |                                 |   |  |                                                     |      
|Outstanding at June 30, 2007       |  | 439                             |   |  | $                                                   | 33.08
|                                   |  |                                 |   |  |                                                     |      

The intrinsic value for these awards is $0.9 million and the weighted average life of the awards
is 4.0 years.

Performance-Based Awards

Under the plans the Compensation Committee of BankUniteds Board of Directors has the authority to grant performance awards based on the achievement of pre-set performance goals by a future date. The goals are business-based goals such
as growth in assets, loans and/or deposits; enhancing earnings by achieving certain levels of revenue and/or net income, improving or maintaining quality of assets, and improving net interest margin.

During the nine-month period ended June 30, 2007, the Compensation Committee voted to award certain executive officers performance awards that
require the achievement of goals over future periods based on specified objectives. These awards have performance periods that range from one to two years.

Performance based restricted stock awards are eligible to be voted by the executive from the date of the award. Dividends are paid only after achievement of performance goals to which the award is subject.

The following table presents the activity of BankUniteds performance-based unvested awards of Class A Common Stock for the nine-month
period ended June 30, 2007:



|                                           |  |                                 |  |                                                     |      
|------------------------------------------ |  | ------------------------------- |  | --------------------------------------------------- | -----
|Performance Based Common A Unvested Shares |  | Number of Shares (in thousands) |  | Weighted Average Price per Share (at date of grant)
|Outstanding at September 30, 2006          |  | 26                              |  | $                                                   | 23.65
|Granted                                    |  | 28                              |  |                                                     | 26.82
|Vested                                     |  |                                |  |                                                     |     
|                                           |  |                                 |  |                                                     |      
|Outstanding at June 30, 2007               |  | 54                              |  | $                                                   | 25.29
|                                           |  |                                 |  |                                                     |      

The intrinsic value for the Common A awards is $0.0 and the weighted average life of the awards is
3.8 years.



20



---

##### Table of Contents

The following table presents the activity of BankUniteds performance-based unvested awards of
Series B Preferred Stock, for the nine-month period ended June 30, 2007:



|                                                     |  |                                 |   |  |                                                     |      
|---------------------------------------------------- |  | ------------------------------- | - |  | --------------------------------------------------- | -----
|Performance Based Series B Preferred Unvested Shares |  | Number of Shares (in thousands) |   |  | Weighted Average Price per Share (at date of grant)
|Outstanding at September 30, 2006                    |  | 321                             |   |  | $                                                   | 30.71
|Granted                                              |  | 105                             |   |  |                                                     | 40.12
|Vested                                               |  | (6                              | ) |  |                                                     | 38.88
|                                                     |  |                                 |   |  |                                                     |      
|Outstanding at June 30, 2007                         |  | 420                             |   |  | $                                                   | 32.99
|                                                     |  |                                 |   |  |                                                     |      

The intrinsic value for the Preferred B awards is $0.9 million and the weighted average life of
the awards is 3.9 years.

10. Borrowings

Issuance of HiMEDS Units

During the third fiscal quarter of 2007, BankUnited raised $184 million through the sale of
3,680,000 6.75% HiMEDS equity units, which mandatorily convert to common equity in May 2010 at a maximum price of $32.76.

BankUnited
intends to use the net proceeds of the offering for general corporate purposes including buying back shares of its Class A Common Stock, expanding operations through new branch offices and operations centers, possible acquisitions, acquisitions of
debt and equity securities if available on favorable terms, redemption of outstanding debt and investing in loans and mortgage-backed or other securities.

The Equity Units carry a total distribution rate of 6.75%. Each Equity Unit has a stated amount of $50 and is initially comprised of (i) a 3-year purchase contract which will obligate the holder to purchase from
BankUnited on May 17, 2010, a certain number of shares of Bankuniteds Class A Common Stock, for $50; and (ii) a 1/20 undivided beneficial interest in $1,000 principal amount of BankUniteds 6.37% Senior Note due
May 17, 2012 (the Notes). Holders of the Equity Units will be entitled to receive quarterly contract adjustment payments at a rate of 0.38% per year of the stated amount of $50 per Equity Unit. The threshold appreciation price
of the Equity Units is $32.76.

BankUnited has recorded the fair value of the forward purchase contract as a reduction of additional
paid-in capital for $1.9 million. The contract adjustment payment obligation has been recorded as a liability for its present value of $1.9 million.

The forward purchase contract will be evaluated during each reporting period to ensure that it continues to qualify for equity classification under EITF 00-19 Accounting for Derivative Financial Instruments
Indexed to, and Potentially Settled in, a Companys Own Stock.

Trust preferred securities and subordinated debentures

During the nine-month period ended June 30, 2007, BankUnited had a net increase of $34 million in trust preferred securities
and subordinated debentures from $196 million at September 30, 2006 to $230 million. BankUnited operates wholly-owned trust subsidiaries for the purpose of issuing trust preferred securities and investing the proceeds from the sale thereof in
junior subordinated deferrable interest debentures issued by BankUnited. The carrying amount of trust preferred securities and subordinated debentures in BankUniteds Consolidated Statement of Financial Condition was $230 million as of
June 30, 2007, and represented trust preferred securities issued by its consolidated trust subsidiary and the subordinated debentures issued by BankUnited to its non-consolidated trust subsidiaries.

The net increase in trust preferred securities and subordinated debentures reflects primarily four transactions during the nine-month period ended
June 30, 2007:



| |  |  | the issuance and sale of $50 million in subordinated debentures to wholly-owned trust subsidiary, BankUnited Statutory Trust X in October 2006;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

| |  |  | the issuance and sale of $50 million in subordinated debentures to wholly-owned trust subsidiary, BankUnited Statutory Trust XI in March 2007;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in March 2007 of trust preferred securities with a balance of $22.9 million issued by BankUnited to its consolidated subsidiary BankUnited Capital;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in March 2007 of trust preferred securities with a balance of $25 million issued by BankUnited to its non-consolidated subsidiary BankUnited
Statutory Trust II; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in May 2007 of trust preferred securities with a balance of $20 million issued by BankUnited to its non-consolidated subsidiary BankUnited Statutory
Trust I
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

11. Commitments and Contingencies

Commercial and standby letters of credit are off balance sheet instruments which represent conditional commitments issued by BankUnited to guarantee the performance of a customer to a third party. BankUnited had
outstanding commercial and standby letters of credit in the amount of $54.6 million and $47.5 million as of June 30, 2007, and September 30, 2006, respectively. Fees collected on standby letters of credit represent the fair value of these
commitments and are deferred and amortized over their term, which is typically one year or less. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. BankUnited
generally holds collateral supporting those commitments if deemed necessary.

BankUnited 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 BankUniteds consolidated financial position or results of operations.

12. Subsequent Events

Common Stock
Repurchase

Subsequent to June 30, 2007, BankUnited repurchased 297,413 shares of its Class A Common Stock at
prices ranging from $17.11 to $17.19.



22



---

##### Table of Contents

|Item 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

As used in this Quarterly Report on Form 10-Q (the Form 10-Q), BankUnited, we, us and our
refers to BankUnited Financial Corporation (BankUnited) and its consolidated subsidiaries, including BankUnited, FSB (the Bank). All significant intercompany transactions and balances associated with consolidated subsidiaries
have been eliminated. The following discussion and analysis and the related financial data present a review of BankUniteds consolidated operating results for the three month and nine month periods ended June 30, 2007 and 2006 and
consolidated financial condition as of June 30, 2007. This discussion and analysis should be read in conjunction with the Consolidated Financial Statements and Notes thereto contained in BankUniteds Annual Report on Form 10-K.

This Form 10-Q contains forward-looking statements. Such forward-looking statements are within the meaning of that term in 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). Words and phrases such as: will likely result,
expect, will continue, anticipate, estimate, project, believe, intend, will, should, would, could, may,
can, plan, target and similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may
include, but are not limited to, discussions concerning:



| |  |  | Projections of revenues, expenses, income, earnings per share, margin, asset growth, loan production, credit quality, deposit growth, and other performance
measures;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Expansion of operations, including branch openings, entrance into new markets, development of products and services; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | Discussions on the outlook of the economy, competition, regulation, taxation, company strategies, subsidiaries, investment risk, and policies.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------

Actual results or performance could differ from those implied or contemplated by forward-looking statements. BankUnited
wishes to caution readers not to place undue reliance on any forward-looking statements, which speak only as of the date made, and are not historical facts or guarantees of future performance. These forward-looking statements are subject to certain
risks and uncertainties, including, among others: general business and economic conditions, either nationally or regionally; fiscal and monetary policies; significant weather events such as hurricanes; changes or fluctuations in the interest rate
environment; a deterioration in credit quality and/or a reduced demand for credit; reduced deposit flows and loan demand; real estate values and market conditions, competition from other financial service companies in our markets; legislative or
regulatory changes, including, among others, changes in accounting standards, guidelines and policies; the issuance or redemption of additional equity or debt securities by us; the concentration of operations in south Florida, if Florida business or
economic conditions decline; reliance on other companies for products and services; the impact of war and the threat and impact of terrorism; volatility in the market price of our common stock; and other economic, competitive, servicing capacity,
governmental, regulatory and technological factors affecting our operations, price, products and delivery of services. Other factors that could cause actual results to differ materially are: (i) other risks and uncertainties described from time
to time in BankUniteds filings with the SEC, (ii) the risk factors or uncertainties set forth in this Form 10-Q, and (iii) other risks and uncertainties that have not been identified at this time. Information in this Form 10-Q is as
of the dates, and for the periods, indicated. BankUnited does not undertake, and specifically disclaims any obligation, to publicly update or revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or
circumstances after the date of such statements, whether as the result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in or incorporated by reference into
this report might not occur.

Overview

BankUniteds results of operations are dependent primarily on its net interest income, which is the difference between the interest earned on its assets, primarily its loan and securities portfolios, including the effect of related
premium, fees and discounts, and its cost



23



---

##### Table of Contents

of funds, which consists of the interest paid on its deposits and borrowings. BankUniteds results of operations are also affected by its provision for
loan losses as well as non-interest income, non-interest expenses and income tax expense.

BankUniteds operations, like those of
other financial institution holding companies, are affected by BankUniteds asset and liability management policies, as well as factors beyond BankUniteds control, such as general economic conditions and the monetary and fiscal policies
of the federal government. General economic conditions as well as conditions related to the real estate market, also affect BankUniteds lending activities with respect to credit quality, the demand for mortgage financing interest rates and
other types of loans, and the availability of credit, and other factors beyond BankUniteds control. Deposit flows and costs of deposits and borrowings are influenced by local competition and by general market rates of interest.

Highlights for the quarter ended June 30, 2007 were:



| |  |  | Third-quarter net income of $23.2 million, or $0.62 per share;
| | - |  | --------------------------------------------------------------



| |  |  | Net-interest margin of 2.40%, an increase of 22 basis points from the same quarter last year;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Fee income of $3.6 million, an increase of 19% from the same quarter last year;
| | - |  | -------------------------------------------------------------------------------



| |  |  | Total deposits of $7.0 billion, up $1.1 billion, or 19%, from June 30, 2006;
| | - |  | ----------------------------------------------------------------------------



| |  |  | Total core deposits of $5.0 billion, up $766 million, or 18%, from June 30, 2006; and
| | - |  | -------------------------------------------------------------------------------------



| |  |  | Two new branches opened on Floridas West coast.
| | - |  | ------------------------------------------------

Net income in the third quarter of fiscal 2007 remained at approximately the same level as the third quarter of fiscal 2006 in spite of the slowdown in the residential mortgage market. These results were mainly due to
the net effect of:



| |  |  | growth in interest-earning assets;
| | - |  | ----------------------------------



| |  |  | higher net interest margin;
| | - |  | ---------------------------



| |  |  | lower gains from loan sales correlated to lower loan sales; and
| | - |  | ---------------------------------------------------------------



| |  |  | higher fee income, which was partially driven by the strong growth in wealth management products.
| | - |  | -------------------------------------------------------------------------------------------------

The decrease in residential loan originations for the third quarter of fiscal 2007 compared to the third fiscal quarter of fiscal 2006 reflects a
continued tightening in credit standards as well as reduced overall demand in the national housing markets. BankUniteds has diversified its product offerings and has begun to significantly move away from products that adjust monthly and are
tied to the Monthly Treasury Average Index (MTA). Net charge-offs for the quarter were $1.1 million corresponding to an annualized rate of 0.04% of average loans. BankUnited does not expect loan losses in the coming months to be
significantly higher than levels experienced in comparable periods in the past, although non-performing assets are expected to increase. Non-performing assets as of June 30, 2007 were 0.86% of total assets. These expectations are based, in
part, on BankUniteds:



| |  |  | avoidance of sub-prime lending;
| | - |  | -------------------------------



| |  |  | employment of well-trained and experienced underwriters and appraisers;
| | - |  | -----------------------------------------------------------------------



| |  |  | continual enhancement of the collections process;
| | - |  | -------------------------------------------------



| |  |  | 19% of BankUniteds residential loan portfolio has mortgage insurance;
| | - |  | ----------------------------------------------------------------------



| |  |  | underwriting loans at the fully indexed rate which is the banks historical practice although many in the industry did not follow this practice; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | avoidance of home equity piggyback lending; BankUniteds home equity lines, which as of June 30, 2007, comprised less than 3% of assets, are relationship
driven, primarily from our branches and from private banking.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

However, economic events such as tighter credit standards
or liquidity issues of borrowers, if prolonged, may require changes to these estimates.

BankUnited remains focused on strengthening its
Florida community banking franchise, but it anticipates that its growth this year will be at a substantially more moderate pace than in the recent past. BankUnited has expanded rapidly over the last several years with more than one-third of our
branches less than two years old. BankUniteds intention for the next year is to allow the bank's infrastructure and processes to absorb the expansion, while its focus is on achieving balanced, profitable growth.



24



---

##### Table of Contents

Critical Accounting Estimates

BankUniteds financial position and results of operations are impacted by managements application of accounting policies involving judgments made to arrive at the carrying value of certain assets. In
implementing its policies, management must make estimates and assumptions about the effect of matters that are inherently less than certain. Actual results could differ significantly from these estimates, which could materially affect the reported
amounts of our assets, liabilities, income and expenses. Critical accounting estimates made by management include those that relate to:



| |  |  | the allowance for loan losses;
| | - |  | ------------------------------



| |  |  | the carrying amount of mortgage servicing rights; and
| | - |  | -----------------------------------------------------



| |  |  | stock-based compensation.
| | - |  | -------------------------

Allowance for loan losses

The allowance for loan losses is a subjective judgment that management must make regarding
the loan portfolio, and is established and maintained at levels that management believes are adequate to cover probable losses resulting from the inability of borrowers to make required payments on loans.

Estimates for loan losses are made by analyzing historical loan losses, current trends in delinquencies and charge-offs, plans for problem loan
administration and resolution, the views of regulators, changes in the size and composition of the loan portfolio, and peer group information. In addition, the economic climate and direction, increases or decreases in overall lending rates,
political conditions, legislation directly or indirectly impacting the banking industry, and economic conditions affecting specific geographical areas in which BankUnited conducts business are all considered. Where there is impairment of a specific
loan, management obtains valuations of the property or collateral securing the loan, loan market valuations, and current cash flow projections available to establish specific reserves. Since the calculation of appropriate loan loss allowances relies
on managements estimates and judgments relating to inherently uncertain events, actual results may differ from these estimates. For a more detailed discussion on the allowance for loan losses, see Asset Qualitysection of this report
and, (e) Allowance for Loan Lossesin note (1) Summary of Significant Accounting Policiesto the Notes to Consolidated Financial Statements on page 74 of BankUniteds Annual Report on Form 10-K for the year ended
September 30, 2006.

Carrying amount of mortgage servicing rights

Several estimates impact mortgage servicing assets, including the initial valuation of the assets to be recognized upon the sale of residential mortgage
loans, the amortization of the assets, and the subsequent periodic valuation of the assets for impairment.

The initial and ongoing
valuation and amortization of mortgage servicing rights is significantly impacted by interest rates, prepayment fees, prepayment experience and the credit performance of the underlying loans. An increase in the anticipated prepayment speed of the
serviced portfolio could affect the MSR asset valuation. For a more detailed discussion on MSR, see discussion Item 7A. Quantitative and Qualitative Disclosures About Market Risk, and notes (1) Summary
of Significant Accounting Policiesand (5) Servicing and Transfers of Mortgage Loans to the Notes to Consolidated Financial Statements on pages 56, 76 and 90, respectively of BankUniteds Annual Report on Form 10-K for the year
ended September 30, 2006.

Stock-based compensation

Several assumptions are made in the determination of share-based compensation. BankUnited utilizes the BlackScholes model to calculate stock-based
compensation under SFAS 123R.

Estimates of the expected volatility, the expected life of options, and the applicable risk free interest
rate affect the computation of the fair value of options to be expensed. Assumptions are also made as to the expected achievement of performance conditions for performance based stock grants. Estimates of expected forfeiture rates are made for both
options and restricted stock grants. For a more detailed discussion of stock based compensation see notes (1) Summary of Significant Accounting Policieson page 77 and note (13) Stock-Based Compensation and Other Benefit
Plans on page 102, respectively, of BankUniteds Annual Report on Form 10-K for the year ended September 30, 2006, and (9) Stock-Based Compensationof this report.



25



---

##### Table of Contents

Accounting Pronouncements Issued and Not Yet Adopted

See Note(2) Impact of Certain Accounting Pronouncementsto the accompanying condensed notes to consolidated financial statements.

RESULTS OF OPERATIONS

For the Three Months Ended June 30,
2007 Compared to the Same Period in 2006

General

Net income for the three months ended June 30, 2007 was $23.2 million, down 3% from $23.8 million for the same quarter last year. Basic and diluted earnings were $0.65 and $0.62 per share, respectively, for the
quarter, remained the same from the same quarter last year.

The following table is a condensed version of BankUnited's Consolidated
Statement of Income for the periods presented.



|                           |  |                                          |        |        |   |        |  |   |        |   |  |        |   
|-------------------------- |  | ---------------------------------------- | ------ | ------ | - | ------ |  | - | ------ | - |  | ------ | --
|                           |  | For the three monthsended June 30,       |        | Change |  
|                           |  | 2007                                     |        | 2006   |   | $      |  |   | %      |  
|                           |  | (In thousands, except per share amounts) |       
|Net interest income        |  | $                                        | 81,979 |        | $ | 66,795 |  | $ | 15,184 |   |  | 22.73  | % 
|Provision for loan losses  |  |                                          | 4,400  |        |   | 1,200  |  |   | 3,200  |   |  | 266.67 | % 
|Non-interest income        |  |                                          | 8,340  |        |   | 10,494 |  |   | (2,154 | ) |  | (20.53 | )%
|Non-interest expense       |  |                                          | 50,496 |        |   | 40,195 |  |   | 10,301 |   |  | 25.63  | % 
|                           |  |                                          |        |        |   |        |  |   |        |   |  |        |   
|Income before taxes        |  |                                          | 35,423 |        |   | 35,894 |  |   | (471   | ) |  | (1.31  | )%
|Income taxes               |  |                                          | 12,214 |        |   | 12,069 |  |   | 145    |   |  | 1.20   | % 
|                           |  |                                          |        |        |   |        |  |   |        |   |  |        |   
|Net income                 |  | $                                        | 23,209 |        | $ | 23,825 |  | $ | (616   | ) |  | (2.58  | )%
|                           |  |                                          |        |        |   |        |  |   |        |   |  |        |   
|Basic earnings per share   |  | $                                        | 0.65   |        | $ | 0.65   |  | $ |       |   |  | 0.00   | % 
|Diluted earnings per share |  | $                                        | 0.62   |        | $ | 0.62   |  | $ |       |   |  | 0.00   | % 



26



---

##### Table of Contents

Analysis of Net Interest Income

Yields Earned and Rates Paid

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



|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|------------------------------------------------------------------- |  | ----------------------------------- | ---------- | - | -------- | - | ---------- |  | ---- | -------------- |  | - | ---------- | - | ---------- | - | ------- |  | ---- | -
|                                                                    |  | For the Three Months Ended June 30, |           
|                                                                    |  | 2007                                |            |   | 2006     |  
|                                                                    |  | AverageBalance                      |            |   | Interest |   | Yield/Rate |  |      | AverageBalance |  |   | Interest   |   | Yield/Rate |  
|                                                                    |  | (Dollars in thousands)              |           
|Interest-earning assets:                                            |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Loans receivable, net(1)                                            |  | $                                   | 12,108,310 |   |          | $ | 220,886    |  | 7.30 | %              |  | $ | 10,289,935 |   |            | $ | 168,144 |  | 6.54 | %
|Mortgage-backed securities                                          |  |                                     | 1,022,120  |   |          |   | 12,071     |  | 4.72 | %              |  |   | 1,357,336  |   |            |   | 15,119  |  | 4.46 | %
|Short-term investments(2)                                           |  |                                     | 33,954     |   |          |   | 469        |  | 5.53 | %              |  |   | 24,306     |   |            |   | 357     |  | 5.88 | %
|Investment securities and FHLB stock                                |  |                                     | 458,809    |   |          |   | 6,645      |  | 5.80 | %              |  |   | 517,924    |   |            |   | 6,725   |  | 5.20 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Total interest-earning assets                                       |  |                                     | 13,623,193 |   |          |   | 240,070    |  | 7.05 | %              |  |   | 12,189,501 |   |            |   | 190,345 |  | 6.25 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Interest-bearing liabilities:                                       |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Transaction and money market                                        |  |                                     | 537,571    |   |          |   | 4,403      |  | 3.29 | %              |  |   | 391,956    |   |            |   | 2,254   |  | 2.31 | %
|Savings                                                             |  |                                     | 1,488,599  |   |          |   | 17,154     |  | 4.62 | %              |  |   | 1,317,987  |   |            |   | 12,846  |  | 3.91 | %
|Certificates of deposits                                            |  |                                     | 4,387,516  |   |          |   | 55,848     |  | 5.11 | %              |  |   | 3,584,949  |   |            |   | 39,146  |  | 4.38 | %
|Trust preferred securities and subordinated debentures              |  |                                     | 247,202    |   |          |   | 5,074      |  | 8.21 | %              |  |   | 195,924    |   |            |   | 3,996   |  | 8.16 | %
|Senior notes(3)                                                     |  |                                     | 248,088    |   |          |   | 3,428      |  | 5.53 | %              |  |   | 120,000    |   |            |   | 1,070   |  | 3.57 | %
|FHLB advances and other borrowings                                  |  |                                     | 5,748,238  |   |          |   | 72,185     |  | 5.04 | %              |  |   | 5,690,042  |   |            |   | 64,238  |  | 4.53 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Total interest-bearing liabilities                                  |  | $                                   | 12,657,214 |   |          | $ | 158,092    |  | 5.01 | %              |  | $ | 11,300,858 |   |            | $ | 123,550 |  | 4.38 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Excess of interest-earning assets over interest-bearing liabilities |  | $                                   | 965,979    |   |          |   |            |  |      |                |  | $ | 888,643    |   |            |   |         |  |      |  
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Net interest income                                                 |  |                                     |            |   |          | $ | 81,979     |  |      |                |  |   |            |   |            | $ | 66,795  |  |      |  
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Interest rate spread                                                |  |                                     |            |   |          |   |            |  | 2.04 | %              |  |   |            |   |            |   |         |  | 1.87 | %
|Effect of non-interest bearing sources                              |  |                                     |            |   |          |   |            |  | 0.36 | %              |  |   |            |   |            |   |         |  | 0.31 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Net interest margin                                                 |  |                                     |            |   |          |   |            |  | 2.40 | %              |  |   |            |   |            |   |         |  | 2.18 | %
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Ratio of interest-earning assets to interest-bearing liabilities    |  |                                     | 107.63     | % |          |   |            |  |      |                |  |   | 107.86     | % |            |   |         |  |      |  
|                                                                    |  |                                     |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  

---

Note: The yields and rates along with the
corresponding interest rate spread and net interest margin represent the yields earned and rates paid on BankUniteds interest-earning assets and interest-bearing liabilities, respectively, for the periods presented. Loan yields reflect any
acceleration of premium amortization, or discount accretion resulting from early repayment of loans during the year. The yields are annualized and are not calculated on a tax equivalent basis.

|(1) | Includes average balances of loans held for sale of $73.9 million and $113.3 million for the three months ended June 30, 2007 and 2006, respectively. Interest
income arising from loans held for sale is included in interest on loans and fees in BankUniteds consolidated statement of operations as well as BankUniteds calculations of interest rate spread and net interest margin. Also includes
average non-accruing loans of $99.6 million and $11.5 million for the three months ended June 30, 2007 and 2006, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Short-term investments include FHLB overnight deposits, federal funds sold, securities purchased under agreements to resell, and certificates of deposit.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Rates on these instruments differ from contractual terms due to the amortization of deferred cost.
|--- | --------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

Rate/Volume Analysis

The following table presents, for the periods indicated, the changes in interest income and the changes in interest expense attributable to the changes in interest rates and the changes in the volume of
interest-earning assets and interest-bearing liabilities. Changes attributable to: (i) changes in volume (change in volume multiplied by prior year rate); (ii) changes in rate (change in rate multiplied by prior year volume); and
(iii) changes in rate/volume (change in rate multiplied by change in volume, which were allocated to the changes in rate), were as follows:



|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|------------------------------------------------------ |  | ------------------------------------------------------- | ------ | - | ------------------------- | - | ------ | - |  | - | ------ | -
|                                                       |  | For the Three Month Period Ended June 30, 2007 vs. 2006 |       
|                                                       |  | Increase (Decrease) Due to                              |        |   | TotalIncrease/ (Decrease) |  
|                                                       |  | Changes inVolume                                        |        |   | Changesin Rate            |   |       
|                                                       |  | (Dollars in thousands)                                  |       
|Interest income attributable to:                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Loans receivable, net(1)                               |  | $                                                       | 28,256 |   |                           | $ | 24,486 |   |  | $ | 52,742 |  
|Mortgage-backed securities                             |  |                                                         | (3,734 | ) |                           |   | 686    |   |  |   | (3,048 | )
|Short-term investments(2)                              |  |                                                         | 142    |   |                           |   | (30    | ) |  |   | 112    |  
|Investment securities and FHLB stock                   |  |                                                         | (653   | ) |                           |   | 573    |   |  |   | (80    | )
|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Total interest-earning assets                          |  |                                                         | 24,011 |   |                           |   | 25,715 |   |  |   | 49,726 |  
|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Interest expense attributable to:                      |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Transaction and money market                           |  |                                                         | 837    |   |                           |   | 1,312  |   |  |   | 2,149  |  
|Savings                                                |  |                                                         | 1,663  |   |                           |   | 2,644  |   |  |   | 4,307  |  
|Certificates of deposit                                |  |                                                         | 8,764  |   |                           |   | 7,939  |   |  |   | 16,703 |  
|Trust Preferred Securities and subordinated debentures |  |                                                         | 1,046  |   |                           |   | 32     |   |  |   | 1,078  |  
|Senior notes(3)                                        |  |                                                         | 1,143  |   |                           |   | 1,214  |   |  |   | 2,357  |  
|FHLB advances and other borrowings                     |  |                                                         | 657    |   |                           |   | 7,291  |   |  |   | 7,948  |  
|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Total interest-bearing liabilities                     |  |                                                         | 14,110 |   |                           |   | 20,432 |   |  |   | 34,542 |  
|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  
|Increase in net interest income                        |  | $                                                       | 9,901  |   |                           | $ | 5,283  |   |  | $ | 15,184 |  
|                                                       |  |                                                         |        |   |                           |   |        |   |  |   |        |  

---

|(1) | Includes interest earned on loans held for sale.
|--- | ------------------------------------------------

|(2) | Short-term investments include FHLB overnight deposits, federal funds sold, securities purchased under agreements to resell, and certificates of deposit.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Rates on these instruments differ from contractual terms due to the amortization of deferred cost.
|--- | --------------------------------------------------------------------------------------------------

Net Interest Income.

Net
interest income is the most significant component of our revenues. Our ability to increase net interest income is dependent on loan demand and our ability to raise deposits and obtain borrowing facilities. Movements in interest rates and pricing
pressure from competitors can have a significant impact on our balance sheet volume and net interest income. BankUnited manages net interest income through its asset and liability management practices.

Net interest income before provision for loan losses was $82.0 million for the quarter ended June 30, 2007. This represents an increase of $15.2
million, or 23%, over the $66.8 million reported for the same quarter of fiscal 2006. The net interest margin improved to 2.40% for the quarter ended June 30, 2007 from 2.18% for the same quarter of fiscal 2006.

Interest income on loans includes deferred interest on option ARM loans where periodic payments do not cover the amount of interest earned contractually
and where the uncollected interest is added to the principal balance of the loans. Deferred interest resulting in negative amortization, where the loan balance exceeds the original loan balance, amounted to $46 million for the quarter ended
June 30, 2007, compared to $20 million for the quarter ended June 30, 2006, and to $46 million for the quarter ended March 31, 2007.

The improvement in net interest income and net interest margin is attributable to the growth in interest-earning assets, the change in interest-earning asset mix, the improved spread between interest-earning assets and interest-bearing
liabilities, the faster repricing of ARM loans than deposits, the ability to hold down deposit pricing and programs related to loan retention. However, BankUnited anticipates that the repricing of ARM loans will slow down compared to that of
deposits.



28



---

##### Table of Contents

Average interest-earning assets for the quarter ended June 30, 2007 increased by $1.4 billion, or
12%, from the same quarter in the last fiscal year. Growth was centered in higher yield average loans that represented 89% of interest-earning assets for the quarter ended June 30, 2007 as compared to 84% for the same quarter of fiscal 2006.

The net interest spread rose to 2.04% for the quarter ended June 30, 2007 from 1.87% for the same quarter in fiscal 2006. The change
in net interest income, net interest spread and net interest margin is partly attributable to the improvement in the yield on loans, which exceeded the increased cost of interest-bearing liabilities, to the growth in interest-earning assets, which
was primarily centered in loans, and to the increase in non-interest bearing sources of funds. The overall yield on interest-earning assets increased by 80 basis points, while the overall rates paid on interest bearing liabilities increased by 63
basis points, resulting in an improvement in the interest rate spread of 22 basis points for the quarter ended June 30, 2007 compared to the same period in fiscal 2006. The issuance of $151 million in equity in January 2006 and earnings
retention contributed 5 basis points of the 22 basis point improvement in the net interest margin.

Other factors affecting the yield
improvement on assets included prepayment fees that increased from $4.4 million for the quarter ended June 30, 2006 to $5.9 million for the quarter ended June 30, 2007.

Prepayments on residential mortgage loans reduce loan interest income as the net deferred cost amortization is accelerated with the prepayment. For the
quarter ended June 30, 2007, the constant prepayment rate (CPR) was 16.0%, as compared to 17.1% for the quarter ended June 30, 2006. The slower prepayment rate also contributed to the increase in the net interest margin for the year as the
impact of deferred cost amortization lessened slightly.

Provision for Loan Losses

BankUnited records a provision for loan losses as a charge to income in amounts necessary to adjust the allowance for loan losses as determined by
management through its overall review of asset quality. The provision for loan losses of $4.4 million for the three months ended June 30, 2007 represented an increase of 267%, compared to $1.2 million for the same period in fiscal 2006. The
provision reflects loan portfolio growth, net charge-offs for the quarter, and increases in residential delinquencies and non-performing loans. In association with the increase in non-performing assets, BankUnited increased the provision for loan
losses over the last year and anticipates that this trend will continue in future quarters.

Non-performing loans to total loans increased
to 0.95% as of June 30, 2007, compared to 0.12% as of June 30, 2006. The allowance for loan losses as a percentage of total loans was 0.36% as of June 30, 2007 compared to 0.31% as of June 30, 2006 and 0.32% at September 30,
2006. See Asset Quality for more information on BankUniteds measure of its asset quality.

Analysis of Non-Interest Income and Expenses

Non-Interest Income

The following table provides a comparison for each of the categories of non-interest income for the quarters ended June 30, 2007 and 2006.



|                                           |  |                                    |       |   |      |   |        |        |  |   |        |   |  |       |   
|------------------------------------------ |  | ---------------------------------- | ----- | - | ---- | - | ------ | ------ |  | - | ------ | - |  | ----- | --
|                                           |  | For The Three MonthsEnded June 30, |       |   |      |  
|                                           |  | 2007                               |       |   | 2006 |   |        | Change | 
|                                           |  | (Dollars in thousands)             |      
|Non-interest income:                       |  |                                    |       |   |      |   |        |        |  |   |        |   |  |       |   
|Loan servicing fees                        |  | $                                  | 1,769 |   |      | $ | 2,066  |        |  | $ | (297   | ) |  | (14.4 | )%
|Amortization of mortgage servicing rights  |  |                                    | (945  | ) |      |   | (1,083 | )      |  |   | 138    |   |  | 12.7  |   
|Impairment of mortgage servicing rights    |  |                                    |      |   |      |   | (540   | )      |  |   | 540    |   |  | 100.0 |   
|Loan fees                                  |  |                                    | 1,387 |   |      |   | 838    |        |  |   | 549    |   |  | 65.5  |   
|Deposit fees                               |  |                                    | 1,447 |   |      |   | 1,375  |        |  |   | 72     |   |  | 5.2   |   
|Other fees                                 |  |                                    | 759   |   |      |   | 795    |        |  |   | (36    | ) |  | (4.5  | ) 
|Net gain on sale of loans and other assets |  |                                    | 505   |   |      |   | 4,973  |        |  |   | (4,468 | ) |  | (89.8 | ) 
|Insurance and investment services income   |  |                                    | 1,687 |   |      |   | 921    |        |  |   | 766    |   |  | 83.2  |   
|Loss on swaps                              |  |                                    |      |   |      |   | (551   | )      |  |   | 551    |   |  | 100.0 |   
|Other                                      |  |                                    | 1,731 |   |      |   | 1,700  |        |  |   | 31     |   |  | 1.8   |   
|                                           |  |                                    |       |   |      |   |        |        |  |   |        |   |  |       |   
|Total non-interest income                  |  | $                                  | 8,340 |   |      | $ | 10,494 |        |  | $ | (2,154 | ) |  | (20.5 | )%
|                                           |  |                                    |       |   |      |   |        |        |  |   |        |   |  |       |   



29



---

##### Table of Contents

Total non-interest income of $8.3 million for the quarter ended June 30, 2007 represented a decrease
of 21% from the quarter ended June 30, 2006, primarily due to lower net gain on sale of loans, which decreased $4.5 million. During the second fiscal quarter of 2007 gain-on-sale margin on option ARM whole loan sales decreased. Although it
seemed at times possible to achieve gains on sales of these loans, BankUnited deemed these gain-on-sale margins as insufficient and elected not to sell option ARM loans in the third quarter. BankUnited sold $116 million of residential loans at a net
gain of $470 thousand during the quarter ended June 30, 2007, compared to sales of $495 million at a net gain of $5 million during the quarter ended June 30, 2006.

However; other categories of non-interest income reflected a combined increase of $2.3 million, or 42%, of the increase in total non-interest income from
the same quarter of fiscal 2006. The largest increase in these categories was $766 thousand, or 83% in insurance and investment services income as a result of the expansion of wealth management products and services. Fee income, which, includes loan
fees, deposit fees and other fees (excluding loan servicing fees) was $3.6 million, up 19.4% from the same quarter of fiscal 2006.

Non-Interest
Expense

The following table provides a comparison for each of the categories of non-interest expense for the quarters ended
June 30, 2007 and 2006:



|                                       |  |                                |        |      |   |        |  |   |        |  |      |  
|-------------------------------------- |  | ------------------------------ | ------ | ---- | - | ------ |  | - | ------ |  | ---- | -
|                                       |  | For The 3 MonthsEnded June 30, |        |      |  
|                                       |  | 2007                           |        | 2006 |   | Change | 
|                                       |  | (Dollars in thousands)         |       
|Non-interest expenses:                 |  |                                |        |      |   |        |  |   |        |  |      |  
|Employee compensation and benefits     |  | $                              | 26,283 |      | $ | 20,511 |  | $ | 5,772  |  | 28.1 | %
|Occupancy and equipment                |  |                                | 9,735  |      |   | 8,012  |  |   | 1,723  |  | 21.5 |  
|Telecommunications and data processing |  |                                | 3,248  |      |   | 2,707  |  |   | 541    |  | 20.0 |  
|Advertising and promotion expense      |  |                                | 2,317  |      |   | 2,019  |  |   | 298    |  | 14.8 |  
|Professional fees-legal and accounting |  |                                | 1,984  |      |   | 1,733  |  |   | 251    |  | 14.5 |  
|Other operating expenses               |  |                                | 6,929  |      |   | 5,213  |  |   | 1,716  |  | 32.9 |  
|                                       |  |                                |        |      |   |        |  |   |        |  |      |  
|Total non-interest expenses            |  | $                              | 50,496 |      | $ | 40,195 |  | $ | 10,301 |  | 25.6 | %
|                                       |  |                                |        |      |   |        |  |   |        |  |      |  

Non-interest expense for the quarter ended June 30 2007, increased by $10.3 million, or
25.6%, from the same quarter of fiscal 2006. This increase reflects BankUniteds continued expansion of its branch network, and operations support. The branch network grew to 80 branches at June 30, 2007, from 73 branches at
June 30, 2006. Compensation expense for the quarter ended June 30, 2007 was affected by lower deferred loan origination costs, which decreased to $7.4 million for the quarter ended June 30, 2007, a decrease of $2.3 million from $9.7
million for the quarter ended June 30, 2006. This decrease was due to reduced loan production, which was down 33% from the quarter ended June 30, 2006. Lease expense increased by $830 thousand, or 26%, to $4.06 million for the quarter
ended June 30, 2007 from $3.23 million for the quarter ended June 30, 2006; which, reflects the increase of seven branches in the last twelve months and a new operations facility. BankUnited anticipates that growth in the coming year will
be at a substantially more moderate pace than in the past fiscal year.



30



---

##### Table of Contents

For the Nine Months Ended June 30, 2007 Compared to the Same Period in 2006

General

Net income for the nine months ended
June 30, 2007 was $75.0 million, up 25% from $59.7 million for the same period last year. Basic and diluted earnings were $2.06 and $1.97 per share, respectively, for the nine-month period, up from $1.77 and $1.66 per share, respectively, for
the same period last year.

The following table is a condensed version of BankUniteds Consolidated Statement of Income for the
periods presented:



|                           |  |                                          |         |        |   |         |  |   |        |  |        |  
|-------------------------- |  | ---------------------------------------- | ------- | ------ | - | ------- |  | - | ------ |  | ------ | -
|                           |  | For the Nine monthsended June 30,        |         | Change |  
|                           |  | 2007                                     |         | 2006   |   | $       |  | % |       
|                           |  | (In thousands, except per share amounts) |        
|Net interest income        |  | $                                        | 243,115 |        | $ | 177,861 |  | $ | 65,254 |  | 36.69  | %
|Provision for loan losses  |  |                                          | 12,400  |        |   | 5,800   |  |   | 6,600  |  | 113.79 | %
|Non-interest income        |  |                                          | 30,081  |        |   | 25,579  |  |   | 4,502  |  | 17.60  | %
|Non-interest expense       |  |                                          | 146,869 |        |   | 108,000 |  |   | 38,869 |  | 35.99  | %
|                           |  |                                          |         |        |   |         |  |   |        |  |        |  
|Income before taxes        |  |                                          | 113,927 |        |   | 89,640  |  |   | 24,287 |  | 27.09  | %
|Income taxes               |  |                                          | 38,946  |        |   | 29,953  |  |   | 8,993  |  | 30.02  | %
|                           |  |                                          |         |        |   |         |  |   |        |  |        |  
|Net income                 |  | $                                        | 74,981  |        | $ | 59,687  |  | $ | 15,294 |  | 25.62  | %
|                           |  |                                          |         |        |   |         |  |   |        |  |        |  
|Basic earnings per share   |  | $                                        | 2.06    |        | $ | 1.77    |  | $ | 0.29   |  | 16.38  | %
|Diluted earnings per share |  | $                                        | 1.97    |        | $ | 1.66    |  | $ | 0.31   |  | 18.67  | %



31



---

##### Table of Contents

Analysis of Net Interest Income

Yields Earned and Rates Paid

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



|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|------------------------------------------------------------------- |  | ---------------------------------- | ---------- | - | -------- | - | ---------- |  | ---- | -------------- |  | - | ---------- | - | ---------- | - | ------- |  | ---- | -
|                                                                    |  | For the Nine Months Ended June 30, |           
|                                                                    |  | 2007                               |            |   | 2006     |  
|                                                                    |  | Average Balance                    |            |   | Interest |   | Yield/Rate |  |      | AverageBalance |  |   | Interest   |   | Yield/Rate |  
|                                                                    |  | (Dollars in thousands)             |           
|Interest-earning assets:                                            |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Loans, net(1)                                                       |  | $                                  | 11,918,534 |   |          | $ | 648,941    |  | 7.26 | %              |  | $ | 9,372,118  |   |            | $ | 430,632 |  | 6.13 | %
|Mortgage-backed securities                                          |  |                                    | 1,108,380  |   |          |   | 39,178     |  | 4.71 | %              |  |   | 1,463,860  |   |            |   | 48,042  |  | 4.38 | %
|Short-term investments(2)                                           |  |                                    | 35,152     |   |          |   | 1,396      |  | 5.31 | %              |  |   | 29,679     |   |            |   | 989     |  | 4.39 | %
|Investment securities and FHLB stock                                |  |                                    | 513,782    |   |          |   | 21,426     |  | 5.57 | %              |  |   | 499,007    |   |            |   | 18,601  |  | 4.98 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Total interest-earning assets                                       |  |                                    | 13,575,848 |   |          |   | 710,941    |  | 6.99 | %              |  |   | 11,364,664 |   |            |   | 498,264 |  | 5.85 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Interest-bearing liabilities:                                       |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Transaction and money market                                        |  |                                    | 492,760    |   |          |   | 11,715     |  | 3.18 | %              |  |   | 389,825    |   |            |   | 6,212   |  | 2.13 | %
|Savings                                                             |  |                                    | 1,414,146  |   |          |   | 47,867     |  | 4.53 | %              |  |   | 1,263,106  |   |            |   | 33,754  |  | 3.57 | %
|Certificates of deposits                                            |  |                                    | 4,240,358  |   |          |   | 159,882    |  | 5.04 | %              |  |   | 3,228,446  |   |            |   | 98,184  |  | 4.07 | %
|Trust preferred securities and subordinated debentures              |  |                                    | 248,285    |   |          |   | 15,939     |  | 8.56 | %              |  |   | 195,494    |   |            |   | 11,571  |  | 7.89 | %
|Senior notes(3)                                                     |  |                                    | 162,696    |   |          |   | 5,561      |  | 4.56 | %              |  |   | 120,000    |   |            |   | 3,210   |  | 3.57 | %
|FHLB advances and other borrowings                                  |  |                                    | 6,053,776  |   |          |   | 226,862    |  | 5.01 | %              |  |   | 5,388,341  |   |            |   | 167,472 |  | 4.16 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Total interest-bearing liabilities                                  |  | $                                  | 12,612,021 |   |          | $ | 467,826    |  | 4.96 | %              |  | $ | 10,585,212 |   |            | $ | 320,403 |  | 4.05 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Excess of interest-earning assets over interest-bearing liabilities |  | $                                  | 963,827    |   |          |   |            |  |      |                |  | $ | 779,452    |   |            |   |         |  |      |  
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Net interest income                                                 |  |                                    |            |   |          | $ | 243,115    |  |      |                |  |   |            |   |            | $ | 177,861 |  |      |  
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Interest rate spread                                                |  |                                    |            |   |          |   |            |  | 2.03 | %              |  |   |            |   |            |   |         |  | 1.80 | %
|Effect of non-interest bearing sources                              |  |                                    |            |   |          |   |            |  | 0.35 | %              |  |   |            |   |            |   |         |  | 0.28 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Net Interest Margin                                                 |  |                                    |            |   |          |   |            |  | 2.38 | %              |  |   |            |   |            |   |         |  | 2.08 | %
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  
|Ratio of interest-earning assets to interest-bearing liabilities    |  |                                    | 107.64     | % |          |   |            |  |      |                |  |   | 107.36     | % |            |   |         |  |      |  
|                                                                    |  |                                    |            |   |          |   |            |  |      |                |  |   |            |   |            |   |         |  |      |  

---

Note: The yields and rates along with the
corresponding interest rate spread and net interest margin represent the yields earned and rates paid on BankUniteds interest-earning assets and interest-bearing liabilities, respectively, for the periods presented. The yields are annualized
and are not calculated on a tax equivalent basis.



|(1) | Includes average balances of loans held for sale of $186.2 million and $60.9 million for the nine months ended June 30, 2007 and 2006, respectively. Interest
income arising from loans held for sale is included in interest on loans and fees in BankUniteds consolidated statement of operations as well as BankUniteds calculations of interest rate spread and net interest margin. Also includes
average non-accruing loans of $66.2 million and $10.4 million for the nine months ended June 30, 2007 and 2006, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Short investments include FHLB overnight deposits, federal funds sold, securities purchased under agreements to resell, and certificates of deposit.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Rates on these instruments differ from contractual terms due to the amortization of deferred cost.
|--- | --------------------------------------------------------------------------------------------------



32



---

##### Table of Contents

Rate/Volume Analysis

The following table presents, for the periods indicated, the changes in interest income and the changes in interest expense attributable to the changes in interest rates and the changes in the volume of
interest-earning assets and interest-bearing liabilities. Changes attributable to: (i) changes in volume (change in volume multiplied by prior year rate); (ii) changes in rate (change in rate multiplied by prior year volume); and
(iii) changes in rate/volume (change in rate multiplied by change in volume, which were allocated to the changes in rate), were as follows:



|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|------------------------------------------------------ |  | ------------------------------------------------------ | ------- | - | -------------- | - | ------------------------ |  | - | ------- | -
|                                                       |  | For the Nine Month Period Ended June 30, 2007 vs. 2006 |        
|                                                       |  | Increase (Decrease) Due to                             |         |   |               
|                                                       |  | Changes inVolume                                       |         |   | Changesin Rate |   | TotalIncrease/(Decrease) | 
|                                                       |  | (Dollars in thousands)                                 |        
|Interest income attributable to:                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|Loans, net(1)                                          |  | $                                                      | 114,006 |   |                | $ | 104,303                  |  | $ | 218,309 |  
|Mortgage-backed securities                             |  |                                                        | (11,666 | ) |                |   | 2,802                    |  |   | (8,864  | )
|Short-term investments(2)                              |  |                                                        | 182     |   |                |   | 225                      |  |   | 407     |  
|Investment securities and FHLB stock                   |  |                                                        | 751     |   |                |   | 2,074                    |  |   | 2,825   |  
|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|Total interest-earning assets                          |  |                                                        | 103,273 |   |                |   | 109,404                  |  |   | 212,677 |  
|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|Interest expense attributable to:                      |  |                                                        |         |   |                |   |                          |  |   |         |  
|Transaction and money market                           |  |                                                        | 1,640   |   |                |   | 3,864                    |  |   | 5,504   |  
|Savings                                                |  |                                                        | 4,036   |   |                |   | 10,076                   |  |   | 14,112  |  
|Certificates of deposit                                |  |                                                        | 30,774  |   |                |   | 30,924                   |  |   | 61,698  |  
|Trust Preferred Securities and subordinated debentures |  |                                                        | 3,125   |   |                |   | 1,243                    |  |   | 4,368   |  
|Senior notes(3)                                        |  |                                                        | 1,142   |   |                |   | 1,209                    |  |   | 2,351   |  
|FHLB advances and other borrowings                     |  |                                                        | 20,683  |   |                |   | 38,707                   |  |   | 59,390  |  
|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|Total interest-bearing liabilities                     |  |                                                        | 61,400  |   |                |   | 86,023                   |  |   | 147,423 |  
|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  
|Increase (decrease) in net interest income             |  | $                                                      | 41,873  |   |                | $ | 23,381                   |  | $ | 65,254  |  
|                                                       |  |                                                        |         |   |                |   |                          |  |   |         |  

---

|(1) | Includes interest earned on loans held for sale.
|--- | ------------------------------------------------

|(2) | Short-term investments include FHLB overnight deposits, federal funds sold, securities purchased under agreements to resell, and certificates of deposit.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Rates on these instruments differ from contractual terms due to the amortization of deferred cost.
|--- | --------------------------------------------------------------------------------------------------

Net Interest Income

Net interest income before provision for loan losses was $243.1 million for the nine months ended June 30, 2007, increasing by $65.2 million, or 37%, from $177.9 million for the same period in 2006. The net interest margin improved to
2.38% for the period, from 2.08% for the same fiscal period in fiscal 2006. The overall yield on interest earning assets increased by 114 basis points, while the overall rates paid on interest bearing liabilities increased by 91 basis points,
resulting in an improvement in the interest rate spread of 23 basis points for the nine months ended June 30, 2007 compared to the same period in fiscal 2006.

The improvement in net interest income is attributable primarily to the growth in earning assets, the change in interest-earning asset mix, and an improved net interest rate spread. Average interest-earning assets for
the nine-month period increased by $2.2 billion, or 19%, from the same period of fiscal 2006. Growth was centered in loans, which are the highest-yielding earning assets. Average loans represented 88% of interest-earning assets for the nine
months ended June 30, 2007 as compared to 82% in the same period in fiscal 2006.



33



---

##### Table of Contents

The net interest spread rose to 2.03% for the nine months ended June 30, 2007 from 1.8% for the same
period in fiscal 2006. The change in net interest income, net interest spread and net interest margin is partly attributable to improvement in the yield on loans, which exceeded the increased cost of interest bearing liabilities and to the growth in
earning assets, which was primarily centered in loans. The issuance of $151 million in equity in January 2006, earnings retention and growth in other non-interest bearing sources of funding contributed 7 basis points of the 30 basis point
improvement in the net interest margin.

Factors affecting the yield improvement on assets included prepayment fees on loans that increased
to $17.9 million for the nine-month period ended June 30, 2007 from $9.4 million for the nine-month period ended June 30, 2006. Prepayments on residential mortgage loans reduce loan interest income as the net deferred cost
amortization is accelerated with the prepayment. For the nine months ended June 30, 2007, the CPR was 15.5% as compared to 16.4% for the same period in fiscal 2006. The slower prepayment rate contributed to the increase in the net interest
margin for the nine-month period ended June 30, 2007.

Interest expense included a $0.6 million deferred origination cost write-off
incurred to call $48 million of trust preferred securities during the nine months ended June 30, 2007. See Liabilitieson the FINANCIAL CONDITIONof this report.

Provision for Loan Losses

BankUnited records a provision for loan losses as a charge to income in amounts necessary to adjust the allowance for loan losses as determined by management through its review of asset quality. The provision for loan losses was $12.4
million and $5.8 million for the nine-month periods ended June 30, 2007 and 2006, respectively. Net charge-offs for the nine months ended June 30, 2007 were $3.7 million compared to net recoveries of $0.8 million for the same period in
fiscal 2006. The provision for the nine-month period reflects loan portfolio growth, net charge-offs for the year, and increases in residential delinquencies and non-performing loans. See Asset Qualityfor information on BankUniteds
allowance for loan losses.

Analysis of Non-Interest Income and Expenses

Non-Interest Income



|                                                               |  |                                   |        |   |      |   |        |                     |  |   |       |   |  |        |  
|-------------------------------------------------------------- |  | --------------------------------- | ------ | - | ---- | - | ------ | ------------------- |  | - | ----- | - |  | ------ | -
|                                                               |  | For the Nine MonthsEnded June 30, |        |   |      |   |        |                     | 
|                                                               |  | 2007                              |        |   | 2006 |   |        | Increase/(Decrease) | 
|                                                               |  | (Dollars in thousands)            |       
|Non-interest income:                                           |  |                                   |        |   |      |   |        |                     |  |   |       |   |  |        |  
|Loan servicing fees                                            |  | $                                 | 5,498  |   |      | $ | 5,224  |                     |  | $ | 274   |   |  | 5.2    | %
|Amortization of mortgage servicing rights                      |  |                                   | (2,614 | ) |      |   | (2,810 | )                   |  |   | 196   |   |  | 7.0    |  
|Impairment of mortgage servicing rights                        |  |                                   | (965   | ) |      |   | (870   | )                   |  |   | (95   | ) |  | (10.9  | )
|Loan fees                                                      |  |                                   | 3,726  |   |      |   | 2,501  |                     |  |   | 1,225 |   |  | 49.0   |  
|Deposit fees                                                   |  |                                   | 4,431  |   |      |   | 4,030  |                     |  |   | 401   |   |  | 10.0   |  
|Other fees                                                     |  |                                   | 2,127  |   |      |   | 2,142  |                     |  |   | (15   | ) |  | (0.7   | )
|Net loss on sale of investments and mortgage-backed securities |  |                                   | (524   | ) |      |   |       |                     |  |   | (524  | ) |  | (100.0 | )
|Net gain on sale of loans and other assets                     |  |                                   | 9,575  |   |      |   | 8,735  |                     |  |   | 840   |   |  | 9.6    |  
|Insurance and investment services income                       |  |                                   | 3,959  |   |      |   | 3,128  |                     |  |   | 831   |   |  | 26.6   |  
|Losses on swaps                                                |  |                                   | (318   | ) |      |   | (1,465 | )                   |  |   | 1,147 |   |  | 78.3   |  
|Other                                                          |  |                                   | 5,186  |   |      |   | 4,964  |                     |  |   | 222   |   |  | 4.5    |  
|                                                               |  |                                   |        |   |      |   |        |                     |  |   |       |   |  |        |  
|Total non-interest income                                      |  | $                                 | 30,081 |   |      | $ | 25,579 |                     |  | $ | 4,502 |   |  | 17.6   | %
|                                                               |  |                                   |        |   |      |   |        |                     |  |   |       |   |  |        |  

Total non-interest income was $30.1 million for the nine-month period ended June 30, 2007, a
17.6% increase from $25.6 million for the same period in fiscal 2006.

BankUniteds portfolio of residential loans serviced for
others was $1.5 billion as of June 30, 2007 compared to $1.6 billion as of June 30, 2006. Servicing fee income net of amortization and impairment was $1.9 million and $1.5 million for the nine-month periods ended June 30, 2007, and
June 30, 2006, respectively.



34



---

##### Table of Contents

Loan fees, deposit fees and other fees were $10.2 million for the nine-month period ended June 30,
2007, up 19% from $8.7 million for the same period in fiscal 2006.

Net gain on the sale of loans of $9.6 million for the nine
months ended June 30, 2007 represented a $0.8 million increase from the gain reported for the same period in fiscal 2006. BankUnited sold $1 billion of residential loans during the nine months ended June 30, 2007, compared to $1.2
billion during the nine months ended June 30, 2006.

Net loss on the sale of investments of $551 thousand was mainly related to the
sale of preferred stock of U.S. government sponsored entities. Net gain on the sale of mortgage-backed securities was $27 thousand.

Non-Interest Expense



|                                       |  |                                   |         |      |   |          |  |   |        |  |      |  
|-------------------------------------- |  | --------------------------------- | ------- | ---- | - | -------- |  | - | ------ |  | ---- | -
|                                       |  | For the Nine MonthsEnded June 30, |         |      |  
|                                       |  | 2007                              |         | 2006 |   | Increase | 
|                                       |  | (Dollars in thousands)            |        
|Non-interest expenses:                 |  |                                   |         |      |   |          |  |   |        |  |      |  
|Employee compensation and benefits     |  | $                                 | 77,121  |      | $ | 55,083   |  | $ | 22,038 |  | 40.0 | %
|Occupancy and equipment                |  |                                   | 27,842  |      |   | 22,310   |  |   | 5,532  |  | 24.8 |  
|Telecommunications and data processing |  |                                   | 9,011   |      |   | 7,168    |  |   | 1,843  |  | 25.7 |  
|Advertising and promotion expense      |  |                                   | 6,335   |      |   | 5,081    |  |   | 1,254  |  | 24.7 |  
|Professional fees                      |  |                                   | 5,443   |      |   | 4,646    |  |   | 797    |  | 17.2 |  
|Other operating expenses               |  |                                   | 21,117  |      |   | 13,712   |  |   | 7,405  |  | 54.0 |  
|                                       |  |                                   |         |      |   |          |  |   |        |  |      |  
|Total non-interest expenses            |  | $                                 | 146,869 |      | $ | 108,000  |  | $ | 38,869 |  | 36.0 | %
|                                       |  |                                   |         |      |   |          |  |   |        |  |      |  

Non-interest expense increased by $38.1 million, or 35.1%, for the nine months ended June 30, 2007, compared
to the same period in fiscal 2006. This increase reflects the companys continued expansion of its branch network and operations support. The branch network grew to 80 branches at June 30, 2007, from 73 branches at June 30, 2006.
Compensation expense was affected by lower deferred loan origination costs, which decreased to $20.9 million for the nine-month period ended June 30, 2007, a decrease of $6.5 million from $27.4 million for the same period in fiscal 2006.
This decrease was due to reduced loan production, which was down 27% for the nine months ended June 30, 2007 as compared to the same period in fiscal 2006. Lease expense increased by $2.5 million, or 27%, to $11.8 million for the nine
months ended June 30, 2007 from $9.3 million for the nine months ended June 30, 2006; which, reflects the increase of seven branches in the last twelve months.

Other operating expenses increase of $7.4 million from the nine-month period ended June 30, 2007 include mainly a $1.2 million charge in redemption fees incurred to call $48 million of trust preferred securities,
a $1.4 million increase in deposit insurance premiums resulting from the FDICs implementation of a revised assessment and pricing system for calendar year 2007, $0.5 million increase in general insurance, $0.5 million increase in losses and
expenses related to repossessed properties, $0.5 million increase in postage and courier expenses, and $0.5 million increase in fees charged by BankUniteds regulatory agency. See Liabilitieson the FINANCIAL CONDITIONof this
report.

LIQUIDITY

BankUniteds
objective in managing liquidity is to maintain sufficient sources of available liquid assets to address both short and long-term business funding needs such as loan demand, investment purchases, deposit fluctuations, and debt service requirements.
In doing so, BankUnited maintains an overall liquidity position that has an aggregate amount of readily accessible and marketable assets, cash flow and borrowing capacity to meet unexpected deposit outflows and/or increases in loan demand. Cash
levels may vary but are maintained at levels required by regulation and necessary to meet the projected anticipated needs for business operations. BankUnited is not aware of any events, or uncertainties, which may impede liquidity in the short or
long-term.

The Bank has a borrowing line available at the Federal Home Loan Bank of Atlanta (FHLB) secured by eligible real
estate loans. BankUnited has additional borrowing capacity through securities sold under repurchase agreements with various counterparts. Short-term borrowing facilities are also available through fed funds purchased from other financial
institutions.



35



---

##### Table of Contents

From time to time, BankUnited utilizes its access to capital markets and may raise capital through equity
or debt offerings. BankUnited has also utilized trust preferred and subordinated debt issuances to provide a source of capital for the Bank. During the nine-month period ended June 30, 2007, BankUnited raised $184 million in HiMEDS Units senior
notes, which mandatorily convert to common equity in less than three years; $100 million through the issuance of trust preferred securities, of which $50 million were issued in October 2006 and $50 million in March 2007, and also redeemed $68
million of trust preferred securities.

Significant sources and uses of funds

BankUniteds assets grew by $918 million during the nine months ended June 30, 2007, primarily through loan growth of $927 million after
loan sales of $1 billion. BankUnited funded its asset and loan growth primarily through deposit growth of $889 million, FHLB advances increase of $560 million, and issuance of $184 million of HiMEDS Units senior notes, while other borrowings
had a net decline of $753 million.

BankUnited assets grew by $2.2 billion during the nine months ended June 30, 2006, primarily
through loan growth of $2.5 billion after sales of loans of $1.2 billion during the period. BankUnited funded its asset and loan growth through deposit growth of $1.1 billion, an increase in FHLB advances of $1.0 billion, an equity offering of
$150.9 million, repayment of mortgage backed securities of $309 million and a decline in cash equivalents of $127 million.

FINANCIAL CONDITION

Assets

Loans. Net portfolio loans comprise the major earning asset of BankUnited and increased to $12.3 billion at June 30, 2007 from $11.4 billion at September 30, 2006. Portfolio loans are centered in first
mortgage residential loans that amounted to $10.5 billion, or 85%, of the net portfolio at June 30, 2007, an increase of $831 million, or 8.60%, from September 30, 2006.

The following table provides a detail of residential loans (excluding premiums and discounts) by state, including both portfolio loans and loans held for
sale, for states with balances representing 4% or more of total residential loans.



|                                 |        |                       |                 |  |                         |        |  |                 |       |  |        |  
|-------------------------------- | ------ | --------------------- | --------------- |  | ----------------------- | ------ |  | --------------- | ----- |  | ------ | -
|Residential loans by state       |        | As of June 30, 2007   |                 |  | As of September 30,2006 |       
|                                 | Amount |                       | Percent ofTotal |  |                         | Amount |  | Percent ofTotal |      
|                                 |        | (Dollars in millions) |                
|Florida                          |        | $                     | 6,071           |  | 57.37                   | %      |  | $               | 5,998 |  | 62.03  | %
|California                       |        |                       | 770             |  | 7.27                    |        |  |                 | 569   |  | 5.88   |  
|Illinois                         |        |                       | 600             |  | 5.67                    |        |  |                 | 614   |  | 6.35   |  
|Arizona                          |        |                       | 630             |  | 5.95                    |        |  |                 | 491   |  | 5.08   |  
|New Jersey                       |        |                       | 528             |  | 4.99                    |        |  |                 | 395   |  | 4.07   |  
|Virginia                         |        |                       | 460             |  | 4.35                    |        |  |                 | 406   |  | 4.20   |  
|Other (states with less than 4%) |        |                       | 1,524           |  | 14.40                   |        |  |                 | 1,198 |  | 12.39  |  
|                                 |        |                       |                 |  |                         |        |  |                 |       |  |        |  
|Total residential loans          |        | $                     | 10,583          |  | 100.00                  | %      |  | $               | 9,671 |  | 100.00 | %



36



---

##### Table of Contents

The following table provides a detail of total loans (excluding premiums and discounts) by state,
including both portfolio loans and loans held for sale, for states with balances representing 3.5% or more of total residential loans. Non-residential loans are originated from the Florida lending offices and are included in the Florida totals.



|                                   |        |                       |                  |  |                         |        |  |                  |        |  |        |  
|---------------------------------- | ------ | --------------------- | ---------------- |  | ----------------------- | ------ |  | ---------------- | ------ |  | ------ | -
|Total loans by state               |        | As of June 30, 2007   |                  |  | As of September 30,2006 |       
|                                   | Amount |                       | Percent of Total |  |                         | Amount |  | Percent of Total |       
|                                   |        | (Dollars in millions) |                 
|Florida                            |        | $                     | 7,709            |  | 63.05                   | %      |  | $                | 7,571  |  | 67.30  | %
|California                         |        |                       | 770              |  | 6.29                    |        |  |                  | 569    |  | 5.06   |  
|Illinois                           |        |                       | 600              |  | 4.91                    |        |  |                  | 614    |  | 5.46   |  
|Arizona                            |        |                       | 630              |  | 5.15                    |        |  |                  | 491    |  | 4.37   |  
|New Jersey                         |        |                       | 528              |  | 4.32                    |        |  |                  | 395    |  | 3.50   |  
|Virginia                           |        |                       | 460              |  | 3.76                    |        |  |                  | 406    |  | 3.61   |  
|Other (states with less than 3.5%) |        |                       | 1,530            |  | 12.52                   |        |  |                  | 1,204  |  | 10.70  |  
|                                   |        |                       |                  |  |                         |        |  |                  |        |  |        |  
|Total loans                        |        | $                     | 12,227           |  | 100.00                  | %      |  | $                | 11,250 |  | 100.00 | %

As of June 30, 2007, commercial real estate loans, including multi-family, construction and
land loans, amounted to $1 billion, or 8.3%, of the net loan portfolio. Commercial real estate loans increased by $24 million, or 2.3%, from September 30, 2006. Total portfolio loans secured by real estate represented 97% of the net loan
portfolio as of June 30, 2007, and as of September 30, 2006.

Option ARM loans are adjustable-rate mortgages which provide
borrowers flexible payment options and have the potential for negative amortization above the original loan balance. Option ARM loans represented 60.3% and 59.2% of total loans outstanding (including loans held for sale and excluding unearned
discounts, premiums, deferred loan costs, and allowance for loan losses) as of June 30, 2007 and September 30, 2006, respectively.

As of June 30, 2007, option ARM loans with a balance of $6.3 billion, representing 85% of the option ARM portfolio, had $222 million of their principal balances above their original principal balance as a result of negative
amortization. As of September 30, 2006, option ARM loans with a balance of $5.0 billion, representing 75% of the option ARM portfolio, had negative amortization of $89.5 million.

As of June 30, 2007, the average balance of an option ARM loan was $315 thousand and the average LTV ratio based on the initial appraisal of the
collateral was 80% before considering MI. Generally, loans produced with LTVs greater than 80% require MI. As of June 30, 2007, the weighted average LTV ratio based on the initial appraisal of the collateral for the option ARM loan
portfolio including MI was 76%. As of June 30, 2007, the weighted average FICO score for BankUniteds option ARM loans was 708 at origination.

See Note(4) Loans Held in Portfolioto the accompanying condensed notes to consolidated financial statements and business section of the 10-K at September 30, 2006.

Liabilities

Deposits. Deposits increased by $889 million, or 14.6%, to $7.0 billion at June 30, 2007 from $6.1 billion at September 30, 2006. Growth was centered in certificates of deposit which grew by
$660 million.

Core deposits. Deposits including certificates of deposits of $100,000 and less, checking, savings
and money market accounts increased by $587 million, or 13.3% to $5.0 billion at June 30, 2007 from $4.4 billion at September 30, 2006.

Securities sold under agreements to repurchase. Securities sold under agreements to repurchase (repos) decreased by $787 million, or 73.8%, to $279 million at June 30, 2007 from $1,066 million at
September 30, 2006, as FHLB advances offered more attractive rates for similar maturities.

FHLB
advances. FHLB advances increased by $560 million, or 10.8%, to $5.7 billion at June 30, 2007, from $5.2 billion at September 30, 2006.

HiMEDS Units senior notes. During the third fiscal quarter of 2007, BankUnited raised $184 million through the sale of 3,680,000 6.75% HiMEDS equity units, which mandatorily
convert to common equity in May 2010 at a maximum price of $32.76.



37



---

##### Table of Contents

Trust preferred securities and subordinated debentures. As of June 30,
2007, BankUnited had a net increase of $34 million from $196 million at September 30, 2006 to $230 million in other borrowings. BankUnited operates wholly-owned trust subsidiaries for the purpose of issuing trust preferred securities and
investing the proceeds from the sale thereof in junior subordinated deferrable interest debentures issued by BankUnited. The carrying amount of trust preferred securities and subordinated debentures in BankUniteds Consolidated Statement of
Financial Condition was $230 million as of June 30, 2007, and represented trust preferred securities issued by its consolidated trust subsidiary and the subordinated debentures issued by BankUnited to its non-consolidated trust subsidiary.

The net increase in trust preferred securities and subordinated debentures reflects primarily four transactions during the nine-month
period ended June 30, 2007:



| |  |  | the issuance and sale of $50 million in subordinated debentures to BankUniteds wholly-owned trust subsidiary, BankUnited Statutory Trust X, in October 2006;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the issuance and sale of $50 million in subordinated debentures to BankUniteds wholly-owned trust subsidiary, BankUnited Statutory Trust XI, in March 2007;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in March 2007 of $22.9 million of trust preferred securities issued by BankUniteds consolidated subsidiary, BankUnited Capital;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in March 2007 of $25 million of trust preferred securities issued by BankUniteds non-consolidated subsidiary BankUnited Statutory Trust II; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the redemption in May 2007 of $20 million of trust preferred securities issued by BankUniteds non-consolidated subsidiary BankUnited Statutory Trust I.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------

See Note(9) Borrowingsto the notes to consolidated financial statements and business section of the 10-K
at September 30, 2006.

Advance payments by borrowers for taxes and insurance. Advance payments by borrowers
for taxes and insurance decreased by $20.1 million, or 21.7%, to $72.6 million as of June 30, 2007 from $92.7 million at September 30, 2006. This decrease reflects tax and insurance payments made by BankUnited on behalf of borrowers during
the nine-month period ended June 30, 2007.

Asset Quality

At June 30, 2007, non-performing assets totaled $124.5 million, as compared to $21.5 million at September 30, 2006. Expressed as a percentage of total assets, non-performing assets were 0.86% as of
June 30, 2007, as compared to 0.16% as of September 30, 2006. The continued slowdown in the residential real estate markets resulted in an increased level of non-performing residential loans at June 30, 2007. Based on current trends
in our residential loan portfolio and in the residential real estate market, we expect to continue seeing an increase in non-performing assets; however, we do not believe actual loan losses will be significantly higher than levels we experienced in
comparable periods in the past. However, economic events such as tighter credit standards or liquidity issues of borrowers, if prolonged, may require changes to these estimates.

Non-performing loans consist of (i) non-accrual loans; (ii) accruing loans more than 90 days contractually past due as to interest or principal
and (iii) loans that have been substantially restructured because of deterioration in the financial condition of the borrower. Generally, BankUnited places loans on non-accrual status when more than 90 days past due. When a loan is placed on
non-accrual status, BankUnited reverses all accrued and uncollected interest.



38



---

##### Table of Contents

The following table sets forth additional information concerning BankUniteds non-performing assets
at June 30, 2007 and September 30, 2006.



|                                                                  |  |                        |         |   |                   |   |        |  
|----------------------------------------------------------------- |  | ---------------------- | ------- | - | ----------------- | - | ------ | -
|                                                                  |  | June 30, 2007          |         |   | September 30,2006 |  
|                                                                  |  | (Dollars in thousands) |        
|Non-accrual loans                                                 |  | $                      | 116,643 |   |                   | $ | 20,740 |  
|Loans past due 90 days and still accruing                         |  |                        | 455     |   |                   |   |       |  
|                                                                  |  |                        |         |   |                   |   |        |  
|Total non-performing loans                                        |  |                        | 117,098 |   |                   |   | 20,740 |  
|Real estate owned                                                 |  |                        | 7,397   |   |                   |   | 729    |  
|                                                                  |  |                        |         |   |                   |   |        |  
|Total non-performing assets                                       |  | $                      | 124,495 |   |                   | $ | 21,469 |  
|                                                                  |  |                        |         |   |                   |   |        |  
|Allowance for loan losses                                         |  | $                      | 45,089  |   |                   | $ | 36,378 |  
|                                                                  |  |                        |         |   |                   |   |        |  
|Non-performing assets as a percentage of total assets             |  |                        | 0.86    | % |                   |   | 0.16   | %
|Non-performing loans as a percentage of total loans               |  |                        | 0.95    | % |                   |   | 0.18   | %
|Allowance for loan losses as a percentage of total loans          |  |                        | 0.37    | % |                   |   | 0.32   | %
|Allowance for loan losses as a percentage of non-performing loans |  |                        | 38.51   | % |                   |   | 175.40 | %

During the nine months ended June 30, 2007, BankUnited reduced its exposure on a troubled
commercial real estate lending relationship with total loan balances of $17.3 million at September 30, 2006. In December 2006, a $7.0 million loan was sold at a discount of $1.3 million, which was charged off. In January 2007, BankUnited
further reduced this exposure by selling a $7.3 million loan at a discount of $1.3 million, which was charged-off. Specific impairment reserves were established in the quarters ended December 31, 2006 and September 30, 2006, respectively,
based on then available information. A $3 million non-performing loan remains from this credit relationship for which a specific impairment reserve has been established. See Note (19) Subsequent Events to the notes to consolidated
financial statements of the 10-K at September 30, 2006.

For the nine months ended June 30, 2007, the provision for loan losses
totaled $12.4 million compared to $5.8 million for the nine months ended June 30, 2006. Net charge-offs were $3.7 million, or an annualized rate of 0.04% of average portfolio loans. Included in charge-offs is the aforementioned $2.6 million
loss on a $14.3 million commercial real estate loan.

During the nine months ended June 30, 2007, management performed an
evaluation of delinquency trends in its residential portfolio in addition to normal asset quality analysis and initiated measures to increase collection efforts.

Based on its review of portfolio quality and the increase in non-performing assets, BankUnited increased the provision for loan losses over the last year and anticipates that this trend will continue in future
quarters. Management believes the allowance for loan losses is appropriate given the composition of its loan portfolio, which, as of June 30, 2007, was 96.7% secured by real estate.

In addition, the vast majority of non-performing loans are secured by real estate, and based on recent appraisals, the weighted average loan to value of
loans in foreclosure was 79% as of June 30, 2007.



39



---

##### Table of Contents

The following table sets forth the change in BankUniteds allowance for loan losses for the three
months and nine months ended June 30, 2007 and 2006.



|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------- |  | --------------------------------- | ------ | - | -------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                            |  | For the ThreeMonths EndedJune 30, |        |   | For the NineMonths EndedJune 30, |  
|                                                            |  | 2007                              |        |   | 2006                             |   |        | 2007 |  |   | 2006   |  
|                                                            |  | (In thousands)                    |       
|Allowance for loan losses, balance (at beginning of period) |  | $                                 | 41,827 |   |                                  | $ | 30,575 |      |  | $ | 36,378 |   |  | $ | 25,755 |  
|Provisions for loan losses                                  |  |                                   | 4,400  |   |                                  |   | 1,200  |      |  |   | 12,400 |   |  |   | 5,800  |  
|Loans charged off:                                          |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|One-to-four family residential                              |  |                                   | (1,005 | ) |                                  |   | (81    | )    |  |   | (1,117 | ) |  |   | (81    | )
|Construction and land                                       |  |                                   |       |   |                                  |   |       |      |  |   | (2,651 | ) |  |   |       |  
|Commercial                                                  |  |                                   | (164   | ) |                                  |   | 33     |      |  |   | (326   | ) |  |   | (460   | )
|Consumer                                                    |  |                                   | (7     | ) |                                  |   | (73    | )    |  |   | (7     | ) |  |   | (73    | )
|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|Total loans charged off(1)                                  |  |                                   | (1,176 | ) |                                  |   | (121   | )    |  |   | (4,101 | ) |  |   | (614   | )
|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|Recoveries:                                                 |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|One-to-four family residential                              |  |                                   |       |   |                                  |   |       |      |  |   | 35     |   |  |   |       |  
|Commercial                                                  |  |                                   | 35     |   |                                  |   | 688    |      |  |   | 295    |   |  |   | 1,395  |  
|Consumer                                                    |  |                                   | 3      |   |                                  |   | 7      |      |  |   | 82     |   |  |   | 13     |  
|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|Total recoveries(1)                                         |  |                                   | 38     |   |                                  |   | 695    |      |  |   | 412    |   |  |   | 1,408  |  
|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  
|Allowance for loan losses, balance (at end of period)       |  | $                                 | 45,089 |   |                                  | $ | 32,349 |      |  | $ | 45,089 |   |  | $ | 32,349 |  
|                                                            |  |                                   |        |   |                                  |   |        |      |  |   |        |   |  |   |        |  

---

|(1) | Net annualized charge-offs (recoveries) as a percentage of average total portfolio loans (including premiums and discounts) were 0.04% and (0.02%) for the three months ended
June 30, 2007 and 2006, respectively; and 0.04% and (0.01%) for the nine months ended June 30, 2007 and 2006, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There can be no assurance that additional provisions for loan losses will not be required in future periods.

The following table
sets forth BankUniteds allocation of the allowance for loan losses by category as of June 30, 2007 and September 30, 2006.



|                                                |  |                |        |                   |   |       
|----------------------------------------------- |  | -------------- | ------ | ----------------- | - | ------
|                                                |  | June 30, 2007  |        | September 30,2006
|                                                |  | (In thousands)
|Balance at the end of the period applicable to: |  |                |        |                   |   |       
|One-to-four family residential                  |  | $              | 16,671 |                   | $ | 9,558 
|Home equity loans and lines of credit           |  |                | 6,060  |                   |   | 3,971 
|Multi-family                                    |  |                | 938    |                   |   | 684   
|Commercial real estate                          |  |                | 7,040  |                   |   | 6,316 
|Construction and land                           |  |                | 3,574  |                   |   | 4,092 
|Commercial                                      |  |                | 6,963  |                   |   | 7,613 
|Consumer                                        |  |                | 894    |                   |   | 785   
|Unallocated                                     |  |                | 2,949  |                   |   | 3,359 
|                                                |  |                |        |                   |   |       
|Total allowance for loan losses                 |  | $              | 45,089 |                   | $ | 36,378
|                                                |  |                |        |                   |   |       



40



---

##### Table of Contents

|Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

The discussion contained in BankUniteds Annual Report on Form 10-K for the year ended September 30, 2006, under Item 7a, Quantitative and Qualitative Disclosures about Market Risk, provides detailed quantitative
and qualitative disclosures about market risk and should be referenced for information thereon.

Risks Associated with Changing Interest
Rates. As a financial intermediary, BankUnited invests in various types of interest-earning assets (primarily loans, mortgage-backed securities, and investment securities), which are funded largely by interest-bearing liabilities (primarily
deposits, FHLB advances, securities sold under agreements to repurchase, senior notes, and trust preferred securities and subordinated debentures). Such financial instruments have varying levels of sensitivity to changes in market interest rates,
which creates interest rate risk for BankUnited. Accordingly, BankUniteds net interest income, the most significant component of its net income, is subject to substantial volatility due to changes in interest rates or market yield curves,
particularly if there are differences, or gaps, in the re-pricing frequencies of its interest-earning assets and the interest-bearing liabilities which fund them. BankUnited monitors such interest rate gaps and seeks to manage its interest rate risk
by adjusting the re-pricing frequencies of its interest-earning assets and interest-bearing liabilities. Additionally, BankUnited utilizes derivative financial instruments designed to reduce the interest rate risks associated with its
interest-earning assets and interest-bearing liabilities. Based on our current asset/liability model, a moderate or slow rise in interest rates over the next year is not expected to have a significant negative effect on interest rate margin.

Risks Associated with Investments and Mortgage-Backed Securities. BankUnited purchases fixed and adjustable rate
mortgage-backed securities and other securities for liquidity, yield and risk management purposes. Changes in market interest rates associated with BankUniteds investments and mortgage-backed securities could have a material adverse effect on
BankUniteds carrying value of its securities. Temporary changes in the carrying value of mortgage-backed securities and other securities classified as available-for-sale are reflected, net of taxes, as a component of stockholders equity,
while other than temporary impairment charges, if any, are recorded in earnings. See Note 3 to the accompanying condensed notes to consolidated financial statements.

Derivative and Hedging Activities. BankUnited uses derivative instruments as part of its interest rate risk management activities to reduce risks associated with its loan origination and borrowing
activities. Derivatives used for interest rate risk management include various interest rate swaps and caps, and other derivatives that relate to the pricing of specific on-balance sheet instruments and forecasted transactions. In accordance with
SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), we recognize all derivatives as either assets or liabilities on the consolidated balance sheet and report them at fair value with
realized and unrealized gains and losses included in either earnings or in other comprehensive income, depending on the purpose for which the derivative is held and whether the derivative qualifies for hedge accounting.

By using derivative instruments, BankUnited is exposed to credit and market risk. Credit risk, which is the risk that a counterparty to a derivative
instrument will fail to perform, is equal to the extent of the fair value gain in a derivative. Credit risk is created when the fair value of a derivative contract is positive, since this generally indicates that the counterparty owes us. When the
fair value of a derivative is negative, no credit risk exists since BankUnited would owe the counterparty. BankUnited minimizes the credit risk in derivative instruments by entering into transactions with high-quality counterparties as evaluated by
management. Market risk is the adverse effect on the value of a financial instrument from a change in interest rates or implied volatility of rates. We manage the market risk associated with interest rate contracts by establishing and monitoring
limits as to the types and degree of risk that may be undertaken. The market risk associated with derivatives used for interest rate risk management activity is fully incorporated into our market risk sensitivity analysis.



41



---

##### Table of Contents

|Item 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

As required by SEC rules,
an evaluation of the effectiveness of the design and operation of BankUniteds disclosure controls and procedures was carried out by BankUnited, as of the end of the period covered by this report, under the supervision and with the
participation of BankUniteds management, including the Chief Executive Officer and Chief Financial Officer. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that BankUniteds disclosure controls
and procedures were effective as of June 30, 2007.

These disclosure controls and procedures provide reasonable assurance that the
information required to be disclosed by BankUnited in reports filed under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and that such information is accumulated
and communicated to management to allow timely decisions regarding required disclosures. BankUnited may make changes to its disclosure controls and procedures periodically, as management reviews the design and effectiveness on a continuing basis. No
change in internal control over financial reporting occurred during the quarter ended June 30, 2007 that has materially affected, or is likely to materially affect, such internal control over financial reporting. A controls system, no matter
how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a
company have been detected.



42



---

##### Table of Contents

PART IIOTHER INFORMATION



|Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



|                                            |  |                                           |  |                                 |              |                                                                                        |           |                                                                                                                   |          
|------------------------------------------- |  | ----------------------------------------- |  | ------------------------------- | ------------ | -------------------------------------------------------------------------------------- | --------- | ----------------------------------------------------------------------------------------------------------------- | ---------
|ISSUER PURCHASES OF EQUITY
SECURITIES(a)(b)
|Period                                      |  | TotalNumber of Shares (or Units)Purchased |  | Price Range Per Share (or Unit) |              | Total Number ofShares (or Units)Purchased as Partof
PubliclyAnnouncedPlans or Programs |           | Maximum Number(or ApproximateDollar Value) ofShares (or Units) thatMay Yet BePurchased Under
thePlans or Programs
|04/01/2007 to 04/30/2007                    |  | 100,000                                   |  | $                               | 22.00-$22.02 |                                                                                        | 1,008,982 |                                                                                                                   | 3,391,081
|05/01/2007 to 05/31/2007                    |  | 528,100                                   |  | $                               | 21.77-$22.42 |                                                                                        | 1,537,082 |                                                                                                                   | 2,862,918
|06/01/2007 to 06/30/2007                    |  | 308,500                                   |  | $                               | 20.21-$22.54 |                                                                                        | 1,845,582 |                                                                                                                   | 2,554,418
|Total                                       |  | 936,600                                   |  | $                               | 20.21-$22.54 |                                                                                        |           |                                                                                                                   |          

---

|a. | On October 24, 2002 the Board of Directors authorized the repurchase of up to 1,000,000 shares of Class A Common Stock. On October 26, 2006, January 23,
2007, and April 16, 2007, the Board of Directors increased the total number of shares which the Company was authorized to repurchase to 3,000,000 shares, 3,600,000 shares and 4,400,000 shares, respectively. This plan does not have an expiration
date.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|b. | Subsequent to June 30, 2007, BankUnited repurchased 297,413 shares of its Class A Common Stock at prices ranging from $17.11 to $17.19, leaving a balance of 2,257,005
shares that could be repurchased as of August 8, 2007.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 6. | EXHIBITS
|------- | --------



|            |  |                                                                                                                                                                                                                                                                                                                               
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit Title*                                                                                                                                                                                                                                                                                                                
|4.1         |  | Indenture, dated April 18, 2007, between BankUnited and The Bank of New York, as Trustee (included as Exhibit 4.1 to the Form S-3ASR filed with the Commission on April 18, 2007).                                                                                                                                            
|            | 
|4.2         |  | Purchase Contract and Pledge Agreement, dated as of April 25, 2007, between BankUnited and The Bank of New York, as Purchase Contract Agent, and The Bank of New York, as Collateral Agent,
Custodial Agent and Securities Intermediary (included as Exhibit 4.1 to the Form 8-K filed with the Commission on April 25, 2007).
|            | 
|4.3         |  | Supplemental Indenture No. 1 between BankUnited and The Bank of New York, as Trustee, dated as of April 25, 2007 (included as Exhibit 4.2 to the Form 8-K filed with the
Commission on April 25, 2007).                                                                                                                       
|            | 
|4.4         |  | Form of Remarketing Agreement (included as Exhibit 4.3 to the Form 8-K filed with the Commission on April 25, 2007).                                                                                                                                                                                                          
|            | 
|4.5         |  | Form of Corporate HiMED Unit Certificate (included as Exhibit 4.4 to the Form 8-K filed with the Commission on April 25, 2007).                                                                                                                                                                                               
|            | 
|4.6         |  | Form of Senior Note due May 17, 2012 (included as Exhibit 4.5 to the Form 8-K filed with the Commission on April 25, 2007).                                                                                                                                                                                                   
|            | 
|31.1        |  | Certification of the Chief Executive Officer pursuant to Section 302, of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                      
|            | 
|31.2        |  | Certification of the Chief Financial Officer pursuant to Section 302, of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                      
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                        
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                        

---

|* | Exhibits followed by a parenthetical reference are incorporated herein by reference from the documents described therein. All references to the Commission shall signify
the Securities and Exchange Commission.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed by the undersigned thereunto duly authorized.



BANKUNITED FINANCIAL CORPORATIONBy:

/s/    Humberto L. LopezHumberto L. Lopez Senior Executive Vice President and Chief Financial Officer


Date: August 9, 2007



44



---

##### Table of Contents

Exhibit Index



|            |  |                                                                                                                                                       
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit Title                                                                                                                                         
|31.1        |  | Certification of the Chief Executive Officer pursuant to Section 302, of the Sarbanes-Oxley Act of 2002.                                              
|            | 
|31.2        |  | Certification of the Chief Financial Officer pursuant to Section 302, of the Sarbanes-Oxley Act of 2002.                                              
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



45