FEDERAL TRUST CORP
10-Q, 1996-08-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HITOX CORPORATION OF AMERICA, 10QSB, 1996-08-12
Next: POOL ENERGY SERVICES CO, 10-Q, 1996-08-12



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

                   Quarterly Report Under Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

    For the Three Months Ended:                        Commission File Number:
- -----------------------------------                  -------------------------
         June 30, 1996                                        33-27139

                            FEDERAL TRUST CORPORATION
             (Exact name of registrant as specified in its charter)

             Florida                                         59-2935028
- -----------------------------------                  -------------------------
   (State or other jurisdiction                           (I.R.S. Employer
        of incorporation)                                Identification No.)


                               1211 Orange Avenue
                           Winter Park, Florida 32789
                           --------------------------
                    (Address of principal executive offices)
                  Registrant's telephone number: (407) 645-5550
                  ---------------------------------------------
                              FEDTRUST CORPORATION
                           (Former name of registrant)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file such  quarterly  reports),  and (2) has been  subject  to such
filing requirements for the past 90 days:

                    YES     X          NO
                       -----------       ----------

  Indicate the number of shares outstanding of each of the issuer's classes of
                 common stock, as of the last practicable date:

Common Stock, par value $.01 per share                      2,239,928
- --------------------------------------            -----------------------------
             (class)                              Outstanding at June 30, 1996
<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES


                                     INDEX


PART I.  FINANCIAL INFORMATION

     Item 1. Financial Statements                                       Page
                                                                        ----

          Consolidated  Condensed  Balance  Sheets
               June 30, 1996 (unaudited) and December 31, 1995.......     2

          Consolidated Condensed Statements of Operations for the
               Three months and Six months ended June 30, 1996 
               and 1995 (unaudited)..................................     3

          Consolidated Condensed Statements of Cash Flows for the
               Three months and Six months ended June 30, 1996 
               and 1995 (unaudited)..................................     4

          Notes to Consolidated Condensed Financial Statements 
               (unaudited)...........................................   5 - 12

     Item 2.   Management's Discussion and Analysis of Financial Condition
          and Results of Operations.................................   13 - 24

PART II.  OTHER INFORMATION

     Item 4.  Submission of Matters to a Vote of Security Holders.....    25

     Signatures.......................................................    25

     Supplemental information to be furnished with reports 
     filed pursuant to Section 15(d) to the Act by  
     Registrants which have not registered securities
     pursuant to Section 12 of the Act...............................     26

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                          PART I. FINANCIAL INFORMATION

                          Item 1. Financial Statements

                      Consolidated Condensed Balance Sheets
                                   (Unaudited)

                                               June 30, 1996  December 31, 1995
                                               -------------  -----------------
ASSETS
Cash                                            $  3,183,150          1,618,607
Interest bearing deposits                               --               51,154
Investment securities available for sale           9,532,797         15,918,376
Investment securities held to maturity             6,256,457             19,093
Loans receivable, net (net of allowance
   for loan losses of $1,092,024 in 1996 and
   $2,060,568 in 1995)                           113,115,996        112,905,740
Accrued interest receivable - Loans                  736,415            824,330
Accrued interest receivable - Securities             171,255            179,874
Federal Home Loan Bank of Atlanta stock,
   at cost                                         1,853,200          1,853,200
Loan Sale Proceeds receivable                           --               37,765
Real Estate owned, net                             1,757,042          3,293,108
Property and equipment, net                        1,057,762          1,291,974
Prepaid expenses and other assets                    543,796            358,465
Deferred income taxes                              1,080,085            847,752
Income tax refund receivable                       1,190,000          1,190,000
                                                   ---------          ---------
   Total                                        $140,477,955        140,389,438
                                                ============       ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposit accounts and accrued interest
   on deposits                                  $104,703,399        109,203,123
Official Checks                                      598,645            695,332
Federal Home Loan Bank advances                   25,500,000         21,000,000
Debentures                                           250,000            420,000
Advance payments for taxes and insurance             864,662            330,504
Accrued expenses and other liabilities               748,209            680,353
                                                     -------            -------
   Total Liabilities                            $132,664,915        132,329,312
                                                ------------        -----------
Stockholders' equity
   Common stock, $.01 par value,
   5,000,000 shares authorized; 2,256,505
   shares issued and outstanding at March 31,
   1996 and December 31, 1995                   $     22,565             22,565
Additional paid-in capital                        11,143,659         11,143,659
Retained earnings (accumulated deficit)           (2,409,355)        (2,249,701)
Treasury stock (16,577 shares of common
   stock, at cost at March 31, 1996 and
   December 31, 1995)                                (76,525)           (76,525)
Unrealized loss on investment securities
   available for sale, net                          (867,304)          (779,872)
                                                    --------           -------- 
   Total stockholders equity                       7,813,040          8,060,126
                                                   ---------          ---------
   Total Liabilities and Stockholders' Equity   $140,477,955        140,389,438
                                                ============        ===========

See accompanying Notes to Consolidated Condensed Financial Statements.


                                       2
<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Operations

          For Three Months and Six Months Ended June 30, 1996 and 1995
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                 Three Months                  Six Months
                                                Ended June 30,             Ended June 30, 1996
                                        ----------------------------------------------------------
                                            1996            1995            1996            1995
                                            ----            ----            ----            ----
Interest income:
<S>                                     <C>             <C>              <C>            <C>      
     Loans                              $2,219,285       2,280,994       4,572,628       4,404,325
     Securities                            150,290         403,438         302,714         816,179
     Interest-bearing deposits and other    62,131          80,422         114,186         192,641
                                            ------          ------         -------         -------
          Total interest income          2,431,706       2,764,854       4,989,528       5,413,145
                                         ---------       ---------       ---------       ---------
Interest expense:
     Deposit accounts                    1,405,622       1,598,199       2,925,592       2,941,098
     Federal Home Loan Bank advances
     & other borrowings                    294,786         432,081         591,689         953,291
                                           -------         -------         -------         -------
          Total interest expense         1,700,408       2,030,280       3,517,281       3,894,389
                                         ---------       ---------       ---------       ---------
Net interest income                        731,298         734,574       1,472,247       1,518,756
Provision for loan losses                  131,862         730,000         113,506         732,323
                                           -------         -------         -------         -------
Net interest income after provision        599,436           4,574       1,358,741         786,433
                                           -------           -----       ---------         -------
Other income:
     Fees and service charges               27,367          39,407          53,668          77,520
     Rents                                   2,163          56,389           7,707          96,119
     Gain on sale of assets                 16,925          15,969         153,321         142,434
     Other miscellaneous                    16,173          23,351          37,019          34,902
                                            ------          ------          ------          ------
          Total other income                62,628         135,116         251,715         350,975
                                            ------         -------         -------         -------
Other expenses:
     Employee compensation & benefits      345,479         389,357         689,704         806,775
     Occupancy and equipment               315,603         180,938         485,074         344,364
     Data procession expense                22,177          22,362          45,471          36,602
     Professional fees                     120,993         175,374         257,818         352,464
     FDIC Insurance                         79,560          72,966         159,950         145,931
     Other miscellaneous                   183,443         304,288         372,203         502,481
                                           -------         -------         -------         -------
          Total other expense            1,067,255       1,145,285       2,010,220       2,188,617
                                         ---------       ---------       ---------       ---------
Net income before income tax              (405,191)     (1,005,595)       (399,764)     (1,051,209)
Income tax                                (242,065)       (362,014)       (240,111)       (378,435)
                                          --------        --------        --------        -------- 
Net income                             $  (163,126)       (643,581)       (159,653)       (672,774)
                                       ===========        ========        ========        ======== 
Per share amounts:
     Earnings per share                       (.07)          (0.29)           (.07)          (0.30)
     Cash dividends per share                 0.00            0.00            0.00            0.00
     Weighted average number
       of shares outstanding             2,239,928       2,239,928       2,239,928       2,239,928
                                         ---------       ---------       ---------       ---------
</TABLE>

See accompanying Notes to Consolidated Financial Statements.



                                       3
<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                Consolidated Condensed Statements of Cash Flows

                For the Six Months Ended June 30, 1996 and 1995
                                  (Unaudited)

                                                            1996           1995
                                                            ----           ----

Cash flows from operating activities:                 $
     Net income                                         (159,653)      (672,774)
     Adjustments to reconcile net income to net cash
          provided by (used in) operating activities:
     Amort. of Valuation Adjustment on 
          Investment Securities                            --            20,533
     Depreciation & amortization of property & equipment 238,359         80,200
     Amort. (net) of premiums, fees & disc. on
          loans & securities                              66,811        140,545
     (Increase) Decrease in prepaid expenses 
          & other assets                                (428,881)      (593,596)
     Increase (Decrease) in accrued expenses &
          other liabilities                               65,322         69,223
     Provision for allowance on real estate owned         26,101        122,812
     Provision (charge-off) for loan losses              113,506        732,323
     (Increase) Decrease in accrued interest receivable   96,534       (156,323)
     (Increased) Decrease in loan sale proceeds 
          receivable                                      37,765      2,491,359
     Increase (Decrease) in official checks              (96,687)       (48,829)
     Increase (Decrease) in accrued interest on
          deposit accounts                                 2,534          5,544
                                                           -----          -----
     Net cash provided by (used in) operating
          activities                                     (38,289)     2,191,017
                                                         =======      ---------
Cash flows from investing activities:
     Acquisition of office properties and equipment       (4,147)        11,021
     Sale (Purchase) of Federal Home Loan Bank 
          of Atlanta stock                                  --          121,800
     Proceeds collected from loan sales                4,084,252      1,866,639
     (Acquisition) of real estate owned                1,536,066       (547,181)
     Sale of securities, available for sale                 --            --
     Principal collected on securities held 
          to maturity                                      8,324         30,762
     Principal collected on loans                     12,880,206     13,623,713
     Loans originated or purchased                   (17,317,457)   (18,786,217)
                                                     -----------    ----------- 
          Net cash provided by (used in)
          investing activities                         1,187,244     (3,679,463)
                                                       =========     ---------- 
Cash flows from financing activities:
     Increase (Decrease) in deposits, net             (4,499,724)    11,439,746
     Increase (Decrease) in Federal Home Loan 
          Bank advances                                4,500,000    (10,900,000)
     Increase (Decrease) in other borrowings            (170,000)        --
     Dividends                                             --            --
     Net increase in advance payments by borrowers 
          for taxes & insurance                          534,158        505,802
                                                         -------        -------
     Net cash provided by (used in) financing 
          activities                                     364,434      1,045,548
                                                         =======      ---------

Increase in cash and cash equivalents                  1,513,389       (442,898)
Cash and cash equivalents at beginning of period       1,669,761      7,604,389
                                                       ---------      ---------
Cash and cash equivalents at end of period            $3,183,150      7,161,491
                                                      ==========      =========

See accompanying Notes to Consolidated Condensed Financial Statements.


                                       4
<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES
        
        Notes to Consolidated Condensed Financial Statements (unaudited)

1. General

Federal  Trust  Corporation  ("Company"  or "Holding  Company") was organized in
February  1989 for the purpose of becoming the unitary  savings and loan holding
company of Federal Trust Bank ("Bank"), a federally chartered stock savings bank
then  headquartered  in Amelia  Island,  Florida.  The  Company's and the Bank's
headquarters  are  currently  located in Winter  Park,  Florida.  The Company is
currently conducting business as a unitary savings and loan holding company, and
its  principal  asset is all of the  capital  stock of the  Bank.  As a  unitary
holding company,  the Company has greater flexibility than the Bank to diversify
and expand its business activities,  either through newly formed subsidiaries or
through acquisitions.

The  Company's  primary  investment  is the  ownership of the Bank.  The Bank is
chartered  as a federal  stock  savings  bank and is  primarily  engaged  in the
business of  obtaining  funds in the form of deposits and Federal Home Loan Bank
("FHLB")  advances and investing  such funds in permanent  loans on  residential
and, to a lesser extent, commercial real estate primarily in Florida, in various
types of construction and other loans, and in investment securities. The Holding
Company has been operating two non-bank  subsidiaries,  Federal Trust Properties
Corp.  ("FTPC"),  a real  estate  holding  and  development  company,  organized
December  12, 1994,  and 1270  Leasing,  Co. ("1270 LC"), a real estate  leasing
entity organized May 27, 1994, which leases the Holding Company's office located
in Winter Park,  Florida.  Prior to June 30, 1993,  the Company  operated  three
other subsidiaries,  First Coast Financial  Corporation  ("FCFC"), a residential
mortgage broker, FC Construction  Services Corp.  ("FCCSC"),  a small commercial
construction and consulting company and FedTrust Building Corporation  ("FTBC"),
the owner of the First Coast  Plaza  office  complex.  The stock of FCFC and the
assets of FCCSC and FTBC  were  sold in June and  July,  1993 and the  corporate
entity of FCCSC and FTBC were dissolved in December,  1993. On July 1, 1996, the
Company sold FTPC to an unaffiliated third party and is renting the office space
previously occupied by the Company to FTPC.

The balance  sheet as of June 30, 1996 and December 31, 1995 and the  statements
of operations for the three-month and six-month  periods ended June 30, 1996 and
1995 and the  statement  of cash flows for the  six-month  period ended June 30,
1996 and 1995  include  the  accounts  and  operations  of the  Company  and all
subsidiaries.  All material  intercompany  accounts and  transactions  have been
eliminated.

In the opinion of  management  of the  Company,  the  accompanying  consolidated
condensed financial statements contain all adjustments  (principally  consisting
of normal recurring accruals) necessary to present fairly the financial position
as of June 30, 1996,  the results of operations  for the six-month  period ended
June 30, 1996 and 1995 and cash flows for the  six-month  period  ended June 30,
1996 and 1995. The results of operations for the six-month period ended June 30,
1996 are not  necessarily  indicative of the results to be expected for the full
year.  These  statements  should  be  read in  conjunction  with  the  financial
statements  included in the Company's  Annual Report on Form 10 - K for the year
ended December 31, 1995.

2.   Summary of Significant Accounting Policies

Per Share Amounts:
Earnings  per share is  computed  using the  weighted  average  number of common
shares outstanding during the period.

Real Estate:
Real  estate  acquired  through  foreclosure  is  recorded  at the lower of cost
(unpaid loan balance plus  foreclosure  expenses) or net realizable value at the
time of acquisition. Net realizable value is based on current appraisals reduced
by an estimate of net holding costs,  including  interest and selling  expenses,
for the period the property is expected to be held prior to sale.




                                       5
<PAGE>


3.   Loans

The Financial  Accounting  Standards  Board (FASB) has issued  Standard No. 114,
"Accounting  by Creditors  for  Impairment  of a Loan," which  requires that all
creditors  value all  specifically  reviewed loans for which it is probable that
the creditor will be unable to collect all amounts due according to the terms of
the loan agreement at the present value of expected cash flows,  market price of
the loan, if available, or the fair value of the underlying collateral. Expected
cash flows are required to be discounted at the loan's effective  interest rate.
FASB 114 does not apply to large  groups of smaller  balance  homogeneous  loans
that are collectively  evaluated for impairment.  Loans collectively reviewed by
the Bank for impairment include all residential,  consumer,  and non-residential
loans  that  are  less  than 90  days  delinquent,  excluding  loans  which  are
individually  reviewed  based on  specific  information  or events,  such as the
condition of the collateral. The Standard is required for fiscal years beginning
after December 15, 1994.

The  FASB  also has  issued  Standard  No.  118, "Accounting  by  Creditors  for
Impairment  of a Loan - Income  Recognition  and  Disclosures," that amends FASB
Standard  No. 114 to allow a creditor to use  existing  methods for  recognizing
interest  income on an impaired  loan and by  requiring  additional  disclosures
about how a creditor  recognizes interest income related to impaired loans. This
Standard is to be implemented concurrently with Standard No. 114.

On January 1, 1995,  the  provisions  of Standards No. 114 and 118 were adopted.
The adoption of the  Standards  required no increase to the  allowance  for loan
losses and had no impact on net income in the first six months of 1995 or 1996.

As a matter of policy, the Bank classifies all loans 90 days or more past due as
non-performing  and does not accrue  interest  on these loans and  reverses  all
accrued and unpaid interest,  however,  a non-performing  loan is not considered
impaired if all amounts due  including  contractual  interest are expected to be
collected.  When the ultimate  collectibility of an impaired loan's principal is
in doubt, wholly or partially, all cash receipts are applied to principal.  When
this doubt does not exist, cash receipts are applied under the contractual terms
of the loan agreement first to interest  income and then to principal.  Once the
recorded  principal  balance has been reduced to zero,  future cash receipts are
applied to interest  income,  to the extent that any interest has been  forgone.
Further  cash  receipts  are recorded as  recoveries  of any amounts  previously
charged off.

A loan is also considered  impaired if its terms are modified in a troubled debt
restructuring  after January 1, 1995. For these accruing  impaired  loans,  cash
receipts  are  typically  applied  to  principal  and  interest   receivable  in
accordance with the terms of the restructured loan agreement. Interest income is
recognized on these loans using the accrual method of accounting. As of June 30,
1996, there were no accruing impaired loans of this type.

At June 30, 1996,  impaired  loans amounted to $4.625  million.  Included in the
allowance for loan losses is $601 thousand  related to the impaired  loans.  The
Bank  measures  impairment on  collateralized  loans using the fair value of the
collateral,  and on unsecured  loans using the present value of expected  future
cash flows  discounted at the loan's effective  interest  rate. At June 30, 1996
all impaired loans were evaluated on the fair value method.

In the first six months of 1996,  the average  recorded  investment  in impaired
loans was $5.65 million and $63.6 thousand of interest  income was recognized on
loans while they were impaired.  All of this income was recognized  using a cash
basis method of accounting.

                                       6
<PAGE>


4.   Allowance for Losses

Allowance  for Loan Losses:  The following is an analysis of the activity in the
allowance for loan losses for the periods presented:

<TABLE>
<CAPTION>
                                                 Three Months                  Six Months
                                                Ended June 30,             Ended June 30, 1996
                                        ----------------------------------------------------------
                                            1996            1995            1996            1995
                                            ----            ----            ----            ----
<S>                                   <C>              <C>             <C>             <C>        
Balance at beginning of period          1,929,814        1,854,582       2,060,568       1,974,950
Provision for loan losses                 131,862          730,000         113,506         732,323
Less Charge-offs                         (972,854)        (161,761)     (1,088,535)       (283,774)
Plus recoveries                             3,202          (43,983)          6,485         (44,661)
                                            -----          -------           -----         ------- 
Balance at end of period                1,092,024        2,378,838       1,092,024       2,378,838
                                        =========        =========       =========       =========


Loans Outstanding                     113,115,996      113,483,078     113,115,996     113,483,078
Ratio of charge-offs to Loans
     Outstanding                             .86%             .04%            .96%            .04%
Ratio of allowance to Loans 
     Outstanding                             .97%            2.10%            .97%           2.10%
</TABLE>


A  provision  for loan  losses is  generally  charged to  operations  based upon
management's evaluation of the potential  losses in its loan  portfolio.  During
the quarter ended June 30, 1996,  management made a provision for $131,862 based
on its  evaluation  of the loan  portfolio,  as  compared  to the  provision  of
$730,000 made in the quarter ended June 30, 1995. The increase was primarily the
result of the  decision to  charge-off  two loans in which the bank had a junior
lien position and had determined,  based on current information,  that there was
insufficient  value in the collateral to provide recovery of the amounts due the
Bank after satisfaction of the superior liens.


5.   Supplemental  Disclosure of Cash Flow and Non-Cash  Investing and Financing
     Activities


                                                    Six Months Ended June 30,
                                                    -------------------------
                                                        1996           1995
                                                        ----           ----

               Cash paid during the period for:
                  Interest expense                   $1, 751,136     2,678,302
                  Income taxes                       $     --           15,053


6.   Real Estate Acquired  through  Foreclosure,  Other  Repossessed  Assets and
     Allowance for Real Estate Losses

Real  Estate  Acquired  through  Foreclosure,   Other  Repossessed  Assets:  The
following  is an  analysis  of the  activity  in real  estate  acquired  through
foreclosure and other repossessed assets for the periods presented:



                                       7
<PAGE>


<TABLE>
<CAPTION>
                                                 Three Months                  Six Months
                                                Ended June 30,             Ended June 30, 1996
                                        ----------------------------------------------------------
                                            1996            1995            1996            1995
                                            ----            ----            ----            ----
<S>                                     <C>             <C>            <C>              <C>      
Balance at beginning of period          $ 2,018,920      3,502,409      3,293,108        3,322,529
Acquired through foreclosure                 92,284      1,243,539        327,753        2,193,718
Add: Capitalized costs                       --             14,156         13,180           14,156
Less: Sale of real estate                   346,417     (1,286,560)    (1,850,898)      (1,510,966)
Less: Chargeoffs                             (7,745)       (34,760)       (26,101)        (580,653)
Less: Allowance for losses                   --               (123)         --                (123)
                                         ----------           ----      ---------             ---- 
Balance at end of period                $ 1,757,042      3,438,661      1,757,042        3,438,661
                                        ===========      =========      =========        =========


Allowance for Real Estate  Losses:  The following is an analysis of the activity
in allowance for real estate losses for the periods presented:


                                                 Three Months                  Six Months
                                                Ended June 30,             Ended June 30, 1996
                                        ----------------------------------------------------------
                                            1996            1995            1996            1995
                                            ----            ----            ----            ----
<S>                                     <C>              <C>              <C>             <C>      
Balance at beginning of period          $    --           113,957            --            216,050
Provision for REO losses                   7,745             --            26,101            --
Transfer from Mortgage Loans                 --           161,761            --            283,774
Add: Recoveries                              --               123                              246
Less: Chargeoffs,                       $ (7,745)        (275,718)        (26,101)        (499,947)
                                        --------         --------         -------         -------- 
Balance at end of period                  - 0 -               123          - 0 -               123
                                            =                 ===            =                 ===
</TABLE>


7.   Investment Securities
                                                       At June 30, 1996
                                                       ----------------
                                                  Book Value     Market Value
                                                  ----------     ------------
Held to maturity:
Orange County, Florida Tax Certificates              10,769           10,769
FHLB Floating Rate Note, 4.3075% due 7/30/03      6,245,688        6,245,688
                                                  ---------        ---------
                                    Total         6,256,457        6,256,457
                                                  =========        =========




                                       8
<PAGE>



                                                       At June 30, 1996
                                                       ----------------
Available for sale:
FHLB Floating Rate Note, 5.020% due 3/10/97       $  497,188        497,188
FHLB Floating Rate Note, 4.250% due 3/16/98          486,094        486,094
FHLB Floating Rate Note, 3.572% due 6/17/98          935,000        935,000
FHLB Floating Rate Note, 4.132% due 6/25/98        1,656,484      1,656,484
FHLB Floating Rate Note, 3.515% due 7/15/98        1,407,656      1,407,656
FHLB Floating Rate Note, 3.515% due 7/15/98        1,407,656      1,407,656
FHLB Floating Rate Note, 3.782% due 7/28/98        3,142,719      3,142,719
                                                   ---------      ---------
                                    Total         $9,532,797      9,532,797
                                                  ==========      =========


The Bank's investment in obligations of U.S. government agencies consist of dual
indexed bonds issued by the Federal Home Loan Bank. At June 30, 1996,  the bonds
had a market  value of  $15,554,985  and  gross  unrealized  pre-tax  losses  of
$1,545,015.  The bonds have a par value of $17,100,000 and pay interest based on
the  difference  between two indices.  The majority of the bonds,  approximately
$14,795,000  at June 30,  1996,  pay interest at the 10 year  constant  maturity
treasury ("CMT") rate less the 3 month or 6 month LIBOR rate plus a  contractual
amount  ranging  from 2.3% to 4.0%.  During the quarter  ended June 30, 1996 the
bank  transferred  $7,000,000 par value of the bonds maturing July 30, 2003 from
the Available For Sale category to the Held To Maturity category.

8.   Debentures

The balance in "Debentures" at June 30, 1996 and  December 31, 1995 was $250,000
and  $420,000,  respectively.  These  debentures  have a 5 year  maturity and an
interest  rate of 10% per annum.  They are  callable at any time and interest is
payable  annually.  $170,000 of the debentures  were called on January 10, 1996.
The remainder of the Debentures mature in September, October, and November 1996.

9.   Advances from Federal Home Loan Bank

The following is an analysis of the advances from the Federal Home Loan Bank:

          Amounts Outstanding at June 30, 1996:
          ---------------------------------------------------------
          Maturity Date            Rate         Amount        Type
          -------------            ----         ------        ----
          07/01/96                 5.47%     $5,000,000     Fixed rate
          07/31/96                 5.60%      5,500,000     Variable rate
          09/15/96                 5.83%      5,000,000     Fixed rate
          06/28/97                 6.01%      5,000,000     Fixed rate
          09/15/98                 6.12%      5,000,000     Fixed rate
                                   ----       ---------               
                    Total          5.80%     25,500,000
                                   ====      ==========

Variable  rate  advances  reprice  daily and may be  repaid at any time  without
penalty.  Fixed rate  advances  incur a  prepayment  penalty if repaid  prior to
maturity, and the interest rate is fixed for the term of the advance.



                                       9
<PAGE>



          Amounts Outstanding at:
          ------------------------------------------------
          Month-end                Rate         Amount
          ---------                ----         ------
          4/30/96                  5.77%      23,300,000
          5/31/96                  5.74%      24,700,000
          6/30/96                  5.80%      25,500,000

During the  three-month  and  six-month  periods  ended June 30,  1996,  average
advances  outstanding totaled $23.9 and $22.4 million, at average rates of 5.77%
and 5.84%, respectively.


Advances from the FHLB are  collateralized  by loans and securities that totaled
approximately $33.4 million and $7.0 million, respectively.

10.   Acquisitions

On April 3, 1992,  the Bank acquired  certain  assets and  liabilities  of First
Federal Savings and Loan Association of Seminole County,  F.A. from the RTC. The
Bank acquired  approximately  $77,988,000 of loans and assumed  $120,227,000  in
deposits  and other  liabilities.  In  addition,  the Bank paid a net premium of
approximately  $2,056,269 to the RTC and First Guaranty Mortgage  Corporation in
connection  with  the  acquisition.  The Bank has  amortized  $1,618,820  of the
premium as of June 30, 1996 as an adjustment to interest income. The acquisition
was accounted for as a purchase.

11.   Supervision

The  Holding  Company  and  the  Bank  are  subject  to  extensive   regulation,
supervision and examination by the OTS, the primary  federal  regulator,  by the
FDIC with regard to the insurance of deposit  accounts and, to a lesser  extent,
the Federal Reserve. Such regulation and supervision establishes a comprehensive
framework  of  activities  in which a savings and loan  holding  company and its
financial institution  subsidiaries may engage and is intended primarily for the
protection of the SAIF administered by the FDIC and depositors.

The first significant  supervisory  concerns  regarding the Bank's operation and
underwriting  policy  were  cited  by  the  OTS  in  the  Bank's  December  1992
examination.  In response to the supervisory concerns, in January 1993, the Bank
hired a new Chief Executive  Officer/President  who was given the responsibility
of evaluating existing personnel,  policies and procedures,  and the development
of new operating strategies for the Bank.

In May 1993, the OTS and the Bank entered into a Supervisory Agreement which was
mainly directed at correcting loan underwriting  deficiencies;  limiting certain
affiliated party transactions, including taking measures to avoid the appearance
of conflicts of interest in transactions with affiliated  persons;  amending the
Bank's main office  lease with an affiliate to more  accurately  reflect  market
rates;  developing  plans for the disposition of classified  assets;  and better
monitoring and  documenting of loans to borrowers to ensure  compliance with the
Bank's loan to one borrower limits.  To ensure  compliance with the terms of the
Supervisory  Agreement,  the Bank hired its outside independent  auditors,  KPMG
Peat Marwick LLP, to report to management on a quarterly basis their  assessment
of the Bank's performance.  The independent  auditors reviewed the operations of
the  Bank  in  connection  with  the  Supervisory  Agreement  and  certified  to
management that the Bank was in compliance with the Supervisory Agreement.




                                       10
<PAGE>



In the following  examinations of the Holding  Company and the Bank,  which were
completed in April,  1994,  the OTS cited the Holding  Company and the Bank with
certain deficiencies, many of which were the subject of the individual cease and
desist  orders  that were  entered  into on October 3, 1994  (collectively,  the
"Orders").  The Bank's Order superseded the 1993 Supervisory  Agreement with the
OTS. Management of the Holding Company and the Bank consented to the issuance of
the respective Orders, without admitting or denying that grounds for such Orders
existed.

The OTS examination  directives which were not included in the Holding Company's
Order,  require management of the Holding Company to amend the Holding Company's
office  lease  with an  affiliated  party to  better  reflect  market  terms and
conditions;  discount  certain notes  receivable to better reflect market rates;
require  officers to submit detailed  expense reports to the Board of Directors;
discontinue use of the Bank's credit cards for Holding Company expenditures; and
obtain  written  approval  from the Board of Directors  for all Holding  Company
expenses.  The Board and  management  of the Holding  Company  believe  that the
Holding Company has complied and is in compliance with each of these directives.

The OTS  examination  directives  that  were not  included  in the Bank's Order,
required  management of the Bank to ensure adequate  documentation of accounting
information,  modify loan  relationships  to comply with loans to one  borrower;
obtain  appraisals for certain  collateral  property;  obtain Board of Directors
approval for changes to policies and procedures of the Bank; increase the amount
of the general  valuation  allowance to $1.85 million and effectuate  changes in
the management of the lending department, establishing guidelines and individual
responsibility for monitoring loan maturities,  collection and foreclosures. The
Board and  management  believe the Bank has complied and is in  compliance  with
each of these directives.

Under the Holding  Company's  Order, the Company:  (i) cannot request  dividends
from the Bank without  written  permission from the OTS; (ii) must reimburse the
Bank for the Holding  Company's  expenses;  (iii) develop a Management  Services
Agreement with the Bank which provides for the  reimbursement  for employees who
work for both the Bank and the Holding  Company;  (iv) must appoint a Compliance
Committee  to report to the Board of Directors  as to the  Company's  compliance
with the Order;  and (v) the Board must report to the OTS on a  quarterly  basis
the Company's compliance with the Order.

The Bank's Order provides for the Board of Directors to: (i) develop,  adopt and
adhere to  policies  and  procedures  to  strengthen  the  Bank's  underwriting,
administration,  collection  and  foreclosure  efforts;  (ii)  review and revise
underwriting  policies and  procedures to comply with  regulatory  requirements;
(iii) record minutes of the loan committee and grant loans only on procedures to
comply with regulatory  requirements;  (iv) record minutes of the loan committee
and grant loans only on terms  approved by the loan  committee;  (v) develop and
implement a written plan to collect,  strengthen and reduce the risk of loss for
all real estate owned and for certain  loans at risk and secured by real estate;
(vi) comply  with  policies  and  procedures  requiring  written  inspection  of
development  and  construction  loans;  (vii)  pay no  more  than  market  rate,
determined by a rent study approved by the OTS for lease of the Bank's  offices;
(viii) make no payment of taxes owned by a person affiliated with the Bank; (ix)
seek a Management  Services Agreement for work performed for the Holding Company
by Bank  employees;  (x) develop and submit for  approval a three year  business
plan;  (xi)  comply  with loans to one  borrower  policy;  (xii) make no capital
distribution  to the Holding  Company  without  the  consent of the OTS;  (xiii)
appoint a compliance  committee;  and (xiv) refrain from  purchasing  additional
dual indexed bonds.

The Orders  require  the  Holding  Company  and the Bank to  establish  separate
Compliance  Committees.  The Compliance  Committees  meet monthly to review,  in
detail,  the terms of the Orders to ensure that the respective  companies are in
compliance  with  their  Orders.   The  Bank  also  contracted  with  a  company
specializing  in the review of the system of  internal  controls  and  operating
procedures  of  financial  institutions,   including  compliance  with  internal
policies and procedures.

                                       11
<PAGE>



In the most recent  examinations of the Holding Company and the Bank, which were
concluded in June,  1995,  the OTS found the companies to be in compliance  with
their  Orders.  With  regard to the Bank,  improvement  was noted in a number of
areas, including underwriting procedures, documentation,  disposition of problem
assets,  reduction  in the  dependency  on  wholesale  funds and a reduction  in
operating expenses. In August, 1995 the OTS informed the Holding Company that it
was  conducting an expanded  examination  of the Holding  Company with regard to
certain transactions that were entered into by prior Bank management in 1990 and
1991. As of the date of this filing, the examination had not been concluded.

Since the issuance of the 1993 Supervisory Agreement,  the Board of Directors of
the Bank has strengthened the overall  management of the Bank with the hiring of
a Chief Executive Officer/President in January 1993, the addition of a new Chief
Financial  Officer in June 1993, the  reorganization  of the Loan Department and
the  establishment  of a new credit culture,  coupled with the addition of a new
Chief Lending Officer/Senior Problem Asset Officer in March, 1995. The Board and
management  of the  Holding  Company  and  the  Bank  believe  that  the  Bank's
management is taking the necessary  corrective  measures to ensure that the Bank
is being  operated  properly and that the level of  classified  assets are being
carefully  monitored and managed in order to provide for the steady reduction of
classified  assets.  The  respective  management's  are  committed to taking the
appropriate steps to have the Orders lifted as soon as possible.

Management  expects  that the  interest  income of the Bank will  continue to be
limited,  so long as the Bank's Order and current growth  limitations  remain in
place. Under the growth  limitations,  the Bank cannot increase its total assets
during any  quarter in excess of an amount  equal to net  interest  credited  on
deposit  liabilities  during the quarter.  Management of the Holding Company and
the Bank,  however,  do not believe that the respective  Orders,  or the current
growth  limitations  on the Bank,  will have a material  impact on the financial
condition of the Holding Company or the Bank.  Changes in banking  regulation by
the U.S. Congress,  or changes in the banking regulations by the OTS or the FDIC
could,  however,  have a significant  impact on the Holding Company and the Bank
and their operations.

12.   Stock Options

On May 5, 1993,  the Board of Directors  of the Company  approved a Stock Option
Plan for Directors. The Plan provides that a maximum of 176,968 shares of common
stock (the "Option  Shares")  will be made  available  to  directors  and former
directors of the Company.  Options for all the Option  Shares were issued on May
6, 1993 to 13 present  and former  directors.  The options are for a term of ten
(10) years from the date of grant.  The Options were issued at an exercise price
of $6.40 per share  determined  at the time of  issuance  to be the fair  market
value of the  underlying  Common  Stock  subject  to the  Option on the date the
Option was granted.  No options have been  exercised  under the Plan at June 30,
1996.

In   addition,   the  Company  has  issued  stock   options  to  certain   sales
representatives for their commitment in selling Federal Trust Corporation stock.
These options have a strike price of $10.00 per share and will expire on October
26, 1999. At June 30, 1996 and 1995,  options for 58,453 shares had been granted
to various sales representatives.


                                       12
<PAGE>




Overview

The Bank's net earnings were  adversely  affected by the rise in interest  rates
that occurred  during 1994 and 1995,  due to its negative GAP  position,  as its
liabilities  repriced sooner than, and in greater amounts than, its assets. As a
result,  the Bank's cost of funds increased faster than the yields earned on its
assets,  resulting in a decrease in its interest rate spread and lower earnings.
The Bank has continued to  concentrate on increasing its portfolio of adjustable
rate loans  and,  as  interest  rates  began to  decline  in 1995 and  continued
declining into 1996, is increasing its efforts to lengthen the maturities of its
liabilities  in order to reduce  its  negative  GAP  position  and the impact of
higher interest rates in the future.  Should interest rates begin to rise before
the Bank is able to further  reduce its negative GAP, the Bank's  earnings would
be adversely affected.

In addition,  the bank had to increase  its loss  reserves in 1994 and 1995 as a
result of a higher level of non-performing  loans.  Although management believes
that the level of  non-performing  assets should  continue to decrease in future
periods,  unforeseen  economic  conditions  and other  circumstances  beyond the
Bank's control could result in material additions to the loss reserves in future
periods  if  the  level  of  non-performing  assets  increases.  The  Bank  does
anticipate  additions  to the loss  reserves  in future  periods  as part of the
normal course of business, as the Bank's assets,  consisting primarily of loans,
are  continually  evaluated and the loss  allowances are adjusted to reflect the
potential losses in the portfolio on an ongoing basis.  During the quarter ended
June 30, 1996,  the bank made an addition to its loan loss reserves based on its
evaluation of the loan portfolio.

The Company has  projected an operating  profit for the full year of 1996,  as a
result of the improved interest rate spread,  and the decrease in non-performing
assets  at the  Bank,  however,  should  interest  rates  rise  during  1996  or
non-performing  assets  increase due to  unforeseen  circumstances,  the Company
earnings  could be  adversely  affected.  In  addition,  during  1995,  Congress
considered  various proposals for a one-time special assessment to be charged on
all SAIF  deposits  to fully  capitalize  the SAIF at 1.25  percent  of  insured
deposits.  The  proposed  amount of the special  assessment  has been as high as
$0.85 per $100 of SAIF deposits.  Assuming that a special assessment was applied
at the $0.85 rate based upon SAIF insured  deposits at December  31,  1995,  the
Bank would incur additional  deposit  insurance premium expense of approximately
$930 thousand which would be charged against  current period income.  The timing
and amount of such an assessment cannot be accurately predicted at this time.

General

Federal Trust Corporation  ("Company" or "Holding  Company"),  formerly FedTrust
Corporation,  was  incorporated as a unitary savings and loan holding company in
August 1988.  The Company was  capitalized on February 28, 1989 and acquired all
outstanding  common stock of Federal Trust Bank, a federally  chartered  savings
bank (the "Bank"),  formerly First Coast Savings Bank,  F.S.B.,  in exchange for
all the outstanding  shares of the Company.  Five shares of the Company's common
stock were  exchanged  for each four shares of the Bank's  common  stock on that
date.  The  acquisition of the Bank was accounted for as a pooling of interests.
The Bank is currently the primary operating  subsidiary of the Company and began
operations on May 3, 1988.

The  Company  has  been  operating  two  non-bank  subsidiaries,  Federal  Trust
Properties  Corp.  ("FTPC"),  a real  estate  holding and  development  company,
organized  December  12, 1994,  and 1270 Leasing Co.  ("1270 LC"), a real estate
entity organized May 27, 1994, which leases the Holding Company's office located
in Winter  Park,  Florida.  Three  former  subsidiaries,  First Coast  Financial
Corporation   ("FCFC"),  a  mortgage  broker,  FC  Construction  Services  Corp.
("FCCSC"),  a commercial  construction company and FedTrust Building Corporation
("FTBC"),  which operated  office  buildings in Amelia Island,  Florida were all
disposed of during  fiscal year 1993.  The assets of FCCSC and FTBC were sold on
July 31, 1993 and the companies  were  dissolved in December  1993. The stock of
FCFC was sold on June  30,  1993.  Operations  of  these  subsidiaries  were not
significant to the consolidated entity.


                                       13
<PAGE>


The Company  acquired  FCFC on February 17, 1989.  The  acquisition  of FCFC was
accounted for as a purchase and goodwill of $193,585 resulted.  The Company sold
the stock of FCFC on June 30, 1993 for $200,000  comprised of $1,000 in cash and
a $199,000 note secured by FCFC stock  payable over ten (10) years.  No loss was
reported on the sale.  Subsequent to the sale, the operations of the Company and
its  profitability  declined and the  purchaser  was unable to make the required
payments  on the note held by the  Company.  In  December  1994,  the  purchaser
defaulted on the note and the Company's subsidiary,  FTPC, acquired the personal
property consisting of furniture and equipment valued at $12,410. FTPC chose not
to acquire the stock of FCFC, as it had  determined  that the  operations of the
company had essentially  ceased and could not be restarted without an investment
of significant  resources,  if at all. The Company recognized a loss on the note
in the amount of $187,028.

The Company also formed FCCSC, a commercial  construction company,  during 1989.
FCCSC  actively  marketed  its  services  during 1989 by building and selling an
office building,  and during 1990 by buying and selling an office building site,
developing and licensing plans for residential  townhouse  units,  and providing
technical and consulting services to a real estate contractor/developer,  and in
1991 by continuing to provide  significant  technical and consulting services to
real estate contractors and developers.  During 1992, FCCSC continued to license
plans for residential  townhouse units, but no significant marketing of services
of FCCSC  occurred  in 1992 or during  1993.  In July  1993,  the  Company  sold
substantially all of the assets held by FCCSC to two unrelated third parties and
ceased  operations  of FCCSC and the company was  dissolved.  During  1994,  the
purchaser  of a portion of FCCSC's  assets  defaulted on its note which had been
assigned to the Company  and, in December  1994,  FTPC,  to whom the Company had
assigned  the  note,  acquired  Georgia  property  through  a deed  in  lieu  of
foreclosure and a Note through a voluntary assignment. In January 1996 FTPC sold
the  Georgia  property  with a book  value of $17,350  for a  purchase  price of
$15,703, resulting in a loss of $1,646. The property was sold to an unaffiliated
party for cash.

The Company  previously  operated FTBC, whose primary business was the ownership
of commercial  rental  property  comprising  the office complex where the Amelia
Island offices of the Company were located. In December 1992, the building which
housed the Bank was  conveyed  to the Bank,  which sold the  property to another
bank as part of the sale of its Amelia  Island  deposits and branch  office.  In
July 1993, the remaining  property was sold by FTBC to an unrelated  third party
and the Company ceased operations and dissolved FTBC. During 1994, the purchaser
of the remaining property defaulted on its notes, which had been assigned to the
Company,  and, in December  1994,  FTPC,  to whom the Company had  assigned  the
notes,  acquired  the  property  through a deed in lieu of  foreclosure  and the
deferred gain was offset against the secured promissory note. In December, 1995,
FTPC sold the personal property, the office buildings and all of the common area
located in, Amelia Island,  Florida with a book value of $677,605 for a purchase
price of $583,334,  resulting in a loss on the sale of $94,271.  The  properties
were sold to an unaffiliated party for cash.


                                       14
<PAGE>

During  the past  year  FTPC has been in the  initial  stages  of a HUD  insured
apartment development project, which during the quarter ended June 30, 1996, had
advanced to the stage of applying for a mortgage insurance commitment.  Based on
the  anticipated  cash needs and  continuing  overhead  for such a project,  the
Company concluded that it would be in the best interest of the Company,  and its
banking  subsidiary,  to sell FTPC,  in order to focus the Company's efforts and
resources on the Bank.  On July 1, 1996,  the Company sold the stock of FTPC for
$425,354 consisting of $60,000 in cash, a note for $60,000 due August 8, 1996, a
note for $230,354 due upon the earlier of certain  events,  but in any event due
no later than July 31, 1997,  and three notes for $25,000 each, due December 31,
1998,  1999 and 2000,  respectively.  In  addition,  the  Company is renting the
quarters it previously  occupied to FTPC on a month to month basis, and plans to
sub-lease the space to a long term tenant.  The Company intends to dissolve 1270
LC during the third  quarter of 1996,  as it is no longer  necessary to maintain
the entity for purposes of the lease on the office space previously  occupied by
the Company.

As a result of the sale of FTPC and the  impending  dissolution  of 1270 LC, the
only  remaining  subsidiary  of the Company will be the Bank,  and the Company's
expenses  have been  reduced  to  minimal  levels,  as there  are no longer  any
salaried  employees in the Company and its offices have been sub-let.  As a part
of this  reorganization,  Mr. James T. Bell resigned as Chairman,  President and
Chief  Executive  Officer of the  Company,  although  he remains on the Board of
Directors. The Board has named James V. Suskiewich, the Chairman,  President and
Chief  Executive  Officer of the Bank, to the positions  previously  held by Mr.
Bell. As a part of this  corporate  reorganization,  the Company has written off
the remaining balance of the leasehold  improvements,  totaling $114,646, in the
office space previously occupied by the Company.

On June 1,  1995,  the  Company  assumed  the lease  from the Bank on the remote
drive-in  facility that had been previously used by the Bank. The current annual
lease  payment on this facility is $40,063.  During the second  quarter of 1996,
the Company  entered  into a contract to sell this  facility  under the purchase
option in the lease.  This was done in order to terminate  the  remaining  lease
obligation which has 16 years remaining. The sale is anticipated to close in the
third  or  fourth  quarter  of  1996  and the  Company  provided  for the  lease
termination  fee of $30,000 and the estimated  closing  costs of $8,000,  in the
second quarter of 1996. In addition, the Company wrote off the remaining balance
of the leasehold  improvements  at the facility,  totaling  $34,921,  during the
second quarter of 1996.

Asset/Liability Management

The operating results of the Company depend primarily on the Bank's net interest
income,  which is the difference  between  interest  income on  interest-earning
assets,  primarily  single-family  residential  loans,  and interest  expense on
interest-bearing liabilities,  consisting of deposits, FHLB advances, debentures
and other  borrowings.  Net interest  income is determined by (i) the difference
between   yields   earned  on   interest-earning   assets   and  rates  paid  on
interest-bearing  liabilities  ("interest  rate  spread")  and (ii) the relative
amounts of interest-earning assets and interest-bearing  liabilities. The Bank's
interest rate spread is affected by regulatory, economic and competitive factors
that influence  interest rates, loan demand and deposit flows. In addition,  the
Company's  net earnings are also affected by the level of  non-performing  loans
and  real  estate  owned,  as  well as the  level  of its  non-interest  income,
including loan related fees, and its non-interest expenses, such as salaries and
employee  benefits,  occupancy and equipment  costs and provisions for losses on
real estate owned and income taxes.

The Bank's one year GAP  position  at March 31,  1996,  the most  recent  report
available,  was -23%, as compared to -38% at March 31, 1995.  The primary reason
for the  decrease in the one year GAP has been the ability of the Bank to extend
the maturities of its liabilities and the sale of a portion of the  dual-indexed
bonds from the Bank's investment portfolio during the fourth quarter of 1995. As
interest  rates have declined in 1995 and 1996,  the Bank's net interest  spread
has  improved.  Should  interest  rates begin to rise,  the Bank's net  interest
income will be  adversely  affected as a result of its  negative  GAP,  however,
should  interest  rates  decline  further  the Bank's net  interest  income will
improve,  as the rates paid on its  liabilities  will fall faster than the rates
earned on its assets. In the most recent OTS examination, the Board was directed
to  develop  and submit a plan to reduce  the Bank's  interest  rate risk,  as a
result of the Bank's  sensitivity  to rising  interest  rates and the  continued
decline in its net interest spread.


                                       15
<PAGE>


In order to minimize the potential for adverse effects of material and prolonged
increases in interest rates on the Company's results of operations, the Bank has
an Interest Rate Risk Management  Policy,  which is reviewed and approved by the
Board of Directors on an annual basis. The policy provides (i) for management to
manage the  assets and  liabilities  of the Bank to  protect  earnings  over the
interest  rate  cycle;  (ii) the  maximum  allowable  percentage  changes in net
interest  income and net  portfolio  value over eight  interest  rate  scenarios
(+100, +200, +300, +400 and -100, -200, -300, -400 basis points);  (iii) for the
Asset/Liability  Management Committee ("ALCO"); and (iv) for quarterly reporting
to the Board of  Directors.  The ALCO  monitors  the Bank's  interest  rate risk
position  and manages the asset and  liability  mix in order to better match the
maturities  and  repricing  terms  of the  Bank's  interest-earning  assets  and
interest-bearing liabilities. Since the latter half of 1993 the ALCO has focused
primarily on (i)  emphasizing  the  origination  and  purchase of  single-family
residential  adjustable-rate mortgage loans ("ARMs"); (ii) extending the term of
the Bank's deposits and borrowings;  and (iii) maintaining an adequate amount of
liquid  assets (cash and  interest-earning  assets).  As a result,  the Bank has
continued to originate  and  purchase ARM loans  throughout  this period and has
extended  deposits  to  longer  terms  whenever  possible  through  its  pricing
practices. While the Bank has had success in these efforts, it has not been able
to  achieve a level of  success  great  enough to  completely  insulate  its net
interest rate spread during periods of rising interest rates. Until such time as
the Bank is able to further reduce its negative GAP position, it will be subject
to a declining net interest  spread when interest rates are rising.  As interest
rates  began to decline in 1995,  the Bank  increased  its  efforts to  lengthen
liabilities and shall continue to do so.

The following table sets forth information about rates and yields:

                                                  Yields and Rates at
                                         --------------------------------------
                                         June 30,      December 31,    June 30,
                                           1996           1995           1995
                                           ----           ----           ----
Yields on:
     Loan portfolio                        7.83%          7.78%          7.98%
     Other interest-earning assets         4.23%          5.42%          6.47%
                                           ----           ----           ---- 
          Interest-earning assets          7.25%          7.29%          7.68%

Cost of:
     Deposits                              5.39%          5.64%          5.78%
     FHLB advances and other interest-
          bearing liabilities              5.85%          5.94%          6.43%
                                                          ----           ---- 
     Interest-bearing liabilities          5.47%          5.71%          5.89%
                                           ----
Interest rate spread                       1.78%          1.58%          1.79%


Liquidity and Capital Resources

General

Like other financial  institutions,  the Bank must ensure that sufficient  funds
are available to meet deposit  withdrawals,  loan commitments,  investment needs
and  expenses.  Control of the Bank's cash flow  requires  the  anticipation  of
deposit flows and loan payments. The Bank's primary sources of funds are deposit
accounts, FHLB advances and principal and interest payments on loans.



                                       16
<PAGE>

The Bank requires funds in the short-term to finance ongoing operating expenses,
pay  liquidating  deposits,  purchase  temporary  investments  in securities and
invest in loans.  The Bank  funds  short-term  requirements  through  short-term
advances from the FHLB,  the sale of temporary  investments,  deposit growth and
loan principal  payments.  The Bank requires funds in the long-term to invest in
loans for its portfolio,  purchase fixed assets and provide for the  liquidation
of deposits  maturing in the future.  The Bank funds its long-term  requirements
with proceeds from maturing loans, the sale of loans, the sale of investments in
securities,  deposits,  long-term  advances  from  the FHLB and the sale of real
estate. In addition,  management has no plans to significantly  change long-term
funding requirements.

During  the  six-month  period  ended  June 30,  1996,  the  Company  used funds
primarily from  principal  collected on loans,  $12,880,206;  proceeds from FHLB
advances, $4,500,000; proceeds from loan sale receivable, $37,765; proceeds from
the sale of real estate owned, $1,536,066; proceeds from loan sales, $4,084,252;
and funds collected from advance  payments of borrowers,  $534,158;  to fund the
origination  and  purchase of loans,  $17,317,457;  decreases  in net  deposits,
$4,499,724;  decreases in other borrowings,  $170,000;  and an increase in cash,
$1,513,389.  As of June 30,  1996,  the Bank had  outstanding  FHLB  advances of
$25,500,000.  Management believes that in the future funds will be obtained from
the above sources.


At June 30, 1996, loans-in-process,  or closed loans scheduled to be funded over
a future period of time,  totaled  $915,777.  Loans  committed,  but not closed,
totaled  $2,297,218 and available lines of credit totaled  $186,430.  During the
six-month  period  ended June 30,  1996,  the Bank  acquired  $14.96  million in
primarily  domestic  residential  mortgage loans.  The Company  anticipates that
other loan acquisitions  will occur in the future.  Funding for these amounts is
expected to be provided by the sources described above.

The Company last declared a dividend to its  stockholders on September 30, 1994,
which was paid on  November  14,  1994.  As a result of the net losses that have
been  incurred by the Company  since the fourth  quarter of 1994,  no additional
dividends  have been declared and the Board of Directors  decided to suspend the
payment of dividends for calendar year 1995, and does not anticipate the payment
of dividends during 1996. In addition, although the Company does not require OTS
approval for the granting of  dividends,  the Bank is  prohibited  from granting
dividends  without  OTS  approval  and Bank does not  anticipate  the payment of
dividends  to the Company for  calendar  year 1996.  The payment of dividends in
subsequent  years  will  depend on  general  economic  conditions,  the  overall
performance of the Company, and the capital needs of the Company.

Acquisitions

On April 3, 1992,  the Bank acquired  certain  assets and  liabilities  of First
Federal Savings and Loan Association of Seminole County,  F.A. from the RTC. The
Bank acquired  approximately  $77,988,000 of loans and assumed  $120,227,000  in
deposits  and other  liabilities.  In  addition,  the Bank paid a net premium of
approximately  $2,056,269 to the RTC and First Guaranty Mortgage  Corporation in
connection  with  the  acquisition.  The Bank has  amortized  $1,618,820  of the
premium as of June 30, 1996 as an adjustment to interest income. The acquisition
was accounted for as a purchase.

Liquidity

As a member of the  Federal  Home  Loan Bank  system,  the Bank is  required  to
maintain  a  daily  average  balance  of  liquid  assets  equal  to a  specified
percentage  (currently 5%) of net  withdrawable  deposit accounts and borrowings
payable in one year or less.  Federal  regulations also require that each member
institution  maintain  short-term  liquid  assets  of at  least  1% of  its  net
withdrawable  deposit  accounts  and  borrowings  payable  in one  year or less.
Generally,  the  Bank's  management  seeks to  maintain  its  liquid  assets  at
comfortable levels above the minimum requirements imposed by its regulators.  At
June 30, 1996, average liquidity was 10.65%.


                                       17
<PAGE>


The  Asset/Liability  Management  Committee of the Bank meets  regularly and, in
part, reviews liquidity levels to ensure that funds are available as needed.

Credit Risk

The Bank's  primary  business is the  origination  and  acquisition  of loans to
families and businesses.  This activity  entails  potential  credit losses,  the
magnitude of which depends on a variety of economic factors affecting  borrowers
which  are  beyond  the  control  of the  Bank.  While  the Bank has  instituted
guidelines  and credit  review  procedures to protect it from  avoidable  credit
losses, some losses may inevitably occur.

Short-term  balloon  mortgage  loans are sometimes  used to allow  borrowers the
option of waiting until  interest rates are more favorable for a long term fixed
rate loan. If interest rates rise, these loans may require renewals if borrowers
fail to  qualify  for a long term fixed  rate loan at  maturity  and there is no
assurance  that a borrower's  income will be  sufficient to service the renewal.
Management  recognizes  the  risks  associated  with this  type of  lending  and
believes  that the policies and  procedures  it applies to such loans lowers the
general risk.

Supervision

The Company and the Bank are subject to extensive  regulation,  supervision  and
examination by the OTS, the primary federal  regulator,  by the FDIC with regard
to the  insurance  of deposit  accounts  and,  to a lesser  extent,  the Federal
Reserve. Such regulation and supervision  establishes a comprehensive  framework
of  activities  in which a savings and loan  holding  company and its  financial
institution subsidiaries may engage and is intended primarily for the protection
of the SAIF administered by the FDIC and depositors.

The first significant  supervisory  concerns  regarding the Bank's operation and
underwriting  policy  were  cited  by  the  OTS  in  the  Bank's  December  1992
examination.  In response to the supervisory concerns, in January 1993, the Bank
hired a new Chief Executive  Officer/President  who was given the responsibility
of evaluating existing personnel,  policies and procedures,  and the development
of new operating strategies for the Bank.

In May 1993, the OTS and the Bank entered into a Supervisory Agreement which was
mainly directed at correcting loan underwriting  deficiencies;  limiting certain
affiliated party transactions, including taking measures to avoid the appearance
of conflicts of interest in transactions with affiliated  persons;  amending the
Bank's main office  lease with an affiliate to more  accurately  reflect  market
rates;  developing  plans for the disposition of classified  assets;  and better
monitoring and  documenting of loans to borrowers to ensure  compliance with the
Bank's loan to one borrower limits.  To ensure  compliance with the terms of the
Supervisory  Agreement,  the Bank hired its outside independent  auditors,  KPMG
Peat Marwick LLP, to report to management on a quarterly basis their  assessment
of the Bank's performance.  The independent  auditors reviewed the operations of
the  Bank  in  connection  with  the  Supervisory  Agreement  and  certified  to
management that the Bank was in compliance with the Supervisory Agreement.

In the following  examinations of the Holding  Company and the Bank,  which were
completed  in April,  1994,  the OTS cited the Company and the Bank with certain
deficiencies,  many of which were the subject of the individual cease and desist
orders that were entered into on October 3, 1994  (collectively,  the "Orders").
The  Bank's Order  superseded  the  1993  Supervisory  Agreement  with  the OTS.
Management  of the  Company  and  the  Bank  consented  to the  issuance  of the
respective  Orders,  without  admitting  or denying that grounds for such Orders
existed.


                                       18
<PAGE>


The OTS examination  directives  which were not included in the Company's Order,
require  management of the Company to amend the  Company's  office lease with an
affiliated party to better reflect market terms and conditions; discount certain
notes  receivable to better  reflect  market rates;  require  officers to submit
detailed  expense  reports  to the Board of  Directors;  discontinue  use of the
Bank's credit cards for Company  expenditures;  and obtain written approval from
the Board of Directors for all Company expenses. The Board and management of the
Company  believe that the Company has complied and is in compliance with each of
these directives.

The OTS  examination  directives  that were not  included  in the Bank's  Order,
required  management of the Bank to ensure adequate  documentation of accounting
information,  modify loan  relationships  to comply with loans to one  borrower;
obtain  appraisals for certain  collateral  property;  obtain Board of Directors
approval for changes to policies and procedures of the Bank; increase the amount
of the general  valuation  allowance to $1.85 million and effectuate  changes in
the management of the lending department, establishing guidelines and individual
responsibility for monitoring loan maturities,  collection and foreclosures. The
Board and  management  believe the Bank has complied and is in  compliance  with
each of these directives.

Under the Company's  Order, the Company:  (i) cannot request  dividends from the
Bank without  written  permission from the OTS; (ii) must reimburse the Bank for
the Company's  expenses;  (iii) develop a Management Services Agreement with the
Bank which  provides for the  reimbursement  for employees who work for both the
Bank and the Company;  (iv) must appoint a Compliance Committee to report to the
Board of Directors as to the Company's  compliance  with the Order;  and (v) the
Board must report to the OTS on a quarterly basis the Company's  compliance with
the Order.

The Bank's Order provides for the Board of Directors to: (i) develop,  adopt and
adhere to  policies  and  procedures  to  strengthen  the  Bank's  underwriting,
administration,  collection  and  foreclosure  efforts;  (ii)  review and revise
underwriting  policies and  procedures to comply with  regulatory  requirements;
(iii) record minutes of the loan committee and grant loans only on procedures to
comply with regulatory  requirements;  (iv) record minutes of the loan committee
and grant loans only on terms  approved by the loan  committee;  (v) develop and
implement a written plan to collect,  strengthen and reduce the risk of loss for
all real estate owned and for certain  loans at risk and secured by real estate;
(vi) comply  with  policies  and  procedures  requiring  written  inspection  of
development  and  construction  loans;  (vii)  pay no  more  than  market  rate,
determined by a rent study  approved by the OTS for lease of the Bank's offices;
(viii) make no payment of taxes owned by a person affiliated with the Bank; (ix)
seek a Management  Services Agreement for work performed for the Company by Bank
employees;  (x) develop and submit for approval a three year business plan; (xi)
comply with loans to one borrower policy;  (xii) make no capital distribution to
the  Company  without  the  consent  of the OTS;  (xiii)  appoint  a  compliance
committee; and (xiv) refrain from purchasing additional dual indexed bonds.

The Orders  require the Company and the Bank to  establish  separate  Compliance
Committees.  The Compliance  Committees meet monthly to review,  in detail,  the
terms of the Orders to ensure that the  respective  companies  are in compliance
with their Orders.  The Bank also contracted with a company  specializing in the
review of the system of internal controls and operating  procedures of financial
institutions, including compliance with internal policies and procedures.


                                       19
<PAGE>


In the  most  recent  examinations  of the  Company  and the  Bank,  which  were
concluded in June,  1995,  the OTS found the companies to be in compliance  with
their  Orders.  With  regard to the Bank,  improvement  was noted in a number of
areas, including underwriting procedures, documentation,  disposition of problem
assets,  reduction  in the  dependency  on  wholesale  funds and a reduction  in
operating  expenses.  In August,  1995 the OTS  informed the Company that it was
conducting  an  expanded  examination  of the  Company  with  regard to  certain
transactions  that were entered into by prior Bank  management in 1990 and 1991.
As of the date of this filing, the examination had not been concluded.

Since the issuance of the 1993 Supervisory Agreement,  the Board of Directors of
the Bank has strengthened the overall  management of the Bank with the hiring of
a Chief Executive Officer/President in January 1993, the addition of a new Chief
Financial  Officer in June 1993, the  reorganization  of the Loan Department and
the  establishment  of a new credit culture,  coupled with the addition of a new
Chief Lending Officer/Senior Problem Asset Officer in March, 1995. The Board and
management  of the Company and the Bank believe  that the Bank's  management  is
taking  the  necessary  corrective  measures  to  ensure  that the Bank is being
operated  properly and that the level of classified  assets are being  carefully
monitored and managed in order to provide for the steady reduction of classified
assets.  The  respective  management's are  committed to taking the  appropriate
steps to have the Orders lifted as soon as possible.

Management  expects  that the  interest  income of the Bank will  continue to be
limited,  so long as the Bank's Order and current growth  limitations  remain in
place. Under the growth  limitations,  the Bank cannot increase its total assets
during any  quarter in excess of an amount  equal to net  interest  credited  on
deposit liabilities during the quarter.  Management of the Company and the Bank,
however,  do not believe  that the  respective  Orders,  or the  current  growth
limitations on the Bank, will have a material impact on the financial  condition
of the Company or the Bank.  Changes in banking regulation by the U.S. Congress,
or changes in the banking  regulations  by the OTS or the FDIC  could,  however,
have a significant impact on the Company and the Bank and their operations.

Capital Requirements

The Bank is required to meet certain minimum  regulatory  capital  requirements.
The  following  table  presents  a  summary  of  the  capital  requirements  for
adequately capitalized banks, the Bank's capital and the amounts in excess as of
June 30, 1996:

                                           At June 30, 1996
                       ---------------------------------------------------------
                            Tangible             Core            Risk- Based
                       -----------------   ----------------   ------------------
                                        (Dollars in Thousands)

                                Percent              Percent           Percent
                      Amount   of Assets   Amount  of Assets  Amount  of Assets
                      ------   ---------   ------  ---------  ------  ---------
Regulatory Capital    7,629       5.45%    7,629     5.45%    8,398     11.14%
Requirement           2,099       1.50%    4,198     3.00%    6,033      8.00%
                      -----       ----     -----     ----     -----      ---- 
Excess                5,530       3.95%    3,431     2.45%    2,365      3.14%
                      =====       ====     =====     ====     =====      ==== 



                                       20
<PAGE>


Impact of Inflation and Changing Prices

The financial statements and related data presented herein have been prepared in
accordance with Generally Accepted Accounting Principles ("GAAP"), which require
the  measurement  of  financial  position  and  operating  results  in  terms of
historical dollars, without considering changes in the relative purchasing power
of  money  over  time  due  to  inflation.  Unlike  most  industrial  companies,
substantially  all of the assets and  liabilities of the Company are monetary in
nature.  As a  result,  interest  rates  have a more  significant  impact on the
Company's performance than the effects of general levels of inflation.  Interest
rates do not necessarily  move in the same direction or in the same magnitude as
the prices of goods and services, since such prices are affected by inflation to
a larger extent than interest rates.

Impact of Accounting Requirements

On March 31, 1995, the Financial  Accounting Standards Board issued Statement of
Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of long-lived
Assets and for long-lived assets to be disposed of." This Statement  establishes
accounting standards for the impairment of long-lived assets,  assets to be held
and used for  long-lived  assets  and  certain  identifiable  intangibles  to be
disposed  of. It  requires  that  long-lived  assets  and  certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  It also  prescribes  the  value of these  assets to be
disposed be reported at the lower of carrying  amount or fair value less cost to
sell.  Statement  121 is effective for  financial  statements  issued for fiscal
years  beginning  after  December  15,  1995;  therefore,  it is  required to be
implemented  in the first quarter of 1996 for calendar year  companies as is the
Company.

On May 31, 1995, the Financial  Accounting  Standards Board issued  Statement of
Accounting  Standards No. 122,  "Accounting for Mortgage Servicing Rights." This
Statement amends FASB Statement No. 65, "Accounting for Certain Mortgage Banking
Activities." This Statement  requires that a mortgage banking  enterprise assess
its capitalized mortgage servicing rights for impairment based on the fair value
of  those  rights.  Statement  122  is  effective  prospectively  for  financial
statements issued for fiscal years beginning after December 15, 1995; therefore,
it is required to be  implemented in the first quarter of 1996 for calendar year
companies as is the Company.

In October 1995, the Financial  Accounting  Standards Board issued SFAS No. 123,
"Accounting for Stock Based Compensation." This Statement  establishes financial
accounting and reporting standards for stock-based employee  compensation plans.
Those plans include all arrangements by which employees  receive shares of stock
or other equity  instruments of the employer or the employer incurs  liabilities
to employees in amounts based on the price of the employer's stock. Examples are
stock purchase plans,  stock options,  restricted  stock and stock  appreciation
rights.  This Statement also applies to  transactions  in which an entity issues
its equity  instruments  to acquire goods or services from  nonemployees.  Those
transactions  must be accounted for based on the fair value of the consideration
received or the fair value of the equity instruments  issued,  whichever is more
reliably  measurable.  This Statement is effective for transactions entered into
in fiscal years that begin after December 15, 1995.

In June 1996,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial Accounting Standards No. 125 Accounting for Transfers and Servicing of
Financial  Assets and  Extinguishment  of Liabilities.  This Statement  provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets  and  extinguishment  of  liabilities.   Those  standards  are  based  on
consistent  application  of a  financial-components  approach  that  focuses  on
control.  Under that approach,  after a transfer of financial  assets, an entity
recognizes the financial and servicing assets it controls and the liabilities it
has incurred,  derecognizes  financial assets when control has been surrendered,
and  derecognizes   liabilities  when  extinguished.   This  Statement  provides
consistent  standards for distinguishing  transfers of financial assets that are
sales from  transfers that are secured  borrowings.  This Statement is effective
for  transfers  and  servicing  of  financial  assets  and   extinguishment   of
liabilities   occurring   after   December  31,  1996,  and  is  to  be  applied
prospectively. Earlier or retroactive application is not permitted.


                                       21
<PAGE>


The Securities  and Exchange  Commission has requested that the FASB develop new
accounting  standards  that could require  financial  institutions  to carry all
financial instruments at their fair market value. Implementation of the standard
would more than likely  produce  significant  volatility in the  measurement  of
periodic net earnings and capital.

Results of Operations

Comparison of the Three-Month Period Ended June 30, 1996 and 1995

General.  The Company had a net loss for the  three-month  period ended June 30,
1996 of  $163,126  or $.07 per share,  compared to net loss of $643,581 or $.29
per share  for the same  period in 1995.  The  decrease  in the net loss was due
primarily to the decrease in provision for loan losses.

Interest  Income and Expense.  Interest  income  decreased to $2,431,706 for the
three-month  period ended June 30, 1996 from  $2,764,854  for the same period in
1995.  Interest  income on loans decreased to $2,219,285 in 1996 from $2,280,994
in 1995,  primarily  as a result of a decrease in the average  yield on the loan
portfolio. Interest income on the securities portfolio decreased by $253,148 for
the  three-month  period ended June 30, 1996 over the same period in 1995,  as a
result of a decrease  in the amount of  securities  owned and a decrease  in the
average yield on securities held. Other interest and dividends decreased $18,291
during the same  three-month  period in 1996 from 1995 as a result of a decrease
in the average volume of other interest-bearing  assets.  Management expects the
rates earned on the portfolio to fluctuate with general market conditions.

Interest  expense  decreased to $1,700,408  during the three-month  period ended
June  30,1996 from  $2,030,280  for the same period in 1995 due to a decrease in
the amount of, and the average rate paid on, such  deposits  and FHLB  advances.
Interest on deposits  increased to $1,405,622 in 1996 from $1,598,199 in 1995 as
a result of  decreased  deposits  and a decrease in the average  rate paid,  and
interest on FHLB Advances decreased to $294,786 in 1996 from $432,081 in 1995 as
a result of the decrease in the amount of advances outstanding and a decrease in
the rates paid on advances.  Management expects to continue to use FHLB advances
when the proceeds can be invested wisely.

Provisions for Loan Losses. A provision for loan losses is generally  charged to
operations  based upon  management's  evaluation of the potential  losses in its
loan  portfolio.  During the quarter,  management  did make a provision for loan
losses of $131,862  based on its  evaluation of the loan  portfolio.  The Bank's
total provision for loan losses was $730,000 during the same period in 1995. Net
charge-offs on loans totaled  $972,854 during the three-month  period ended June
30, 1996 and $161,761  during the three-month  period ended June 30,1995.  Total
non-performing  loans at June 30,1996 were $3,470,920  compared to $3,491,328 at
June 30, 1995.  The allowance for loan losses at June 30, 1996 was $1,092,024 or
31% of non-performing loans and .97% of net loans outstanding.

Total Other Income.  Other income  decreased  from $135,116 for the  three-month
period ended June 30, 1995 to $62,628 for the same period in 1996.  The decrease
in other  income  was due to a  decrease  in  rental  income of  $54,226  on the
commercial rental property  repossessed by the Company, a decrease of $12,040 in
fees and  services  charges,  and a  decrease  of $7,178 in other  miscellaneous
income,  partially offset by an increase in gains on the sale of assets.  Rental
income  decreased  as a result of a reduction  in the amount of rental  property
owned by the Company,  and fees and service charges decreased  primarily because
of a decrease  in the fees and charges  earned by the Bank on deposit  accounts.
Other  miscellaneous  income decreased for the three-month period ended June 30,
1996 due  primarily  to decreased  other loan  income,  and gains on the sale of
assets increased by $956 for the three month period.


                                       22
<PAGE>


Total Other  Expense.  Other  expense  decreased to $1,067,255  the  three-month
period  ended June 30, 1996 from  $1,145,285  for the same  period in 1995.  The
decrease  in 1996 was the result of  decreased  employee  compensation  expense,
decreased data processing  expense,  decreased  professional fees, and decreased
miscellaneous  expense,  partially  offset by increased  occupancy and equipment
expense and FDIC insurance expense.  Compensation  decreased to $345,479 in 1996
from  $389,357  in 1995 as a result  of  reductions  in staff.  Data  processing
expense  decreased  by $185 as a result of a decrease  in the number of customer
accounts at the bank.  Professional  fees  decreased  by $54,381  primarily as a
result of decreased legal costs  associated  with  non-performing  loans.  Other
miscellaneous expense decreased by $120,845 due to reduced costs associated with
repossessed  assets.  Occupancy and equipment  expense  increased by $134,665 in
1996 to $315,603 in 1996 due to the one time charges to writeoff  the  leasehold
improvements  at the Company's office in the amount of $114,646  and to writeoff
the  leasehold  improvements  at the closed  drive-in  facility in the amount of
$34,921.  These one time charges  totaling  $149,567  were  partially  offset by
decreases in other  occupancy and equipment  expenses.  FDIC  Insurance  expense
increased by $6,594 as a result of increased deposits in the bank at the time of
the assessments.  Management expects  professional fees and other  miscellaneous
expenses  to  decrease  further  as   non-performing   loans  are  resolved  and
repossessed assets are disposed of.


Comparison of the Six-Month Period Ended June 30, 1996 and 1995


General. The Company had a net loss for the six-month period ended June 30, 1996
of  $159,653  or $.07 per share,  compared  to net loss of  $672,774 or $.30 per
share  for the  same  period  in  1995.  The  decrease  in the net  loss was due
primarily  to the  decrease in  provision  for loan losses and  decreased  other
expense offset  partially by decreased net interest  income and decreased  other
income.

Interest  Income and Expense.  Interest  income  decreased to $4,989,528 for the
six-month  period  ended June 30,  1996 from  $5,413,145  for the same period in
1995.  Interest  income on loans increased to $4,572,628 in 1996 from $4,404,325
in  1995,  primarily  as a  result  of  an  increase  in  the  amount  of  loans
outstanding.  Interest income on the securities  portfolio decreased by $513,465
for the six-month  period ended June 30, 1996 over the same period in 1995, as a
result of a decrease  in the amount of  securities  owned and a decrease  in the
average yield on the securities.  Other interest and dividends decreased $78,455
during the same six-month  period in 1996 from 1995 as a result of a decrease in
the average  volume of other  interest-bearing  assets.  Management  expects the
rates earned on the portfolio to fluctuate with general market conditions.

Interest  expense  decreased by $377,108  from  $3,517,281  during the six-month
period ended June 30, 1996 from  $3,894,389 for the same period in 1995 due to a
decrease in the amount of, and the average rate paid on, such  deposits and FHLB
advances.  Interest on deposits  decreased to $2,925,592 in 1996 from $2,941,098
in 1995 as a result of  decreased  deposits  and a decrease in the average  rate
paid, and interest on FHLB Advances  decreased to $591,689 in 1996 from $953,291
in 1995 as a result of the decrease in the amount of advances  outstanding and a
decrease in the rates paid on  advances.  Management  expects to continue to use
FHLB advances when the proceeds can be invested wisely.


                                       23
<PAGE>


Provisions for Loan Losses. A provision for loan losses is generally  charged to
operations  based upon  management's evaluation of the  potential  losses in its
loan  portfolio.  During  the first six  months  of 1996  management  did make a
provision  for loan  losses  of  $113,506  based on its  evaluation  of the loan
portfolio.  The Bank's total  provision for loan losses was $732,323  during the
same period in 1995. Net charge-offs on loans totaled $1,088,535 during the six-
month period ended June 30, 1996 and $283,774 during the six-month  period ended
June  30,1995.  Total  non-performing  loans  at June  30,1996  were  $3,470,920
compared to $3,491,328  at June 30, 1995.  The allowance for loan losses at June
30, 1996 was  $1,092,024  or 31% of  non-performing  loans and .97% of net loans
outstanding.

Total Other  Income.  Other income  decreased  from  $350,975 for the  six-month
period ended June 30, 1995 to $251,715 for the same period in 1996. The decrease
in other  income  was due to a  decrease  in  rental  income of  $88,412  on the
commercial rental property  repossessed by the Company, a decrease of $23,852 in
fees and services  charges,  offset partially by an increase of $10,887 in gains
on the sale of assets and an increase in other  miscellaneous  income of $2,117.
Rental  income  decreased  as a result of a  reduction  in the  amount of rental
property owned by the Company,  and fees and service charges decreased primarily
because  of a  decrease  in the fees and  charges  earned by the Bank on deposit
accounts.  Gains on the sale of assets  increased by $10,887 for the three month
period. Other miscellaneous income increased for the six-month period ended June
30, 1996 due primarily to increased other loan income.

Total Other Expense.  Other expense decreased to $2,010,220 the six-month period
ended June 30, 1996 from $2,188,617 for the same period in 1995. The decrease in
1996 was the  result  of  decreased  employee  compensation  expense,  decreased
professional  fees, and decreased  miscellaneous  expense,  partially  offset by
increased  occupancy and equipment expense,  increased data processing  expense,
and increased FDIC insurance expense. Compensation decreased to $689,704 in 1996
from  $806,775 in 1995 as a result of  reductions  in staff.  Professional  fees
decreased by $94,646  primarily as a result of decreased legal costs  associated
with non-performing loans. Other miscellaneous expense decreased by $130,278 due
to reduced costs  associated with  repossessed  assets.  Occupancy and equipment
expense  increased  by  $140,710 in 1996 to $485,074 in 1996 due to the one time
charges to writeoff the leasehold  improvements  at the Company's  office in the
amount of $114,646  and to writeoff  the  leasehold  improvements  at the closed
drive-in  facility in the amount of  $34,921.  These one time  charges  totaling
$149,567  were  partially  offset by decreases in other  occupancy and equipment
expenses. Data processing expense increased by $8,869 as a result of an increase
in the charges  from the service  bureau that process  customer  accounts at the
bank.  FDIC  Insurance  expense  increased  by $14,019 as a result of  increased
deposits  in  the  bank  at the  time  of the  assessments.  Management  expects
professional  fees and other  miscellaneous  expenses  to  decrease  further  as
non-performing loans are resolved and repossessed assets are disposed of.


                                       24
<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                           PART II. OTHER INFORMATION

          Item 4. Submission of Matters to a Vote of Security Holders

On June 5, 1996, the Registrant held its annual meeting of shareholders at which
the following matters were voted upon at the meeting:

1. Amendment of Restated           Votes For     Votes Against   Votes Abstained
Articles of Incorporation to
eliminate staggered terms and
multiple classes of directors
and provide for election of
directors for one year terms:      1,254,493          5,664               17,296

2. Election of Directors:
One Year Terms:
Edwin J. Feiler, Jr.               1,276,086
Aubrey H. Wright, Jr.              1,274,328

Directors whose terms are continuing are as follows:
One Year Terms:
James T. Bell
James V. Suskiewich

Two Year Terms:
Anne T. Coonrod
Francis T. West

3. Selection of KPMG Peat
Marwich as independent
auditor:                           1,265,285          3,418                8,750


                                   SIGNATURES

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


                                     FEDERAL TRUST CORPORATION
                                     (Registrant)


Date: August 7, 1996                 By: /s/ Aubrey H. Wright, Jr.
      ----------------                   -------------------------
                                     Aubrey H. Wright, Jr.
                                     Chief Financial Officer and duly authorized
                                     Officer of the Registrant



                                       25
<PAGE>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

SUPPLEMENTAL  INFORMATION  TO BE FURNISHED WITH REPORTS FILE PURSUANT TO SECTION
15(D) TO THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.

(1) Notice of Annual Meeting of Shareholders to be held June 5, 1996

(2) Proxy  Statement for the Annual Meeting of  Shareholders  to be held June 5,
1996



                                       26
<PAGE>





                            FEDERAL TRUST CORPORATION
                               1270 Orange Avenue
                           Winter Park, Florida 32789
                           --------------------------

                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                             TO BE HELD JUNE 5, 1996
                           --------------------------

To the Shareholders of Federal Trust Corporation:

NOTICE IS HEREBY GIVEN that the 1996 Annual Meeting of  Shareholders  of Federal
Trust  Corporation  (the  "Company")  will  be held at the  offices  of  Lowndes
Drosdick  Doster Kantor & Reed,  P.A.,  215 North Eola Drive,  Orlando,  Florida
32802-2809,  on Wednesday, June 5, 1996 at 4:30 p.m. local time, for the purpose
of considering and voting upon:

(1)  A proposal to amend the Restated  Articles of  Incorporation of the Company
     to  eliminate  staggered  terms and multiple  classes of  directors  and to
     provide for the election of  directors  for one year rather than three year
     terms.

(2)  A proposal to elect two (2) nominees of Class III to the Board of Directors
     of the Company to serve until either the annual meeting of  shareholders in
     1997 or 1999  depending  on  whether  the  proposal  to amend the  Restated
     Articles of Incorporation is approved.

(3)  A proposal to ratify selection of KPMG Peat Marwick as independent auditors
     of the Company for the fiscal year ending December 31, 1996.

(4)  Such  other  business  as  properly  may come  before the  meeting  and any
     adjournments thereof.

Information  relating to the above  matters is set forth in the  attached  Proxy
Statement.  All  shareholders  of record at the close of business on May 8, 1996
are  entitled  to  receive  notice of and to vote at the  Annual  Meeting or any
adjournments thereof.

                                   By Order of the Board of Directors


                                   /s/ James T. Bell

                                   JAMES T. BELL
                                   Chairman of the Board
Winter Park, Florida
May 14, 1996

PLEASE READ THE ATTACHED  PROXY  STATEMENT  AND THEN  COMPLETE,  SIGN,  DATE AND
RETURN THE ENCLOSED PROXY IN THE ACCOMPANYING  POSTAGE-PAID ENVELOPE AS EARLY AS
POSSIBLE. IF YOU ATTEND THE ANNUAL MEETING, YOU MAY REVOKE THE PROXY AND VOTE IN
PERSON IF YOU SO DESIRE.

<PAGE>

                            FEDERAL TRUST CORPORATION
                               1270 Orange Avenue
                           Winter Park, Florida 32789

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

                                 PROXY STATEMENT
                     FOR THE ANNUAL MEETING OF SHAREHOLDERS
                             TO BE HELD JUNE 5, 1996

This  Proxy  Statement  is  furnished  to  the  shareholders  of  Federal  Trust
Corporation  (the "Company") in connection  with the  solicitation of proxies by
the Board of Directors of the Company to be voted at the 1996 Annual  Meeting of
Shareholders and at any adjournments thereof (the "Annual Meeting").  The Annual
Meeting will be held on Wednesday, June 5, 1996 at 4:30 p.m., local time, at the
offices of Lowndes  Drosdick  Doster Kantor & Reed,  P.A., 215 North Eola Drive,
Orlando, Florida 32802- 2809. The approximate date on which this Proxy Statement
and the enclosed form of proxy are first being sent or given to  shareholders is
May 14, 1996.

             VOTING STOCK OUTSTANDING AND VOTE REQUIRED FOR APPROVAL
General

The securities  that can be voted at the Annual Meeting  consist of Common Stock
of the Company, $0.01 par value per share (the "Common Stock"), with the holders
of the Common  Stock  being  entitled  to one vote for each share on each matter
submitted to the  shareholders.  Only  shareholders of record as of the close of
business on May 8, 1996 (the "Record  Date") will be entitled to receive  notice
of, and to vote at, the Annual Meeting. On the Record Date, there were 2,239,928
shares of Common  Stock  outstanding,  and no other  classes  of  capital  stock
outstanding.

Vote Required

Each share of Common  Stock  outstanding  on the Record  Date is entitled to one
vote. An affirmative  vote of the majority of the  outstanding  shares of Common
Stock as of the Record Date for the Annual  Meeting is required for the approval
of Proposal No. 1 which would amend the Restated  Articles of  Incorporation  to
eliminate  staggered terms and multiple classes of directors and provide for the
election of directors for one year rather than three year terms.  An affirmative
vote of a majority of the shares  present and eligible to vote at the meeting is
required  for  approval  of  Proposals  Nos. 2 and 3 regarding  the  election of
directors and the  ratification  of the  Company's  independent  auditors  being
submitted to the  shareholders for their  consideration.  Abstentions and broker
non-votes  will not be included in the total number of votes cast and  therefore
will have no effect on the  outcome  of the vote for  Proposals  No. 2 and 3 and
will effectively count as a vote against Proposal No. 1.

                        VOTING AND REVOCATION OF PROXIES

Holders of Common Stock

Forms of  proxies  are  being  transmitted  with  this  Proxy  Statement  to all
shareholders  of the  Company.  When  such a  proxy  is  properly  executed  and
returned,  the shares that it represents  will be voted at the Annual Meeting in
accordance  with  the  instructions  noted  thereon.  In  the  absence  of  such
instructions,  the shares  represented will be voted FOR each proposal listed on
the proxy and  described  herein.  Any  shareholder  who executes and delivers a
proxy may revoke it at any time before its exercise by filing with the Secretary
of the Company a written  instrument of revocation at 1270 Orange Avenue,  Suite
C, Winter Park, Florida 32789, or by executing and delivering to the Secretary a
duly  executed  proxy  bearing a later date,  or by appearing at the meeting and
voting in person.  The mere  presence of a  shareholder  at the meeting will not
automatically  revoke such  shareholder's  proxy.  The Board of Directors of the
Company  does not know of any other  business  to be  brought  before the Annual
Meeting,  but it is intended that, as to any such other business, a vote will be
cast pursuant to the proxy in accordance  with the judgment of the persons named
as proxies.


<PAGE>

Costs of Solicitation

The Company  will bear the entire cost of  preparing,  assembling,  printing and
mailing this Proxy Statement, the accompanying proxy and any additional material
which may be furnished to shareholders.  Copies of solicitation material will be
furnished to brokerage houses,  fiduciaries,  nominees and custodians to forward
to beneficial owners of stock held in their names and the Company will reimburse
such  brokerage  houses and others for their  reasonable  expenses  incurred  in
connection  therewith.  In  addition  to the use of the  mails,  proxies  may be
solicited  by  direct   communication   with  certain   shareholders   or  their
representatives,  including without limitation, telephone, telegraph or personal
contact, by directors, officers and employees of the Company who will receive no
additional compensation therefor.


                            COMMON STOCK OWNERSHIP OF
                    CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The Company is not aware of any person who, on May 8, 1996,  was the  beneficial
owner of 5% or more of the Company's  outstanding Common Stock, except for James
T. Bell and John M. Bell.  Information concerning such ownership is set forth in
the following table together with information concerning beneficial ownership by
directors and officers as a group.

                                    Amount and Nature of
                                    Beneficial Ownership           Percent of
                                               ---------
               Beneficial Owner                                   Common Stock
               ----------------                                   ------------

James T. and John M. Bell               642,860(1)                    28.7
675 Osceola Avenue
Winter Park, Florida  32789

Directors and Executive Officers 
     as a Group (6 persons)             733,720(1)                    32.8

- ----------
(1)  Includes  7,643 shares held by Mr. Bell in his name,  12,500 shares held as
     trustee and 25,391 shares held as trustee under the  Company's  ESOP,  with
     respect to which Mr.  Bell  exercises  sole  voting and  investment  power,
     212,405  shares held by Mrs.  Bell in her name,  with respect to which Mrs.
     Bell exercises sole voting and investment power, 384,921 shares held by Mr.
     and Mrs.  Bell as joint  tenants,  with respect to which Mr. and Mrs.  Bell
     share voting and investment power.



                PROPOSAL NO. 1 - AMEND ARTICLES OF INCORPORATION

To amend the Articles of Incorporation to eliminate staggered terms and multiple
classes of directors  and to provide for the election of directors  for one year
rather than three year terms.

                            APPROVAL OF AMENDMENT TO 
                     THE RESTATED ARTICLES OF INCORPORATION

General

On May 7, 1996 the Board of Directors unanimously proposed to amend the Restated
Articles of Incorporation of the Company in the form attached hereto as Appendix
"A" (the "First  Amendment")  and  recommended  that the Company's  shareholders
consider and adopt the First Amendment at the Annual Meeting of Shareholders. If
approved by the affirmative vote of the holders of a majority of the outstanding
Common Stock of the Company,  the First  Amendment  will become  effective  upon
filing with the  Secretary  of State of Florida.  If Proposal No. 1 is approved,
the filing will be made  electronically  immediately  after the vote on Proposal
No. 1 and prior to the vote on any other proposals. This will allow the vote for
the  nominees  for  directors  to be  conducted  under  the  terms of the  First
Amendment.




                                       2
<PAGE>



Background

The Company was incorporated  and its Articles of  Incorporation  filed with the
Florida Secretary of State on August 5, 1988. Its Articles of Incorporation were
subsequently  amended by amendments filed with the Florida Secretary of State on
September 23, 1988, November 4, 1988 and March 26, 1990. Articles of Restatement
were  filed  with the  Florida  Secretary  of State on  August  2, 1990 and were
subsequently  amended by an amendment filed with the Florida  Secretary of State
on May 21,  1991.  Restated  Articles  were filed with the Florida  Secretary of
State on October 5, 1994.

The changes  proposed in the First  Amendment  will give the  shareholders  more
input into and control over the Company. Staggered terms and multiple classes of
directors will be eliminated. Directors will be elected for one year rather than
three  year  terms,  making  it  easier to bring in  additional  directors,  and
resulting  in a Board of  Directors  which  is more  responsive  to  shareholder
concerns.

Proposed Amendments to the Articles of Incorporation.

ARTICLE  VI,  DIRECTORS,  SECTION 1 NUMBER  AND TERM.  This  provision  has been
amended to phase out the staggered terms and multiple classes of directors. Each
director shall be elected for a term of approximately one year,  expiring at the
annual meeting following his or her election.

ARTICLE VI, DIRECTORS,  SECTION 2,  DIRECTORSHIPS AND VACANCIES.  This provision
has been  amended  to  reflect  that  staggered  terms and  multiple  classes of
directors are being phased out.

Pursuant to the proposed First Amendment,  existing directors whose terms expire
at an annual meeting will be elected for a term which expires at the next annual
meeting. Existing directors whose terms do not expire at the 1996 annual meeting
will continue to serve until their current term  expires.  Upon such  expiration
that directors  position will be filled in accordance  with the First  Amendment
which provided for a term which expires at the next annual meeting. Furthermore,
any directors elected by the remaining  directors to fill a vacancy on the Board
of  Directors  will serve the  remainder of the full term for which the director
who held the vacant seat was originally elected.

Adoption of the First Amendment

The First  Amendment  must be approved by the favorable vote of the holders of a
majority of the shares of Common Stock outstanding as of the Record Date for the
Annual  Meeting.  The Board of  Directors  has  unanimously  proposed  the First
Amendment and recommended its adoption by the  shareholders.  If approved by the
shareholders,  the Company shall file, with the Florida  Secretary of State, the
First  Amendment,  which shall become  effective at the time and date of filing.
The  filing  will be made  prior to the  vote on any  other  proposals.  Proxies
solicited  by the Board of  Directors  will be voted in favor of adoption of the
First  Amendment,  unless the  shareholders  specify in their proxies a contrary
choice.

The Board of  Directors  unanimously  recommends  a vote FOR the adoption of the
First Amendment.





                                       3
<PAGE>




                     PROPOSAL NO. 2 - ELECTION OF DIRECTORS

The Board of Directors of the Company is currently  divided into three  classes,
with the terms of office of each Class ending in successive  years.  The term of
the director in Class III expires  with this Annual  Meeting.  The  directors of
Class I and Class II will  continue  in office  until the 1997 and 1998,  annual
meetings, respectively. At the present time, there are two directors in Class I,
two  directors  in Class II and one  director  in Class III.  The By-laws of the
Company  currently provide that the number of directors shall be fixed from time
to time exclusively by the Board of Directors  pursuant to a resolution  adopted
by a  majority  of the full  Board.  The Board has fixed the  current  number of
directors at six by resolution dated May 7, 1996.

All  proxies  received  by the  Company  will be  voted in  accordance  with the
instructions appearing on such proxies. In the absence of contrary instructions,
the proxy will be voted for the  election of the  nominees  whose  names  appear
below.  In the event that Proposal No. 1 has been approved by the favorable vote
of a majority of the shares of Common  Stock  outstanding  as of the Record Date
for the Annual Meeting, then the proxy will be voted for terms for such nominees
which expire at the 1997 Annual  Meeting of  Shareholders.  If Proposal No. 1 is
not approved,  the proxy will be voted for terms for such nominees  which expire
at the 1999  Annual  Meeting of  Shareholders.  In the event that any nominee is
unable to serve (which is not  anticipated),  the persons  designated as proxies
will cast votes for the remaining nominees and for such other person as they may
select. The election of the directors listed below requires the affirmative vote
of a  plurality  of the votes  cast by the  holders  of shares of the  Company's
Common Stock present in person or  represented  by proxy at the Annual  Meeting,
provided that a quorum is present.

The  following  table sets forth the name of the two nominees and each  director
continuing  in office;  a  description  of his  positions  and offices  with the
Company,  if any; a brief  description of his principal  occupation and business
experience during at least the last five years;  directorships presently held by
him in companies with registered securities, other than the Company; and certain
other information including his age and number of shares of Company Common Stock
beneficially  owned as of May 8, 1996. If any nominee should become  unavailable
to serve for any reason (which is not anticipated), the persons named as proxies
will vote all valid proxies for the election of the  remaining  nominees and for
such other person or persons as may be designated by the Board of Directors,  or
to allow the vacancy  created  thereby to remain open until filled by the Board,
or to reduce  the  authorized  number of  directors,  as the Board of  Directors
recommends.




              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]




                                       4
<PAGE>




       THE BOARD OF DIRECTORS RECOMMENDS THAT SHAREHOLDERS VOTE "FOR" THE
            PROPOSAL TO ELECT AS DIRECTORS THE NOMINEES NAMED BELOW.

Information Concerning Nominees


                              NOMINEES FOR DIRECTOR
                                  FOR CLASS III
<TABLE>
<CAPTION>
                                                                                                      Number of Shares of
                                                                                      Year First      Common Stock Owned
Nominee's                          Principal Occupation and Other                     Elected a       Beneficially at
Name, Age                          Information(2)                                     Director        March 31, 1996(3)
- ---------                          --------------                                     --------        -----------------

<S>                                <C>                                                   <C>             <C>   
Edwin J.  Feiler,  Jr.(1),  61     Vice Chairman of the Board of Directors of the        1989             15,381
                                   Company; President, Metro Developers, Inc.,
                                   residential construction and property management
                                   company; general partner of American Housing 
                                   Associates, a multi-family construction 
                                   supervision and management partnership in 
                                   Savannah, GA and Arlington, VA; resides 
                                   in Savannah, Georgia (4)

Aubrey H. Wright, Jr., 49          Chief Financial Officer of the Company since           N/A                -0-
                                   April 1994 and Chief Financial Officer of 
                                   Federal Trust Bank (the "Bank") since June 1993;
                                   from 1991 to 1993 President, Chief Operating 
                                   Officer and Director of Essex Savings Bank, 
                                   F.S.B. Palm Beach, Florida; 1989 to 1991
                                   President and Chief Financial Officer of Coral 
                                   Savings and Loan Association, Coral Springs, 
                                   Florida, and Senior Vice President of Ambassador 
                                   Federal Savings, Tamarac, Florida(8)(9)


                                CLASS I DIRECTORS
                        TERM EXPIRING ANNUAL MEETING 1997

James T. Bell, 54                  Chairman of the Board and President of the            1988           642,860
                                   Company; President of the Bank in 1990; 
                                   resides in Orlando, Florida(4)(6)(7)




                                       5
<PAGE>





                                                                                                      Number of Shares of
                                                                                      Year First      Common Stock Owned
Nominee's                          Principal Occupation and Other                     Elected a       Beneficially at
Name, Age                          Information(2)                                     Director        March 31, 1996(3)
- ---------                          --------------                                     --------        -----------------

James V. Suskiewich, 48            President & CEO of the Bank; from 1988 to 1993        1994              8,453
                                   President, CEO and a director of First Federal
                                   Savings Bank of the Glades in Clewiston,
                                   Florida; resides in Orlando, Florida(5) 


                               CLASS II DIRECTORS
                        TERM EXPIRING ANNUAL MEETING 1998

Anne T. Coonrod, 51                Vice President of the Company since 1990;             1988             22,045
                                   Former Vice President, FedTrust Building 
                                   Corporation and the Bank; Owner, Front and 
                                   Center Gift Shops; Owner of Atlantic Seafood 
                                   from 1973 to present; resides in Amelia 
                                   Island, Florida(5)


Francis T. West, 76                Former Director of Crestar Bank; Past Mayor of        1989             44,981
                                   Martinsville, Virginia; President, Franklin
                                   Finance Company; Former Chairman & Owner, West
                                   Window Corporation; Chairman & Director,
                                   Multitrade Group, Inc.; resides in Martinsville, 
                                   Virginia(4)
                                                                                                          ------
All Nominees,
Directors and Executive
Officers as a Group                                                                                      733,720
</TABLE>


(1)  If Proposal No. 1 above is approved,  and the First Amendment is filed, the
     proposed  term of the nominees for director  shall expire as of the date of
     the 1997 Annual Meeting of Shareholders. If Proposal No. 1 is not approved,
     the proposed term of the nominees for director  shall expire as of the date
     of the 1999 Annual Meeting of Shareholders.

(2)  Except as otherwise indicated, all nominees and directors have been engaged
     in their principal  occupations  for more than the past five years.  Age is
     determined as of March 31, 1996.

(3)  Except for James T. Bell/John M. Bell and Francis T. West, who beneficially
     own  642,860 and 44,981 of the  outstanding  Common  Stock of the  Company,
     respectively,  as of May 8,  1996,  no  other  nominee  or  director  owned
     beneficially 1% or more of the  outstanding  Common Stock of the Company or
     any shares of any class of  Preferred  Stock of the  Company.  This  number
     includes all shares of Common Stock owned by each  director's  spouse or as
     custodian   or  trustee  for  minor   children,   over  which  shares  such
     individuals,  unless  otherwise  noted,  effectively  exercise  voting  and
     investment power.




                                       6
<PAGE>



(4)  Director of the Company only.

(5)  Director of the Company and the Bank.

(6)  Based on their  percentage  of  ownership,  Mr.  Bell and Mrs.  Bell may be
     considered "controlling" persons of the Company.

(7)  Mr. Bell and Mrs. Bell are married.

(8)  Director of the Bank only.

(9)  Coral Savings and Loan Association was placed under  conservatorship by the
     Resolution Trust Corporation in January, 1991.

Meetings, Committees and Compensation of Directors

The Board of Directors conducts its business through meetings of the full Board,
the Compliance  Committee and the Nominating  Committee.  During the fiscal year
ended  December 31, 1995,  the Board of Directors  met 6 times,  the  Compliance
Committee met 11 times and the Nominating  Committee met one time. Each director
attended 75% or more of the  aggregate of all meetings of the Board of Directors
and the  Committees  on which he or she may have served  during such fiscal year
held during the period for which each of them was a director.

The Compliance  Committee is composed of Messrs West and Feiler and Ms. Coonrod.
The purpose of the  Compliance  Committee is to monitor the Company's compliance
with certain  regulatory  issues and requirements  imposed on Federal Trust Bank
(the  "Bank")  by the  OTS and  report  to the  Board  its  recommendations  for
continued or improved compliance with these issues.

The  Nominating  Committee is composed of Messrs.  Bell and  Suskiewich  and Ms.
Coonrod.  The purpose of the  Nominating  Committee is to identify and recommend
(i) nominees for executive officer positions of the Company and its subsidiaries
to the  Board of  Directors  and (ii)  nominees  for  election  to the  Board of
Directors of the Company and its  subsidiaries.  The  Nominating  Committee will
consider nominees recommended by shareholders but has not established any formal
procedures for doing so.

                             EXECUTIVE COMPENSATION

Summary Compensation Table

COMPENSATION.  The  following  table  sets  forth,  for the fiscal  years  ended
December 31, 1995, 1994 and 1993, the total compensation paid or accrued for the
Chief Executive Officer and each of the four most highly  compensated  executive
officers of the Company and its  subsidiaries,  whose aggregate salary and bonus
exceeded $100,000 per year.

<TABLE>
<CAPTION>
                                           Annual Compensation(1)
- ----------------------------------------------------------------------------------------------------------
     Name and Principal                                 Other Annual         Restricted Stock
     Position(2)          Year    Salary        Bonus   Compensation(3)         Awards(4)       Options(5)
     -----------          ----    ------        -----   ---------------         ---------       ----------

<S>                       <C>    <C>          <C>            <C>                  <C>            <C>    
James T. Bell, CEO        1995   $151,508        --          $27,279              --                --
                          1994   $182,327     $ 5,563        $21,870              --                --
                          1993   $173,645     $ 5,995        $24,632              --             107,674

James V. Suskiewich,      1995   $118,223     $16,000        $13,169              --                --
     CEO of the Bank      1994   $105,729     $ 5,000        $13,822              --                --
                          1993   $ 87,885        --          $11,495              --                --
</TABLE>

(1)  Includes all  compensation in the year earned whether  received or deferred
     at the election of the executive.

(2)  Includes CEO. There were no other  executives whose salary and bonus exceed
     $100,000 per year.




                                       7
<PAGE>



(3)  Includes the estimated value of:

     James T. Bell                      1995       1994      1993
     -------------                      ----       ----      ----
     Health insurance premiums        $5,044     $5,152    $5,550
     Life insurance premiums           5,556         36     5,340
     Disability                        7,714      7,227     6,763
     Use of Company automobile         4,000      4,000     4,000
     Social/Country Club Dues          4,965      5,455     2,979
                                       -----      -----     -----
                              Total: $27,279    $21,870   $24,632

     James V. Suskiewich                1995       1994      1993
     -------------------                ----       ----      ----
     Health & Life insurance premiums $3,933     $3,926    $4,077
     Use of Company automobile         6,564      7,263     5,443
     Social/Country Club Dues          2,671      2,633     1,975
                                       -----      -----     -----
                              Total: $13,169    $13,822   $11,495

(4)  Includes  value of fully vested  participation  in the  Company's  Employee
     Stock  Ownership Plan ("ESOP").  In 1990, the Company adopted an ESOP which
     provides that the Company can make a  contribution  to a trust fund for the
     purpose of purchasing shares of the Company's common stock on behalf of the
     participants. The Company pays the entire cost of the ESOP and all salaried
     employees  of the  Company  who have  completed  six months of service  are
     eligible to participate.  The ESOP is qualified under Section  497(e)(7) of
     the  Internal   Revenue  Code,   under  which   subsidiaries   may  act  as
     participating  employees.  In  addition,  the  ESOP  meets  all  applicable
     requirements  of the Tax  Replacement  Act of 1986 and is  qualified  under
     Section 401 of the Internal Revenue Code.

(5)  Represents options held jointly with Mrs. Bell.


All  full-time  salaried  employees of the  Company,  and its  subsidiaries  are
participants  in the ESOP.  Executive  officers of the  Company are  eligible to
participate  in the ESOP,  but directors  are not eligible  unless they are also
full-time  salaried  employees.  A participant's  interest in the ESOP is vested
after  five years of service  and there is no  vesting  prior to that  period of
time.  Mr.  Bell and 3 other  employees  had vested  interest  in the ESOP as of
December 31, 1995. Mr. Bell's vested  interest equals  approximately  26% of the
total ESOP  contributions  made by the Company.  Mr. Suskiewich is not vested in
the ESOP.

The ESOP  contributions  by the Company are determined  annually by the Board of
Directors of the Company,  taking into  consideration  the prevailing  financial
conditions,  the Company's fiscal requirements and other factors deemed relevant
by the Board. The Company,  generally,  may make contributions to the ESOP of up
to  15%  of  total   compensation  paid  to  employees  during  the  year.  Each
participant's  contribution  equals the proportion that each such  participant's
compensation  for the year bears to the total  compensation of all  participants
for such year. In 1995, 1994 and 1993, the Company  contributed cash of $10,000,
$25,000 and $16,500, respectively to the ESOP.




                                       8
<PAGE>



Options and Long-term Compensation

Stock Option Plan for  Directors:  On May 5, 1993, the Board of Directors of the
Company  approved a Stock Option Plan for  Directors.  The Plan  provides that a
maximum of 176,968  shares of common  stock (the "Option  Shares")  will be made
available to directors and former directors of the Company.  Options for all the
Option Shares were issued on May 6, 1993 to 13 present and former directors. The
options  are for a term of ten (10)  years from the date of grant.  The  Options
were issued at an exercise  price of $6.40 per share  determined  at the time of
issuance to be the fair market value of the  underlying  Common Stock subject to
the Option on the date the Option was  granted.  The  options  held by an active
director are  canceled  immediately  if such  director is removed for "cause" as
defined in the Plan.

The Company issued no stock options or stock appreciation rights as compensation
during the fiscal year ended December 31, 1995.

Director Compensation

Each  non-management  director  of the  Company  receives a fee of $500 for each
meeting of the Board which he or she  attends  plus $750 per  quarter,  $250 for
each Compliance Committee meeting and no fee for any other standing committee of
which he or she is a member which he or she attends.  Directors  are  reimbursed
for expenses  incurred in connection with attendance at meetings of the Board of
Directors and all standing committees.

Report of Board of Directors

The  compensation  of the  Company's  executive  officers is  determined  by the
Company's  entire  Board of  Directors  excluding  any  Director  who is also an
executive officer. The Chief Executive Officer (the "CEO") determines the salary
range  recommendations  for  all  employees,  including  executives  other  than
himself. The CEO presents these to the Board and the Board, in turn, reviews and
analyzes all  information  submitted  to it.  Thereafter,  the Board  determines
compensation of all executive officers of the Company including the compensation
of the CEO.

Executive   Compensation   Policies  and  Program.   The   Company's   executive
compensation program is designed to:

         *Attract  and  retain  qualified  management  of  the  Company;
         *Enhance short-term financial goals of the Company; and 
         *Enhance long-term shareholder value of the Company.

The Company strives to pay each executive  officer the base salary that would be
paid on the open  market for a fully  qualified  officer of that  position.  The
Board of Directors  determines the level of base salary and any incentive  bonus
plan for the CEO and  certain  senior  executive  officers  of the Company and a
range for other executive  officers based upon competitive  norms,  derived from
annual surveys published by several  independent  banking  institutes or private
companies  specializing in financial  analysis of financial  institutions.  Such
surveys provide  information  regarding  compensation  of financial  institution
officers and employees  based on size and  geographic  location of the financial
institution and serve as a bench mark for determining executive salaries. Actual
salary  changes are based upon an  evaluation of each  individual's  performance
based upon Holding Company  objectives and specific job description  objectives,
as well as the overall performance of the Holding Company.  Executive officers's
salaries were reduced in fiscal year 1995 as compared to 1994,  consistent  with
the Holding  Company's efforts to reduce budgeted  expenses and overhead.  Bonus
awards are made based upon the  attainment  of the Holding  Company's net income
targets,  the officer's responsibilities  and individual  performance  standards
with each officer given the  opportunity  to earn an annual  performance  bonus,
generally in the range of  approximately  10-40% of his or her base  salary.  In
fiscal year 1995, however, no bonuses were awarded primarily because the Holding
Company failed to attain its performance goals.




                                       9
<PAGE>



Compensation of the Chief Executive Officer. The Board of Directors entered into
an  employment  contract (the  "Contract")  with the CEO in January,  1990.  The
Contract is for a period of one year,  automatically renewable at the discretion
of both  parties.  The  Contract  was  amended in June,  1990,  April,  1991 and
January,  1994 to reflect an increase in the rate of annual compensation and the
inclusion of other  benefits.  The  Committee,  in  recommending  changes in the
Contract to the Board,  reviews the  salaries of top  executives  of  comparable
financial  institutions,  using the process previously described. In determining
the level of incentive compensation,  the Board has established a general policy
of linking incentives to the Company's financial performance. In 1990, the Board
determined that a prudent basis for  establishing  CEO  compensation  was a base
salary plus a bonus linked to 10% of pre-tax earnings in excess of $1.1 million.
On  September  1, 1995,  the CEO  voluntarily  reduced his salary to $60,000 per
year, but the contract was not amended.


         BOARD OF DIRECTORS
         James T. Bell             Anne T. Coonrod          James V. Suskiewich
         Edwin J. Feiler, Jr.      Francis T. West


Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions

James T. Bell,  President and Chief Executive  Officer of the Company,  James V.
Suskiewich,  President and Chief  Executive  Officer of Federal Trust Bank, (the
"Bank") and Anne T.  Coonrod,  Vice  President of the Company are members of the
Company's Board of Directors and  participated in  deliberations of the Board of
Directors  regarding  executive  compensation.  Mr. Bell, Mr. Suskiewich and Ms.
Coonrod,  however,  did not participate in any deliberation  regarding their own
compensation or transactions.

Employment Contracts

The Company has entered into an employment  agreement  ("Company CEO Agreement")
with James T. Bell which  commenced  January 1, 1990.  Mr. Bell's salary for the
fiscal year ending  December 31, 1995 was $151,508.  The CEO Agreement  provides
for an  annual  bonus  equal  to ten  percent  (10%)  of the  difference  of the
Company's  pre-tax  profit  calculated in  accordance  with  generally  accepted
accounting  principles  less  $1,100,000.  No bonus was paid for the year  ended
December 31, 1995.  The Company CEO Agreement  provides that Mr. Bell may direct
the Company to pay a portion of the bonus to other  employees.  No bonuses  were
paid to  Company  employees  during  1995,  since the  Company  did not meet the
Board's profit objectives. In addition to the annual compensation and bonus, the
Company will provide Mr. Bell with a Company  automobile  and  memberships  in a
business and a social/country club in the city where the Company is located. The
term of the Company CEO  Agreement is one year.  Either party may  terminate the
CEO  Agreement  with at least one  hundred  eighty  (180) days  notice.  The CEO
Agreement is  automatically  extended on a  year-to-year  basis if not otherwise
terminated  or  otherwise  amended in writing.  On  September  1, 1995,  the CEO
voluntarily  reduced his salary to $60,000 per year,  but the  contract  was not
amended.

The  Company  and  Bank  entered  into an  employment  agreement  with  James V.
Suskiewich ("Agreement"). Mr. Suskiewich is a director of the Company and serves
as the Chief  Executive  Officer and President of the Bank. The Agreement  which
became effective September 1, 1995 has a three-year term. The Agreement provides
for a minimum base salary of $120,000 per year. Mr.  Suskiewich is entitled to a
discretionary  performance  bonus  payable  annually  for  the  duration  of the
Agreement.  For the year ended  December 31,  1995,  Mr.  Suskiewich  received a
performance bonus of $10,000. The base salary and any bonus is paid by the Bank.
In  addition  to  the  base  salary  and  bonus,  the  Agreement   provides  for
participation  in all employee  benefits,  stock option  plans,  pension  plans,
insurance  plans  and other  fringe  benefits  including  club  memberships  and
business related expenditures commensurate with his position. On each successive
anniversary  of the employment  contract,  the Board of Directors is required to
vote on whether the Agreement  should be extended an additional year so that the
remaining  term shall be three years.  The  decision to extend the  Agreement is
within the sole discretion of the Board of Directors.

The Agreement  provides for  termination by the Bank for "cause",  as defined in
the  Agreement.  In the event the Bank  chooses to  terminate  Mr.  Suskiewich's
employment for reasons other than for cause, Mr.  Suskiewich (or in the event of
death, Mr.  Suskiewich's  beneficiary)  would be entitled to a severance payment
equal to his total  annual  compensation  for the  remainder  of the term of the
Agreement.  In the event of a change of control of the Company or the Bank,  Mr.
Suskiewich will be entitled to a special  incentive bonus equal to two times his
annual salary,  times the price/book value ratio at which the Company or Bank is
acquired.  If Mr. Suskiewich  accepts  employment with the acquirer,  he will be
entitled to fifty  percent  (50%) of the special  incentive  bonus.  The special
incentive bonus is payable by either the Company or the Bank.




                                       10
<PAGE>



The Agreement permits Mr. Suskiewich to terminate his employment voluntarily. In
the event of voluntary  termination,  except as previously described herein, all
rights and benefits  under the contract  shall  immediately  terminate  upon the
effective date of termination.

                          TRANSACTIONS WITH MANAGEMENT

Indebtedness of Management

In 1994 the Board of Directors  of the Company and the Bank  amended  their loan
policies with regard to loans to directors,  officers and employees. The current
policy is generally not to make loans to directors,  officers and employees. Any
loans  that are made,  however,  will  require  approval  of a  majority  of the
disinterested directors of the company making the loan. The Bank is also subject
to the  provisions of Section  22(h) of the Federal  Reserve Act. 

As of December 31, 1995, and as of May 8, 1996, neither the Company nor the Bank
had any loans outstanding to directors or executive officers. The Bank, however,
did make $737,472 in commercial loans to Morrone,  Smoker and Grill, Inc., whose
President Jack L. Morrone is the  brother-in-law  of the Company's  Chairman and
Chief Executive Officer. Mr. Morrone is considered to be an "affiliate", as that
term is defined by SEC regulations. This largest outstanding balance during 1995
was $741,786. As of March 31, 1996 the balance was $486,202.

Transactions With Certain Related Persons

Effective January 1, 1990, John Martin Bell, a director and major shareholder of
the Company and the wife of the Chairman of the Board of the Company, as lessor,
and the  Company,  as lessee,  entered  into a triple  net lease (the  "Lease"),
pursuant to which the Company  leased from Mrs. Bell 3,953 square feet of office
space located at 1211 Orange Avenue, Winter Park, Florida (the "Premises").  The
term of the Lease was two (2) years.  Effective  January 1, 1991,  the Lease was
amended to increase the term from  December  31, 1991 to December 31, 2000.  The
square  footage  leased by the  Company  increased  to 11,393  square  feet.  On
November 11, 1991, the Company and Ms. Bell  terminated the Lease and executed a
new triple net lease (the "New Lease"), pursuant to which the Company has leased
13,305  square  feet in the  Premises.  The  term of the New  Lease  runs  until
December  31,  2000.  The New Lease will  automatically  be extended for two (2)
consecutive  periods  of ten (10)  years  each  unless  the  Company  elects  to
terminate the New Lease pursuant to the notice provisions in the New Lease prior
to the expiration of the ten year lease period. Effective July 15, 1992, the New
Lease was  modified to reduce the amount of space  leased to 12,392  square feet
and to decrease  the annual  rental by $49,510 to  $240,686.  Effective  June 6,
1994,  the New Lease was modified to decrease the annual rent for the years 1993
and 1994 to $216,984 and $223,552, respectively. Effective June 1, 1995, the New
Lease was modified to increase the amount of space leased to 13,305 square feet.
The rent for 1996  through  the end of the New Lease term will be the  preceding
year's rent increased by the Consumer Price Index Escalation,  provided however,
that in no event  shall the rent  increase  be less than 3% or more than 6%. The
Company believes that the terms of this transaction are no less favorable to the
Company than transactions obtainable from unaffiliated parties.

During the year 1995,  the Company  reimbursed  John Martin Bell for her cost of
furniture,  fixtures and leasehold  improvements  for the Company's office space
located at 1270 Orange Avenue,  Winter Park, Florida in the amount of $1,417. No
fees or profit was paid to the Bells in connection with this reimbursement.  The
Company believes that the terms of this  reimbursement  are no less favorable to
the Company than what could be obtained from unaffiliated parties.

All future  transactions  with officers,  directors,  principal  shareholders or
affiliates  of the  Company  and  its  subsidiaries  will  be on  terms  no less
favorable  than  could be  obtained  from  unaffiliated  parties,  and  shall be
approved by the Board of  Directors,  including  a majority  of the  independent
disinterested directors of the Company.




                                       11
<PAGE>



                   PROPOSAL NO. 3 - RATIFY SELECTION OF KPMG
                     PEAT MARWICK AS INDEPENDENT AUDITORS OF
                        THE COMPANY FOR THE FISCAL YEAR
                           ENDING DECEMBER 31, 1996.

The Board of Directors  has  appointed  the KPMG Peat  Marwick as the  Company's
independent accountants to audit the accounts of the Company for the 1996 fiscal
year.  KPMG Peat Marwick  served as the Company's  auditors for the fiscal years
ended December 31, 1995,  1994,  1993,  1992,  1991, 1990 and in connection with
those fiscal years they were also engaged by the Company to provide  certain tax
and  consultant  services.  KPMG  Peat  Marwick  plans to have a  representative
present at the annual meeting who will have the  opportunity to make a statement
if he desires to do so and is expected to respond to appropriate questions which
the  shareholders  might  have.  The  Board  of  Directors  recommends  that the
shareholders  vote FOR approval of the  appointment  of KPMG Peat Marwick as the
Company's independent accountants for the succeeding year. If the appointment is
not approved, the Board will select other independent  accountants.  Approval of
the appointment requires the affirmative vote of a majority of the votes cast by
the  holders  of shares  of the  Company's  Common  Stock  present  in person or
represented by proxy at the Annual Meeting provided that a quorum is present.

                                   ----------

                 MATTERS NOT DETERMINED AT TIME OF SOLICITATION

The Board of  Directors  is not aware of any  matters to come before the meeting
other than the  proposals  set forth  therein.  If any other matter  should come
before the meeting,  then the persons  named in the enclosed  form of proxy will
have  discretionary  authority  to vote all  proxies  with  respect  thereto  in
accordance with their judgment.

              FINANCIAL STATEMENTS AND OTHER FINANCIAL INFORMATION

The Company's 1995 financial statements,  selected consolidated  financial data,
and management's  discussion and analysis of financial  condition and results of
operations  appear in its Annual  Report on Form 10-K for the fiscal  year ended
December  31,  1995 which is being  mailed to all  shareholders  along with this
Proxy Statement.  Said financial statements and sections are incorporated herein
by reference.

                 SHAREHOLDERS' PROPOSALS FOR 1997 ANNUAL MEETING

Proposals of  shareholders  intended to be presented at the 1997 Annual  Meeting
should be submitted by certified  mail,  return receipt  requested,  and must be
received by the  Company at its office  located at 1270  Orange  Avenue,  Winter
Park,  Florida 32787 on or before November 30, 1996 to be eligible for inclusion
in the  Company's  Proxy  Statement in form of proxy  relating to that  meeting.
However,  if next year's annual meeting of  shareholders  is held on a date more
than 30 days before or after the corresponding  date of the 1996 Annual Meeting,
any  shareholder  who wishes to have a proposal  included in the Company's proxy
statement  for that meeting must deliver a copy of the proposal to the Company a
reasonable time before the proxy  solicitation is made. The Company reserves the
right to decline to include in the Company's proxy  statement any  shareholder's
proposal which does not comply with the rules of the SEC for inclusion therein.



                                       12
<PAGE>

                                 VOTE OF PROXIES

All shares  represented by duly executed  proxies will be voted for the election
of the  nominees  named  above as  directors  unless  authority  to vote for the
proposed slate of directors or any individual director has been withheld. If for
any  unforeseen  reason  any of  said  nominees  should  not be  available  as a
candidate  for a director,  the  proxies  will be voted in  accordance  with the
authority conferred in the proxy for such other candidate or candidates as maybe
nominated  by the  Board of  Directors.  Proxies  received  in  response  to the
proposal to amend the Restated Articles of Incorporation  will be voted in favor
of such proposal unless the shareholder instructs otherwise with respect to such
proposal.  With respect to the proposal to approve the  appointment of KPMG Peat
Marwick as the Company's independent accountants,  all such shares will be voted
for or  against,  or not voted,  as  specified  on each  proxy.  If no choice is
indicated,  a proxy will be voted for the  proposal to approve KPMG Peat Marwick
as the Company's independent accountants.

                                        BY THE ORDER OF THE BOARD OF DIRECTORS

                                        By: /s/ James T. Bell
                                           ---------------------
                                           James T. Bell, Chairman of the Board
WINTER PARK, FLORIDA 
May 14, 1996.




                                       13
<PAGE>




                                  APPENDIX "A"

                                    ARTICLES
                                  OF AMENDMENT
                   TO THE RESTATED ARTICLES OF INCORPORATION
                         OF FEDERAL TRUST CORPORATION


     Pursuant to the provisions of Sections 607.1003 and 607.1006 of the Florida
Statutes,  FEDERAL TRUST CORPORATION  adopts the following Articles of Amendment
to its Restated Articles of Incorporation:

     1. The name of the corporation is FEDERAL TRUST CORPORATION.

     2. The original Articles of Incorporation for the corporation were filed on
August 5, 1988 and assigned  Charter No. M92930 . The Articles of  Incorporation
were  amended by  amendments  filed with the  Secretary of State of the State of
Florida on September 23, 1988,  November 4, 1988 and March 26, 1990. Articles of
Restatement  of the Articles of  Incorporation  were filed on August 3, 1990 and
amended  on May 21,  1991.  Restated  Articles  of  Incorporation  were filed on
October 5, 1994.

     3. At a regular meeting of the Board of Directors of the  corporation  held
on May 7,  1996 the  Directors  adopted  and  recommended  to the  corporation's
Stockholders for approval,  and at the annual meeting of the Stockholders of the
corporation held on June 6, 1996 the Stockholders  approved, an amendment to the
corporation s Restated  Articles of  Incorporation  to delete in their  entirety
Sections 1 and 2 of Article VI and to insert in lieu  thereof new Sections 1 and
2 to read as follows:

          SECTION  1.  NUMBER AND TERM.  The number of  directors
          shall be fixed  from  time to time  exclusively  by the
          Board of Directors  pursuant to a resolution adopted by
          a majority  of the Full  Board.  However,  the  maximum
          number of  directors  shall be eleven  and the  minimum
          number  shall  be  three.  At each  annual  meeting  of
          Stockholder,  directors  shall be  elected  to  succeed
          directors whose terms expire at such annual meeting for
          a  term   expiring  at  the  next  annual   meeting  of
          Stockholders.

          SECTION  2.  NEW  DIRECTORSHIPS  AND  VACANCIES.  Newly
          created  directorships  resulting  from any increase in
          the authorized  number of directors or any vacancies in
          the   Board  of   Directors   resulting   from   death,
          resignation,  disqualification,  removal from office or
          other  cause may be filled  only by a majority  vote of
          the  directors  then  in  office,  though  less  than a
          quorum, and directors so chosen shall hold office for a
          term   expiring   at  the  next   annual   meeting   of
          Stockholders.  No decrease  in the number of  directors
          constituting  the Board of Directors  shall shorten the
          term of any incumbent director.

     4.  The  amendment  was  approved  by the  corporation's  single  class  of
Stockholders and the number of votes cast for approval was sufficient.



                                       14
<PAGE>

     IN WITNESS  WHEREOF,  the Chairman of the  corporation  has executed  these
Articles of Amendment this 6th day of June, 1996 on behalf of the corporation.

                                   FEDERAL TRUST CORPORATION


                                   By: /s/ James T. Bell
                                       ---------------------
                                      James T. Bell, Chairman


                                       15
<PAGE>





<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Balance Sheets and Consolidated Statements of Operations found on
pages 2 and 3 of the company's Form 10-Q for the year to date.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               JUN-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                           3,183
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      9,533
<INVESTMENTS-CARRYING>                           6,256
<INVESTMENTS-MARKET>                             6,256
<LOANS>                                        113,116
<ALLOWANCE>                                      1,092
<TOTAL-ASSETS>                                 140,478
<DEPOSITS>                                     104,704
<SHORT-TERM>                                    20,750
<LIABILITIES-OTHER>                              2,212
<LONG-TERM>                                      5,000
                                0
                                          0
<COMMON>                                            23
<OTHER-SE>                                       7,790
<TOTAL-LIABILITIES-AND-EQUITY>                 140,478
<INTEREST-LOAN>                                  2,219
<INTEREST-INVEST>                                  150
<INTEREST-OTHER>                                    62
<INTEREST-TOTAL>                                 2,432
<INTEREST-DEPOSIT>                               1,406
<INTEREST-EXPENSE>                               1,700
<INTEREST-INCOME-NET>                              731
<LOAN-LOSSES>                                      132
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  1,067
<INCOME-PRETAX>                                  (405)
<INCOME-PRE-EXTRAORDINARY>                       (163)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (163)
<EPS-PRIMARY>                                   (0.07)
<EPS-DILUTED>                                   (0.07)
<YIELD-ACTUAL>                                    7.40
<LOANS-NON>                                      3,471
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  7,477
<ALLOWANCE-OPEN>                                 1,930
<CHARGE-OFFS>                                      973
<RECOVERIES>                                         3
<ALLOWANCE-CLOSE>                                1,092
<ALLOWANCE-DOMESTIC>                             1,092
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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