FEDERAL TRUST CORP
S-1, 1997-07-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: VERSUS TECHNOLOGY INC, 4, 1997-07-08
Next: COMPASS CAPITAL FUNDS, 497, 1997-07-08



As filed with the Securities and Exchange Commission on July 8, 1997        
                                                     Registration File No.   33-
                                                                          ------
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    Form S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                            FEDERAL TRUST CORPORATION
             (Exact name of Registrant as specified in its charter)
<TABLE>
<CAPTION>

          Florida                                             671                           59-2935028
 -------------------------                       ----------------------------      ------------------------------------
<S>                                              <C>                               <C>
 (State or jurisdiction of                       (Primary Standard Industrial      (I.R.S. Employer Identification No.)
incorporation or organization)                    Classification Code Number)
</TABLE>

          1211 Orange Avenue, Winter Park, Florida 32789 (407) 645-1201
          -------------------------------------------------------------
   (Address, including zip code, and telephone number, including area code, of
                    Registrant principal executive offices)

                               James V. Suskiewich
                        President/Chief Executive Officer
                               1211 Orange Avenue
                           Winter Park, Florida 32789
                                 (407) 645-1201
                                 --------------

                              Copies Requested to:
A. George Igler, Esquire                 Aaron Kaslow, Esquire
Igler & Dougherty, P.A.                  Breyer & Aguggia
1501 Park Avenue East                    1300 I Street Northwest, Suite 470 East
Tallahassee, Florida 32301               Washington, D.C. 20005
(904) 878-2411                           (202) 737-7900
(904) 878-1230 (facsimile)               (202) 737-7979 (facsimile)

Approximate  date of proposed sale to the public:  As soon as practicable  after
this Registration Statement becomes effective.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to rule 415 under the  Securities  Act of
1933 check the following box. [ ]

If this Form is filed to register additional securities for an Offering pursuant
to rule 462(b) under the Securities Act, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering.
[ ] _________

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ] _________

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]

<TABLE>
<CAPTION>

                                             CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------------------------------------------------

    Title of                                             Proposed               Proposed
    each class                      Amount               maximum                maximum
    of securities                   to be                Offering               aggregate                 Amount of
    to be registered                registered(1)        price per share (2)    Offering price (2)        registration fee
- --------------------------------------------------------------------------------------------------------------------------


<S>                                  <C>                      <C>                <C>                     <C>      
Common Stock $.01 par value          2,701,619                $2.00              $5,403,238              $1,637.34

- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)      Common Stock  ("Shares) are to be issued in a Rights  Offering.  Shares
         not subscribed  for in the Rights  Offering shall be offered to members
         of the general  public in the  Community  Offering  and the  Syndicated
         Community  Offering  which shall  commence  immediately  following  the
         Rights Offering, at the same Subscription Price.

(2)      Estimated solely for the purpose of calculating the registration fee in
         accordance with Rule 457(o) under the Securities Act of 1933.

         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the  Commission,  acting pursuant to Section 8(a), may
determine.





<PAGE>


                            FEDERAL TRUST CORPORATION
                             Up To 2,701,619 Shares
                                  Common Stock

         Federal Trust  Corporation  ("Federal  Trust",  or the  "Company"  when
discussed  collectively  with Federal  Trust Bank),  a Florida  corporation,  is
offering up to 2,701,619  shares of its common stock,  par value $1.00 per share
("Common Stock"),  on a priority basis, first to holders of record of its Common
Stock  ("Shareholders")  at the close of business on March 26, 1997 (the "Record
Date").  Each Shareholder will receive a nontransferable  right to subscribe for
and  purchase one (1)  additional  share of Common Stock for each whole share of
Common Stock owned on the Record Date (the "Subscription Right") at the price of
$2.00 per share ("Subscription  Price").  Shareholders are entitled to subscribe
for all,  or any  portion  of,  the  shares of  Common  Stock  underlying  their
Subscription Right. The offering of Common Stock pursuant to Subscription Rights
to Shareholders is referred to herein as the "Rights Offering". All Subscription
Rights to purchase Common Stock in the Rights Offering are non-transferrable and
will expire at 5:00 p.m.  Eastern Time on August 29, 1997 (the "Rights  Offering
Expiration Date").

         Immediately  following  the Rights  Offering,  Federal Trust will offer
shares not  subscribed  for in the  Rights  Offering  to members of the  general
public to whom a copy of this Prospectus is delivered (the "Community Offering")
and through  participating  registered  broker-dealers in a syndicated community
offering (the "Syndicated Community Offering"). The offering of shares of Common
Stock in the Community Offering and the Syndicated Community Offering is subject
to the prior  Subscription  Rights of the  Shareholders in the Rights  Offering,
Federal  Trust's right to reject orders  received in the Community  Offering and
the Syndicated Community Offering in whole or in part, and the other limitations
described herein. The Rights Offering, the Community Offering and the Syndicated
Community  Offering  are  collectively  referred  to as the  "Offering."  In the
Community  Offering or the  Syndicated  Offering the minimum number of shares of
Common  Stock any person may  purchase is 500 shares and the maximum  amount any
person may purchase,  together with associates or persons acting in concert with
such  person,  is 5% of the  total  number of shares  sold in the  Offering.  In
addition, no person shall be allowed to purchase (individually, or together with
associates  or persons  acting in concert  with such  persons)  shares of Common
Stock in the Rights Offering,  the Community Offering or the Syndicated Offering
which when  aggregated  with  current  holdings  would exceed 9.99% of the total
number of shares outstanding at the conclusion of the Offering.  The $2.00 price
per  share  to be paid  for the  Common  Stock  will be the  same in the  Rights
Offering, the Community Offering and the Syndicated Community Offering.

         See "Risk  Factors"  beginning on page 15 for a  discussion  of certain
         risks that should be carefully considered by prospective  purchasers of
         the Common Stock offered hereby.
                                               ---------------------

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES  COMMISSION,  NOR HAS THE COMMISSION
OR ANY STATE SECURITIES  COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>


=======================================================================================================================
                                                                         Estimated Fees
                                             Subscription               and Underwriting           Proceeds to the
                                                 Price                     Expenses(1)               Company(1)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                       <C>                       <C>   
Per Share Minimum . . . . . . . . .              $ 2.00                    $ 0.25                    $ 1.75
Per Share Maximum . . . . . . . . .              $ 2.00                    $ 0.19                    $ 1.81
Total Minimum (2) . . . . . . . . . .            $ 2,000,000               $ 250,000                 $ 1,750,000
Total Maximum(3) . . . . . . . . . .             $ 5,403,238               $ 500,000                 $ 4,903,238
===================================  =============================  ========================  =========================
                          Keefe, Bruyette & Woods, Inc.
 The date of this Prospectus is August ___, 1997. (Footnotes on following page)
</TABLE>

                                        1

<PAGE>




(Continuation of cover)

         Federal Trust has engaged  Keefe,  Bruyette & Woods,  Inc.  ("KBW"),  a
registered broker-dealer,  to consult with and advise Federal Trust with respect
to the Offering. KBW has agreed to use its best efforts to solicit subscriptions
and purchase orders for shares of Common Stock in the Offering.  Neither KBW nor
any other registered broker-dealer shall have any obligation to take or purchase
any shares of Common Stock in the Offering.

         Federal Trust is offering a maximum of 2,701,619 shares of Common Stock
hereby (the "Total  Maximum"),  and must sell a minimum of  1,000,000  shares of
Common Stock in the Offering  (the "Total  Minimum") or the Offering will not be
consummated  and all funds  submitted  to the  Subscription  Agent  (as  defined
hereafter)  will be  promptly  returned  with  interest.  See  "SUMMARY - Escrow
Account". The Offering will terminate at 5:00 p.m. Eastern Time on September 30,
1997,  subject  to an  extension  of 45 days up to  November  15,  1997,  at the
discretion of the Company.  All  subscriptions  are irrevocable  once submitted.
Federal  Trust  reserves the right to reject  orders  received in the  Community
Offering or the Syndicated Community Offering, in whole or in part.

         The Common  Stock of Federal  Trust is not listed on any  exchange  and
there  currently is no active  market for the shares.  There can be no assurance
that an active and liquid  trading  market for the Common Stock will develop or,
if developed,  will be maintained.  Federal Trust has applied to have the Common
Stock  listed  on the  National  Association  of  Securities  Dealers  Automated
Quotation ("Nasdaq") SmallCap Market under the symbol"_________" upon completion
of the Offering.  See "RISK  FACTORS--  Limited Trading  Market".  No assurance,
however,  can be given that the  requirements for such listing can be satisfied.
Investors should consider the potential  illiquid nature of an investment in the
Common Stock. KBW has advised Federal Trust that upon completion of the Offering
it intends  to act as a market  maker in the Common  Stock,  depending  upon the
volume of trading and subject to compliance  with applicable laws and regulatory
requirements.  KBW will also assist Federal Trust in obtaining additional market
makers.

(Footnotes for Table)

(1)      Consists  of  estimated  expenses  to be  incurred  by the  Company  in
         connection with the Offering,  including  estimated  marketing fees and
         expenses,   and   fees  to  be  paid  to  KBW  and   other   registered
         broker-dealers  in connection with the sale of shares in the Syndicated
         Community  Offering,  which  fees  and  expenses  are  estimated  to be
         $250,000 and $500,000, respectively, assuming the sale of 1,000,000 and
         2,701,619  shares,   respectively.   See  "Use  of  Proceeds"  for  the
         assumptions used to arrive at these estimates.
(2)      Assumes the sale of 1,000,000 shares of Common Stock.
(3)      Assumes the sale of 2,701,619 shares of Common Stock.


                                        2

<PAGE>






                            FEDERAL TRUST CORPORATION







                                [MAP OF FLORIDA]



























         THE  SECURITIES  OFFERED HEREBY ARE NOT SAVINGS  ACCOUNTS,  DEPOSITS OR
OTHER  OBLIGATIONS OF FEDERAL TRUST OR FEDERAL TRUST BANK AND ARE NOT INSURED OR
GUARANTEED  BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION  ("FDIC"),  THE BANK
INSURANCE FUND ("BIF"),  THE SAVINGS ASSOCIATION  INSURANCE FUND ("SAIF") OR ANY
OTHER GOVERNMENT AGENCY.

                                        3

<PAGE>



                               PROSPECTUS SUMMARY
                               ------------------

         The following  summary does not purport to be complete and is qualified
in its entirety by the more detailed  information,  including  the  Consolidated
Financial Statements and related Notes, appearing elsewhere in this Prospectus.

The Company

         General.  Federal Trust is a Florida corporation which was organized in
February  1989 as a unitary  savings and loan  holding  company.  Federal  Trust
currently  operates  solely through its  wholly-owned  subsidiary  Federal Trust
Bank, a  federally-chartered  stock savings bank ("the  Bank").  The address for
Federal  Trust  is 1211  Orange  Avenue,  Winter  Park,  Florida  32789  and the
telephone  number is (407)  645-1201.  At March 31, 1997,  the Company had total
consolidated assets of $140.0 million and stockholders' equity of $ 7.3 million.

         History.  Throughout  the first five years of its existence the Company
focused on a wholesale  thrift strategy by purchasing loans and engaging in real
estate  development  and  related   activities,   such  as  mortgage  brokerage,
commercial  construction and office building management operations.  During 1990
and 1991, the Company  emphasized  the  origination  of larger  commercial  real
estate loans, land acquisition and development loans and commercial construction
loans some of which were outside its market area.  The Company relied heavily on
wholesale  deposits and Federal Home Loan Bank ("FHLB")  advances to fund loans.
The Company grew  rapidly  between  1989 and 1992.  This rapid  growth  resulted
primarily  from the  acquisition  of the  assets  and  liabilities  of the First
Federal of  Seminole  Savings and Loan  Association  from the  Resolution  Trust
Corporation,  in April  1992,  which  added  $78.0  million  in loans and $120.2
million in deposits.  From December 31, 1989 to December 31, 1993, the Company's
total assets grew from $24.3 million to $146.9 million. During this same period,
the Company posted  increases in net income,  which rose from a loss of $310,000
in 1989 (its first full year of operations) to $766,000 in 1993.

         The  Company's  initial  strategy  to attract  deposits  was to utilize
wholesale  funds,  i.e.,  certificates  of  deposit  obtained  through  the  "CD
Network",  a computer  network which permits the Company to display its rates on
certificates to individual investors  nationwide.  The CD Network,  which allows
Company  personnel  deal  directly  with  investors,  was  implemented  to avoid
overhead  expenses  associated with branch  facilities,  which are traditionally
used to generate deposits. Wholesale deposits, however, are generally considered
to be a more volatile  source of funds.  At the time the CD Network  program was
started,  interest rates paid on wholesale  funds were lower than interest rates
being paid on local  deposits.  At December 31,  1993,  deposits  totaled  $78.8
million,  of which $26.1 million or 33.1% were obtained  through the CD Network.
Beginning in 1993, however, interest rates on wholesale funds began to increase,
resulting in a higher cost of funds to the Company. At the same time the Company
had made the  decision to become a more retail  oriented  financial  institution
focussing  its  attention on generating  local  deposits.  As of March 31, 1997,
deposits  totaled  $103.7  million,  of which $3.0 million or 2.9% were obtained
through the CD Network.

         Beginning in 1994,  Federal Trust began to experience a sharp  increase
in the level of non-performing loans and real estate owned ("REO"). Between 1991
and 1994,  asset quality  significantly  declined,  with  non-performing  assets
increasing from approximately  $649,000 at December 31, 1991, to $9.3 million at
December 31, 1994.  This  deterioration  in asset quality and the Company's high
overhead, had a negative impact on earnings during 1994, 1995 and 1996.

                                        4

<PAGE>



Earnings  suffered as a result of higher  reserves,  lower interest  margins and
higher  expenses,  as well  as the  wholesale  funding  strategy  and  its  cost
structure. Federal Trust posted net losses of $976,503,  $2,299,701 and $179,173
for the  years  ended  1996,  1995 and  1994,  respectively.  Concurrently,  the
Company's  total assets  declined  from $154.0  million at December 31, 1994, to
$140.0 million at December 31, 1996.

         As a result of certain deficiencies  identified during the examinations
conducted  by the  Office of Thrift  Supervision  ("OTS"),  the  Bank's  primary
regulator,  during 1992 and 1993, the Bank entered into a Supervisory  Agreement
with the OTS in May 1993.  Following the 1994  examinations of Federal Trust and
the Bank, due to further  deterioration  in asset quality and criticism of prior
management  practices,  Federal  Trust  and the Bank  voluntarily  agreed to the
issuance of  individual  Cease and Desist  Orders  which were entered in October
1994  (collectively,  the  "Orders").  The  Bank's  Order  superseded  the  1993
Supervisory  Agreement  with the OTS.  Management  of Federal Trust and the Bank
consented to the issuance of the respective Orders, without admitting or denying
that grounds for such Orders existed.  In the 1996 examinations of Federal Trust
and the Bank, the OTS concluded that the overall condition of both companies had
improved  and that  Federal  Trust and the Bank were in  compliance  with  their
respective  Orders.  See "RISK  FACTORS -  Regulating  Enforcement  Actions" and
"BUSINESS - Supervision."

         Recent  Improvements.  Since 1993, the Company has  undertaken  several
proactive measures to improve its financial stability,  operational  capability,
asset and  liability  structure  and  corporate  image.  Among  other  strategic
initiatives, the Company has:

         Strengthened Management/Governorship: Since 1993, the Company has hired
         executives  with extensive  banking and  regulatory  experience for the
         Company's  three  principal  positions,  specifically,  Chief Executive
         Officer  ("CEO"),  Chief  Financial  Officer  ("CFO") and Chief Lending
         Officer ("CLO"). Moreover, the Company has implemented changes to other
         senior and  mid-level  positions,  as well as Federal  Trust's Board of
         Directors so as to increase the  Company's  effectiveness.  This senior
         management  team  consisting of James V.  Suskiewich  (CEO),  Aubrey H.
         Wright  (CFO)  and  Louis  E.  Laubsher   (CLO),   whose   professional
         backgrounds  are detailed  under  MANAGEMENT - Directors  and Executive
         Officer,  have been  directing the Bank's  efforts  since  mid-1993 and
         directing the Company's operations since mid-1996.

         Improved Asset Quality: In connection with the corporate  restructuring
         effort, the Company hired a CLO with extensive problem asset resolution
         expertise to concentrate in identifying and analyzing nonperforming and
         potential  problem  assets and  developing and executing an appropriate
         course of action to rehabilitate or dispose of such assets.  As part of
         the  asset  quality  improvement   program,  the  management  team  has
         established a Special Assets  Department,  which is responsible for the
         disposition/liquidation  of  the  non-performing  assets,  as  well  as
         implementing an aggressive  collection  policy and real estate program.
         As a  result,  the level of  non-performing  assets  decreased  to $5.2
         million as of March 31,  1997,  from $9.3  million as of  December  31,
         1994.

         Augmented  Credit  Administration/Loan  Loss  Reserves:  In addition to
         focusing on  pre-existing  credit  problems,  the Company has  invested
         significant resources to ensure future asset quality and core income by
         significantly  enhancing the Company's credit policies,  procedures and
         allowance for loan losses.  With regard to credit  administration,  the
         

                                        5

<PAGE>



         Company has  developed  systematic  changes that have improved the loan
         origination and management process. The Company has also established an
         officer's loan committee to enhance credit structuring and quality.  As
         such the Company's ratio of allowance for loan losses to  nonperforming
         loans  increased  to 73.5%  as of  March  31,  1997,  from  31.0% as of
         December 31, 1994.

         Implemented  Expense Reduction  Measures:  During the past three years,
         the management team initiated a series of measures to resolve corporate
         inefficiencies  associated with above market occupancy  expenses,  high
         levels of nonperforming assets and personnel overcapacity. This process
         included an analysis  of nearly  every major  aspect of the Company and
         its organization which resulted in (1) major staff consolidations;  (2)
         organizational  overhaul including the divestiture and/or dissolving of
         five subsidiaries; (3) renegotiation of major vender contracts; and (4)
         renegotiation  of the  Company's  main  office  lease and the sale of a
         branch office facility located near the main office. For the year ended
         December 31, 1995, to December 31, 1996,  operating and other  expenses
         declined by $2,270,597 or 39.21% (excluding the extraordinary  one-time
         SAIF assessment).

New Business Strategy

         General.  Federal  Trust's  management  team and new Board of Directors
recognized several major factors impacting the Company's historical  performance
and future prospects, specifically: (1) in recent years, the Company had drifted
in terms of market position,  liquidity coverage and corporate  reputation;  (2)
Federal Trust's  wholesale  strategy and real estate  development and management
activities did little to advance the Company's  franchise value; (3) the Company
had incurred  substantive  "  opportunity  costs" with regard to  garnering  new
relationships and expanding existing  relationships in recent years, as a result
of its wholesale strategy and adverse publicity relating to the Company's losses
and   regulatory   orders;   and  (4)  the  solid   economic   and   demographic
characteristics  of the Company's  primary  market,  the greater  Orlando market
area,  combined with the  substantial  consolidation  of the financial  services
arena within the primary market,  has created  significant  opportunities  for a
community  bank within the market.  As such, a top to bottom  strategic  plan is
being  developed with a new mission,  strategic  direction and long-term  goals.
Three components of the plan are outlined below. See "RISK FACTORS".

         Community  Bank  Orientation:  The Company has  refocused  its business
         strategy  to operate as a  community-oriented  bank.  A core retail and
         commercial  customer  base is  being  developed  by  providing  quality
         service  and bank  products  that  meet the needs of  customers  in the
         Company's market area. As a part of this strategy,  the management team
         endeavors  to enhance the  Company's  product  development,  strengthen
         asset/liability  management,  maintain  high  asset  quality,  and as a
         result,  significantly  improve core  earnings.  The  specific  changes
         within the asset and liability mix are as follows:

         Lending Activities - Beginning in July 1993, the Company  significantly
         curtailed its commercial  real estate loans and  discontinued  loans on
         larger land  acquisition and development  projects and other commercial
         construction loans. During this period, the Company began offering more
         community bank loan products by emphasizing  investments in residential
         mortgages,  mortgage-backed  securities and other securities  issued by
         the United  States  Government,  or  agencies  thereof,  as well as the
         origination of real estate based Small Business  Administration ("SBA")
         loans in the Company's primary market area.

                                        6

<PAGE>




         Funding  Activities  - The  management  team has also made a  concerted
         effort to change the Company's liability mix since 1993. The management
         team believes that the material  shift to a more  retail-based  deposit
         and borrowing  structuring from the wholesale funding strategy will not
         only  mitigate  the  Company's  interst  rate  risk,  it will also help
         position the Company as the local  community  bank  alternative.  As of
         June  30,  1994,  wholesale  deposits  (i.e.  certificates  of  deposit
         obtained through the CD network)  represented  57.3% of total deposits.
         By March 31, 1997,  wholesale  deposits  represented only 2.9% of total
         deposits.

         Market  Penetration  Plans: In addition to  diversifying  the Company's
         products  and services to better serve the  community,  the  management
         team plans to utilize  part of the net  proceeds  from the  Offering to
         expand the Company's local  presence.  The management team is currently
         exploring cost effective market  penetration  opportunities such as the
         acquisition  of or  starting  of a new  branch  facility  in one of the
         outlying communities in the greater Orlando market area. The ability to
         branch will be subject to approval by the OTS, which considers  factors
         such  as  earnings,   capital,  management  and  Community  Reinvestmnt
         Activities prior to approving branch applications.

         Capital  Infusion  Through  Common  Stock  Offer:  The most  recent OTS
         examination of the Company included a review and evaluation of capital,
         asset quality,  management,  earnings and  asset/liability  management.
         Based on this examination, the OTS concluded that the overall condition
         of the  Company  and the Bank  improved  and that  the Bank  meets  the
         regulatory definition of "well-capitalized".  Notwithstanding,  Federal
         Trust  and the Bank  are  required  to  establish  a plan  for  raising
         additional  capital.  Federal Trust is developing a plan which is being
         implemented  through this  Offering.  Federal  Trust  believes that the
         capital infusion represents one of the principal  components of the new
         business  plan, as the new capital  should:  (1) remove the  regulatory
         enforced  growth  restraints  and provide for future  growth  potential
         which  should  provide  substantive  economies of scale and creation of
         synergies; (2) enable the Company to pursue new community bank business
         opportunities;  (3)  strengthen  the  Company's  margins  with  the new
         activities;  (4) return the Company to  profitability;  and (5) empower
         the Company to reach its full  valuation  by  pursuing a business  plan
         that is focused on maximization of shareholder and franchise value.

                                  Risk Factors

         The Company has experienced  financial and operating problems in recent
periods and for these and other reasons a purchase of the Common Stock  involves
certain investment risks.  Holders of Subscription  Rights and other prospective
investors should  carefully  consider the matters set forth under "RISK FACTORS"
beginning on page 15 herein.





                                        7

<PAGE>



The Offering

Shares Offered Hereby                   Federal  Trust is offering up  2,701,619
                                        shares  of  Common   Stock  (the  "Total
                                        Maximum") subject to increase in certain
                                        circumstances. See "THE OFFERING".

Subscription Price                      The  $2.00  per  share  of  Subscription
                                        Price  was  established  by the Board of
                                        Directors   of   Federal   Trust   after
                                        considering  a  number  of  factors  and
                                        consultation    with    its    financial
                                        advisors.     See    "THE     OFFERING--
                                        Determination of Subscription  Price and
                                        Fairness Opinion."

The Rights  Offering                    Holders of shares of Common Stock at the
                                        close of  business  on the  Record  Date
                                        ("Shareholders"), are being provided, on
                                        a   priority   basis,   non-transferable
                                        subscription  rights to  purchase at the
                                        Subscription  Price  one  (1)  share  of
                                        Common  Stock  for each  whole  share of
                                        Common  Stock  owned on the Record  Date
                                        (the "Subscription Right"). Shareholders
                                        are  entitled to  subscribe  for all, or
                                        any  portion  of,  the  shares of Common
                                        Stock  underlying   their   Subscription
                                        Rights, provided the aggregate number of
                                        shares   owned   by   any    Shareholder
                                        (individually,    or    together    with
                                        associates or persons  acting in concert
                                        with such person) at the  conclusion  of
                                        the Offering, does not exceed 9.99%. See
                                        "THE        OFFERING--The         Rights
                                        Offering--Subscription Rights."

Community Offering and
Syndicated Community
Offering                                Immediately    following    the   Rights
                                        Offering,   Federal   Trust  will  offer
                                        shares of Common Stock to members of the
                                        general  public  to  whom a copy of this
                                        Prospectus  is  delivered.  In addition,
                                        the Company is offering shares of Common
                                        Stock   in   a   concurrent   Syndicated
                                        Community Offering to be managed by KBW.
                                        The shares of Common  Stock  offered for
                                        sale  in  the  Community   Offering  and
                                        Syndicated    Community   Offering   are
                                        subject to the prior Subscription Rights
                                        of Shareholders in the Rights  Offering,
                                        the  right  of  the  Company  to  reject
                                        orders   received   in   the   Community
                                        Offering   and   Syndicated    Community
                                        Offering,  in whole or in part,  and the
                                        other  limitations  described herein. If
                                        the  number of  shares  of Common  Stock
                                        remaining    after   the   exercise   of
                                        Subscription Rights is not sufficient to
                                        satisfy   all   orders   received   from
                                        participants  in the Community  Offering
                                        and the Syndicated  Community  Offering,
                                        the  remaining  shares will be allocated
                                        pro rata among such persons based on the
                                        
                                        8

<PAGE>



                                        aggregate  number of shares  ordered for
                                        in  the   Community   Offering  and  the
                                        Syndicated  Community Offering,  subject
                                        to the rights of the Company  referenced
                                        above.  There can be no  assurance  that
                                        any  shares  of  Common  Stock  will  be
                                        available  to  satisfy,  in  whole or in
                                        part, an order from a Community Offering
                                        and   Syndicated    Community   Offering
                                        participant.   See  "THE   OFFERING--The
                                        Community    Offering   and   Syndicated
                                        Community Offering."

Financial Advisors, Sales Agent
and Fees to Participating
Broker-Dealers                          Federal  Trust and  Carruthers & Company
                                        ("Carruthers  & Co.") and RP  Financial,
                                        L.C. ("RP  Financial") have entered into
                                        agreements  whereby Carruthers & Co. and
                                        RP  Financial  have  agreed  to serve as
                                        financial  advisors  to the  Company  in
                                        connection   with   the   Offering.   In
                                        addition,  RP Financial  has prepared an
                                        opinion that the Subscription  Price and
                                        the terms of the  Offering are fair from
                                        a financial point of view to the Company
                                        and its current  shareholders.  See "THE
                                        OFFERING--Financial Advisor,"

                                        Federal  Trust has also  entered  into a
                                        Sales Agency  Agreement with KBW and has
                                        agreed to pay certain  fees and expenses
                                        of KBW for its services in the Offering.
                                        In addition, Federal Trust has agreed to
                                        pay    certain    fees    to    selected
                                        broker-dealers  who  participate  in the
                                        Syndicated Community Offering.  See "THE
                                        OFFERING  -   Community   Offering   and
                                        Syndicated Offering."

Expiration Date                         The Rights  Offering will expire at 5:00
                                        p.m.,  Eastern  Time, on August 29, 1997
                                        ("Rights Offering Expiration Date"). The
                                        Community    Offering   and   Syndicated
                                        Community   Offering   will   expire  on
                                        September 30, 1997,  unless  extended at
                                        the discretion of the Board of Directors
                                        of the  Company to a date not later than
                                        November    15,    1997.     See    "THE
                                        OFFERING--"Rights   Offering  Expiration
                                        Date" and "Offering Expiration Date ".

Minimum Offering                        The Offering will not be consummated and
                                        all funds  received  with  orders by the
                                        Company's   Escrow  Agent,   as  defined
                                        below,  will be promptly  returned  with
                                        interest  if  a  minimum  of   1,000,000
                                        shares  of  Common   Stock  (the  "Total
                                        Minimum"),   is  not   sold.   See  "THE
                                        OFFERING -- Minimum Offering."




                                        9

<PAGE>



Shares of Common Stock
Outstanding After the
Offering                                As  of  the  Record  Date,   there  were
                                        2,256,505   shares   of   Common   Stock
                                        outstanding.  Upon successful completion
                                        of the Offering at the Total Minimum and
                                        Total  Maximum  there would be 3,256,505
                                        and  4,958,124  shares of  Common  Stock
                                        outstanding, respectively.

Procedure for Subscribing for
Common Stock in the Rights
Offering and the Community
Offering                                Shareholders   who  desire  to  exercise
                                        their  Subscription  Rights,  as well as
                                        other persons who desire to  participate
                                        in the Community Offering, must properly
                                        complete    the   Order    Form    which
                                        accompanies this  Prospectus.  The Order
                                        Form  must  be   forwarded,   with  full
                                        payment  of the  aggregate  Subscription
                                        Price,  to the Escrow  Agent on or prior
                                        to the Rights  Offering  Expiration Date
                                        in the case of  Shareholders  exercising
                                        Subscription  Rights,  or  the  Offering
                                        Expiration  Date for persons  purchasing
                                        shares in the Community Offering. If the
                                        mail is used to forward Order Forms,  it
                                        is recommended that insured,  registered
                                        mail, return receipt requested, be used.
                                        See "THE  OFFERING--Issuance  of  Common
                                        Stock."

                                        Subscriptions for the Common Stock which
                                        are  accepted  by the Escrow  Agent from
                                        Shareholders   exercising   Subscription
                                        Rights or from persons  participating in
                                        the   Community   Offering  may  not  be
                                        revoked.  See "THE OFFERING -- Procedure
                                        for  Subscribing for Common Stock in the
                                        Offering."

Procedure for Exercising
Rights by Foreign
Stockholders and
Blue Sky Considerations                 Order   Forms  will  not  be  mailed  to
                                        Shareholders whose addresses are outside
                                        the United  States or who have an APO or
                                        FPO  address,  but  will  be held by the
                                        Escrow  Agent  for  their  account.   To
                                        exercise   the    Subscription    Rights
                                        represented  thereby,  such  Shareholder
                                        must  notify the  Escrow  Agent and take
                                        all other  steps  necessary  to exercise
                                        the  Subscription  Rights on or prior to
                                        the Rights Offering Expiration Date. See
                                        "THE  OFFERING--   Foreign  and  Certain
                                        Other Shareholders."


                                       10

<PAGE>



Blue Sky Considerations                 The  securities in this Offering will be
                                        registered  in  the  following   states:
                                        California, Colorado, Delaware, Florida,
                                        Illinois, Indiana, Michigan, New Jersey,
                                        New   York,    North    Dakota,    Ohio,
                                        Pennsylvania   and   Texas.   The  total
                                        maximum  number of shares being  offered
                                        in the  states  of  Illinois,  Texas and
                                        Ohio is 500,000 in each state. The total
                                        maximum  number of shares being  offered
                                        in Indiana is 250,000. The total maximum
                                        number of shares  being  offered  in the
                                        state of Michigan is 50,000.

                                        The securities in this Offering will not
                                        be registered  in the following  states:
                                        Alabama,  Connecticut,  the  District of
                                        Columbia,  Georgia, Hawaii, Idaho, Iowa,
                                        Louisiana,        Maine,       Maryland,
                                        Massachusetts,  Minnesota, Missouri, New
                                        Hampshire,  New Mexico,  Okalhoma, South
                                        Carolina,    Tennessee,   Virginia   and
                                        Washington.   In   these   states,   the
                                        Offering  will  be  limited   solely  to
                                        existing  Shareholders  of Federal Trust
                                        under their Subscription  Right, or will
                                        be offered  pursuant to other  available
                                        exemptions  from  registration  provided
                                        under the Blue Sky Laws of those states.

Persons Holding Shares of
Common Stock, or Wishing
to Exercise Subscription
Rights Through Nominees                 Subscription          Rights         are
                                        non-transferable.  Shareholders  holding
                                        shares of Common Stock through a broker,
                                        dealer,  commercial  bank, trust company
                                        or  other  nominee,  as well as  persons
                                        holding  certificates  of  Common  Stock
                                        personally who would prefer to have such
                                        entities effect transactions relating to
                                        the Subscription Rights on their behalf,
                                        should    contact    the     appropriate
                                        institution or nominee and request it to
                                        effect the  transactions  for them.  See
                                        "THE OFFERING--Procedure for Subscribing
                                        for  Shares  of  Common   Stock  in  the
                                        Offering."

Issuance of Common Stock                Provided that all  conditions  necessary
                                        to    consummate    the   Offering   are
                                        satisfied,  including  the  sale  in the
                                        Offering of the Total Minimum  number of
                                        shares  of  Common  Stock,  certificates
                                        representing   shares  of  Common  Stock
                                        purchased  pursuant to the Offering will
                                        be  delivered to  purchasers  as soon as
                                        practical after the Offering  Expiration
                                        Date  and  after  all   prorations   and
                                        adjustments  contemplated  by the Rights
                                        Offering  and  Community  Offering  have
                                        been  effected.  In  the  event  that  a
                                        Syndicated  Community  Offering is to be
                                        conducted  following the Rights Offering
                                        and the Community Offering, certificates
                                        

                                       11

<PAGE>



                                        for shares of Common Stock  purchased in
                                        the Offering will be distributed as soon
                                        as  practical  following  the closing of
                                        the Syndicated  Community  Offering.  No
                                        fractional  shares will be issued in the
                                        Offering.  See "THE OFFERING  --Issuance
                                        of Common Stock."

Use of Proceeds                         Federal  Trust  intends to contribute at
                                        least  90% of the  net  proceeds  of the
                                        Total Minimum Offering  (estimated to be
                                        approximately  $1,575,000)  to the Bank,
                                        retaining 10% of the net proceeds of the
                                        Offering for general corporate  purposes
                                        and  miscellaneous   operating  expenses
                                        associated   with  the   Exchange   Act.
                                        Thereafter,  Federal  Trust  intends  to
                                        contribute   75%  of  the  net  proceeds
                                        raised  in the  Offering  to  the  Bank,
                                        retaining  25% of the net  proceeds  for
                                        general  corporate  purposes.  The  Bank
                                        will use such  proceeds to increase  its
                                        regulatory  capital and  support  future
                                        growth   of  the   Bank.   See  "USE  OF
                                        PROCEEDS."

Purchase Limitation                     Federal  Trust will not be  required  to
                                        issue shares of Common Stock pursuant to
                                        the  Offering  to any person who, in the
                                        opinion  of  Federal  Trust,   would  be
                                        required to obtain  prior  clearance  or
                                        approval  from  any  federal  regulatory
                                        authority to own or control such shares.
                                        The  minimum  number of shares of Common
                                        Stock any  person  may  purchase  in the
                                        Community  Offering  or  the  Syndicated
                                        Community Offering is 500 shares and the
                                        maximum  amount any person may  purchase
                                        in  the   Community   Offering   or  the
                                        Syndicated  Community  Offering is 5% of
                                        the total  number of shares  sold in the
                                        Offering.  In addition,  no person shall
                                        be allowed to purchase (individually, or
                                        together  with   associates  or  persons
                                        acting  in  concert  with  such  person)
                                        shares  of  Common  Stock in the  Rights
                                        Offering  or the  Community  Offering of
                                        the   Syndicated   Offering  which  when
                                        aggregated  with current  holdings would
                                        exceed  9.99%  of the  total  number  of
                                        shares  outstanding at the conclusion of
                                        the Offering.

Right to Amend or Terminate
the Offering                            Federal  Trust  expressly  reserves  the
                                        right to amend the terms and  conditions
                                        of the  Offering,  whether the terms and
                                        conditions are more or less favorable to
                                        Shareholders and other participants.  In
                                        the event of any material  change to the
                                        terms of the Offering,  such as a change
                                        in the Total Minimum,  the  Subscription
                                        Price or an  extension  beyond  November
                                        15, 1997, which changes would affect the
                                        investment   decision  of   subscribers,
                                        Federal Trust will file a post-effective
                                        amendment to its Registration Statement,
                                       

                                       12

<PAGE>



                                        of which this  Prospectus is a part, and
                                        resolicit    subscribers    through    a
                                        Supplemental  Prospectus  to the  extent
                                        required by the  Securities and Exchange
                                        Commission ("SEC").

Escrow Agent                            Independent  Bankers  Bank  of  Florida,
                                        Orlando, Florida (the "Escrow Agent").

Intentions of Executive
Officers and Directors                  The executive  officers and directors of
                                        the Company intend to purchase shares of
                                        Common  Stock  in  the   Offering.   See
                                        "MANAGEMENT - Beneficial Ownership "

Federal Income Tax
Consequences                            Receipt  of the  Subscription  Rights by
                                        Shareholders  of Federal Trust  pursuant
                                        to the Rights Offering should be treated
                                        as  a   nontaxable   distribution   with
                                        respect  to the Common  Stock.  See "THE
                                        OFFERING -- Certain  Federal  Income Tax
                                        Consider- ations."

Nasdaq SmallCap Market
Symbol for the Common
Stock                                   "___________"

Information on the Offering             If you  have  questions  concerning  the
                                        Offering, contact the Stock Sales Center
                                        at  (614)  766-8400  (Dublin,  Ohio)  or
                                        (212) --- ----     (New York, New York).


                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The following table presents selected consolidated  financial and other
data for the Company as of or for the  three-month  periods ended March 31, 1997
and 1996,  and as of or for each of the five  years  ended  December  31,  1992,
through  December  31,  1996.  The data for each of the  years in the  five-year
period  ended  December 31, 1996,  is derived  from the  consolidated  financial
statements of the Company.  The data for the three month periods ended March 31,
1996 and 1997,  are  unaudited  but, in the opinion of  management,  reflect all
adjustments, consisting of normal recurring accruals, considered necessary for a
fair presentation.  Operating results for the three months ended March 31, 1997,
are not necessarily  indicative of the results that may be expected for the full
fiscal year ending  December 31, 1997.  This data should be read in  conjunction
with the Consolidated  Financial Statements and notes thereto, and "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
included herein.






                                       13

<PAGE>
<TABLE>
<CAPTION>



                                             As of or for the Three               As of or for the
                                           Months Ended March 31,              Year Ended December 31,
                                           ----------------------    ----------------------------------------------
                                          1997         1996        1996       1995       1994      1993      1992
                                          ----         ----        ----       ----       ----      ----      ----
                                                       (Dollars in thousands, except per share data)
Selected Financial Data:
<S>                                     <C>          <C>         <C>        <C>        <C>       <C>       <C>     
Total assets........................    $139,995     $140,314    $139,582   $140,389   $153,957  $146,888  $139,137
Loans receivable, net...............     113,214      111,789     112,547    112,906    111,183    95,374   122,476
Investment securities...............      15,081       21,145      15,054     15,937     24,301    36,536    -
Real estate owned, net..............       3,612        2,019       1,508      3,293      2,892       565       892
Deposits ...........................     103,726      107,703     106,119    109,203    101,528    78,742    97,434
Advances from the FHLB..............      27,250       22,300      24,800     21,000     39,500    55,300    28,000
Stockholders' equity................       7,327        7,982       7,165      8,060     11,018    10,526     8,796
Selected Operations Data:
Interest income.....................       2,550       2,558        9,937     10,609      9,847     9,506    11,765
Interest expense....................       1,724       1,817        7,038      8,026      5,781     4,824     6,802
Net interest income.................         827         741        2,899      2,583      4,066     4,682     4,963
Provision (recovery) for loan losses          (3)        (18)         280        779        531       590       140
Net interest income (loss) after
     provision for loan losses......         830          759       2,619      1,804      3,535     4,092     4,823
Other income........................         105          189         427        505        483       972     1,462
Gain on sale of branch office.......         -            -           -          -          -         327     -
Real estate owned expenses .........          33           18         251        654        393        34     -
Other expenses......................         725          925       3,985      5,137      3,845     4,182     4,901
Income (loss) before income taxes
     and extraordinary item.........         177            5     (1,190)    (3,482)      (220)     1,175     1,384
Income tax (benefit) expense........          76            2       (214)    (1,232)       (41)       409       485
                                       ---------    ---------   ---------    -------  ---------   -------    --------
Net income (loss)...................   $     101  $        3    $   (977)  $ (2,250)  $   (179)  $    766  $    899
                                       =========  ==========    =========  =========  =========  ========  ========
Per Share Data(1):
Net income(loss)....................       $0.04       $0.00     $ (0.43)   $ (1.00)   $ (0.08)     $0.40     $0.48
Cash dividends......................       -           -             -         -          0.12       0.08      0.05
Book value . . . . . ...............        3.25        3.54        3.18       3.57       4.88       4.66      3.90
Selected Operating Ratios(2):
Return (loss) on average assets.....         .30%        .01%      (0.70)%    (1.50)%    (0.12)%      .56%     0.60%
Return (loss) on average equity.....        6.19         .18      (13.62)    (26.96)     (2.00)      8.02     10.64
Average yield earned on
     interest-earning assets                7.74        7.99        7.41        7.29       6.99     7.32       8.31
Average rate paid on
     interest-bearing liabilities           5.42        5.61        5.42        5.73       4.36     3.97       4.89
Average interest rate spread(3).....        2.32        2.09        1.99        1.56       2.63     3.33       3.42
Net yield on average
     interest-earing assets(3)              2.51        2.23        2.16        1.78       2.89     3.61       3.51
Ratio of average  interest-earning assets to
    average interest-bearing liabilities    1.03        1.02         1.03       1.04       1.06     1.07       1.02
Ratio of average equity to average assets   4.94        4.83         5.13       5.55       6.22     7.06       5.60
Full-service offices at end of period          1           1            1          2          2        2          3
Asset Quality Data(2):
Non-performing assets(4)............       5,234       5,233        2,499      6,619      9,264    3,798      2,952
Non-performing assets as a percent
of total assets (4).................        3.74%       3.73%        1.79%      4.71%      6.02%    2.20%      2.12%
Allowances for loan losses as a
     percentage of loans, net.......        1.05%       1.73%        1.36%      1.83%      1.78%    1.94%      1.06%
Allowance as a percentage of non-
     performing assets..............       22.29%      36.88%       61.34%     31.13%     21.32%   50.14%     43.76%
Allowance for loan losses as a percen-
    tage of non-performing loans....        73.5%       60.2%       154.7%      61.9%      31.0%    57.2%      54.8%
Capital Ratios(2):
Tangible............................        4.90%       5.39%        4.74%      5.33%      5.84%     5.71%      6.9%
Core................................        4.90%       5.39%        4.74%      5.33%      5.84%     5.71%      6.9%
Risk-based..........................       10.27%      11.05%        9.92%     10.55%     11.97%    11.34%     11.5%

                                                                                      (Footnotes on following page)
</TABLE>


                                       14

<PAGE>




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

(1)      The weighted  average number of shares  outstanding for the three month
         period  presented  and the years ended  December  31, 1996 and 1995 was
         2,256,505.  The weighted  average number of shares  outstanding for the
         year ended  December  31, 1994 was  2,210,957.  1,902,042  for the year
         ended  December 31, 1993 and 1,884,587 for the year ended  December 31,
         1992. Per share data has been adjusted to reflect three stock dividends
         in December 1994, 1993 and 1992.

(2)      Asset Quality Data and Capital  Ratios are end of period  ratios.  With
         the exception of end of period ratios,  Selected  Operating  Ratios are
         based on average monthly balances during the indicated  periods and are
         annualized where appropriate.

(3)      Interest rate spread  represents  the  difference  between the weighted
         average yield on interest-earning  assets and the weighted average cost
         of interest-bearing  liabilities, and net yield represents net interest
         income as a percent of average interest-earning assets.

(4)      Non-performing  assets consist of non-performing  loans,  troubled debt
         restructurings  and REO.  Non-performing  loans  consist of  nonaccrual
         loans and accruing loans 90 days or more overdue, while REO consists of
         real estate  acquired  through  foreclosure,  real  estate  acquired by
         acceptance  of  a   deed-in-lieu   of  foreclosure   and   in-substance
         foreclosures.


                                  RISK FACTORS

         The  purchase  of  Common  Stock  in  the  Offering   involves  certain
significant  risks.  In determining  whether or not to make an investment in the
Common Stock,  Shareholders and prospective  investors should carefully consider
the matters set forth below, as well as the other information  contained in this
Prospectus.

Operating Losses in  Recent Years

         The Company  has  experienced  significant  financial  and  operational
problems in recent  years.  The Company  reported net income of $100,900 for the
three  months  ended March 31,  1997,  as  compared  to net losses of  $977,000,
$2,250,000,  and $179,000  during the years ended  December 31, 1996,  1995, and
1994,   respectively.   The  losses  were   primarily  due  to  high  levels  of
non-performing  assets, as reflected in the substantial  provisions for loan and
REO  losses,   net   charge-offs   and  collection  and  carrying   expenses  of
non-performing  assets  during the periods.  See  "Management's  Discussion  and
Analysis of  Financial  Condition  and  Results of  Operations."  The  Company's
stockholders'  equity  decreased  to $7.2  million  or 5.13% of total  assets at
December 31,  1996,  from $8.1 million or 5.74 % of total assets at December 31,
1995.  Book value per share of Common Stock  declined from $3.60 at December 31,
1995, to $3.20 at December 31, 1996. As of March 31, 1997,  stockholders' equity
and book  value  per  share  amounted  to $7.3  million  and  $3.25  per  share,
respectively.



                                       15

<PAGE>



Non-Performing Assets

         The Company's  non-performing  assets amounted to $5.2 million or 3.53%
of total assets at March 31, 1997, as compared to $2.5 million or 1.79% of total
assets at December 31, 1996,  $6.62 million or 4.72% of total assets at December
31, 1995,  and $9.26 million or 6.02% of total assets at December 31, 1994.  The
high levels of non-performing  assets have had and will continue to have adverse
effects on the Company's  operations,  including  decreased  accrual of interest
income,  increased  provisions for loan losses, and increased operating expenses
as a result of the  allocation  of resources to the  collection  and work-out of
non-performing  assets.  On March 31, 1997, the Company reached agreement with a
borrower to accept a deed-in-lieu of foreclosure, which resulted in the property
being transferred to real estate owned at its net book value of $2,350,000.  The
property consists of 44 unsold  condominium units, of which 41 were being rented
at March 31, 1997. The Company is in the process of evaluating the units,  which
are part of a 60 unit condominium  complex in northeast Florida,  and will begin
marketing the units in the second quarter of 1997.  Until such time as the units
are sold, the Company  expects to continue to rent the majority of the units, in
order to generate  income from the  property,  with two or three held vacant for
sale at a given time.

         The  senior   management  team  has  been  successful  in  working  out
non-performing  assets.  There can be no assurance,  however,  that such success
will  continue.   The  absence  of  continued   progress  in  the  reduction  of
non-performing  assets or changes in economic  condition,  or an increase in the
level of non-performing assets in the future will adversely affect earnings, the
returns on average assets and equity of the Company.

         Management  remains  committed to the  identification,  collection  and
work-out of  non-performing  assets.  The real estate markets in Florida,  along
with the local and  national  economy,  will  have a  significant  impact on the
Company's overall success in continuing to reduce its non-performing assets.

Regulatory Enforcement Actions

         The  Company  is  subject  to  extensive  regulation,  supervision  and
examination by the OTS, the primary  federal  regulator,  and by the FDIC,  with
regard to the insurance of the Bank's  deposit  accounts.  Such  regulation  and
supervision establish 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  Savings  Associations
Insurance Fund ("SAIF"), administered by the FDIC, and depositors.

         On October  3, 1994,  Federal  Trust and the Bank each  entered  into a
voluntary Cease and Desist Order  (collectively  the "Orders") with the OTS. The
decision by  management  and the Board of Directors  of both  companies to enter
into the Orders was reached after  several  months of  discussions  with the OTS
following the 1994 safety and soundness  examinations.  Although  management and
the  Board  of  Directors  of the  Federal  Trust  and the  Bank  believed  that
significant action had been taken to correct  operational  deficiencies cited in
the  Bank's  1992  safety  and  soundness   examination  (which  resulted  in  a
Supervisory  Agreement between the Bank and the OTS) and the deficiencies  cited
in the 1994 examinations, it was determined that it was in the best interest

                                       16

<PAGE>



of Federal  Trust and the Bank to agree to the Orders due to the increase in the
Bank's  classified  assets and the  resulting  increase  to the Bank's loan loss
reserves.  See  "BUSINESS-Supervision."  Failure to comply with the terms of the
Orders  could result in further  sanctions  against  Federal  Trust or the Bank,
including  but not limited to the  assessment of civil money  penalties.  In the
1996 safety and soundness  examinations  of the Federal Trust and the Bank,  OTS
found  Federal  Trust and the Bank to be in  compliance  with  their  respective
Orders.  In light of the improvement of the Bank's  operations,  the OTS reduced
the number of provisions in the Bank's Order from 27 to 23.

         As a result of certain regulatory restrictions,  the Bank is subject to
a limited growth  restriction  whereby the Bank cannot increase its assets in an
amount  that would  exceed net  interest  credited  on deposit  liabilities  (or
earnings credited on share accounts) during a calendar quarter. Until the growth
restrictions are lifted the Bank cannot implement its growth strategy.

          Management  has been  advised,  however,  that  the OTS will  consider
lifting the Bank's Order and growth  restrictions  when the ratio of  classified
assets to capital is reduced  below 100%.  At March 31, 1997 the Bank's ratio of
classified assets to capital was 123%. At March 31, 1997, based upon the capital
that the Bank would receive if the Total Minimum  Offering is sold, the ratio of
classified assets to capital would be below 100%. No assurances, however, can be
given that the OTS will in fact take  action on the  Bank's  Order or the growth
restrictions. See "BUSINESS Supervision".

Adequacy of Allowance for Loan Losses

         In originating  loans,  there is a substantial  likelihood  that credit
losses will occur.  This risk of loss varies with,  among other things,  general
economic conditions,  the type of loan being made, the creditworthiness and debt
servicing capacity of the borrower over the term of the loan and, in the case of
a collateralized  loan, the value and  marketability of the collateral  securing
the loan.  Management  maintains  an  allowance  for loan losses based on, among
other things, historical loan loss experience,  known inherent risks in the loan
portfolio,  adverse  situations that may affect the borrower's ability to repay,
the estimated  value of any  underlying  collateral and an evaluation of current
economic  conditions.  Provisions  for loan losses are charged to  operations to
bring the total allowance to a level  considered by management to be adequate to
provide  for  estimated  losses.  Additional  provision  for loan  losses may be
required should economic or other conditions change substantially in the future.

         As of March 31, 1997, the Company's allowance for loan losses was $1.19
million,  which  represented  1.05% of net loans as compared to $1.53 million or
1.36% of net loans as of December 31, 1996.  Although  management  believes that
the Bank's  allowance for loan losses was adequate at December 31, 1996,  and at
March 31, 1997, and further believes that it uses the best information available
to  recognize  losses  on  loans  and to  determine  the fair  value of REO,  no
assurance  can be given that future  significant  additions to the allowance for
loan  losses  or  further  reductions  in the  net  carrying  values  may not be
necessary,   especially  if  economic   conditions   or  other  factors   differ
substantially  from the assumptions  used in making the initial  determinations.
The  provision for loan losses in the future will depend on, among other things,
the level of non-performing  loans and market and economic  conditions.  The OTS
and the FDIC, as an integral  part of their  examination  process,  periodically
review the Company's allowances for possible loan losses and the net carrying

                                       17

<PAGE>



values of REO. Such  agencies may require the Company to recognize  additions to
the  allowances or reductions  in net carrying  values based on their  judgments
about information available to them at the time of examination.

Federal Home Loan Bank Bonds

         The Company's  investment in  obligations of U.S.  government  agencies
consists of dual indexed bonds issued by the Federal Home Loan Bank ("FHLB"). At
March 31,  1997,  the FHLB  bonds had a market  value of  $14,868,078  and gross
unrealized  pre-tax  losses of  $1,231,922.  The FHLB  bonds have a par value of
$16,100,000 and pay interest based on the difference between two indices. All of
the FHLB bonds at March 31, 1997, 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%.  The Company  purchased the FHLB
bonds to  partially  offset  its risk  related  to its  portfolio  of ARM loans.
Consequently,  the FHLB bonds subject the Company to a certain  degree of market
risk as the  indices  change  with  prevailing  market  rates.  See  "Business -
Investment Activities".

Dependence on Local Economy

         The success of the Company is dependent,  to a certain extent, upon the
general  economic  conditions in the  geographic  markets served by the Company.
Although  the Company  expects  that  economic  conditions  will  continue to be
favorable  in these  markets,  no  assurance  can be given that  these  economic
conditions  will  continue.  Adverse  changes  in  economic  conditions  in  the
geographic  markets that the Company  serves would likely  impair the  Company's
ability to collect on loans and could  otherwise have a material  adverse effect
on the results of operations and financial condition of the Company. Examples of
potentially  unfavorable  changes in economic  conditions which could affect the
Company's  market areas  include  military base  shutdowns  and adverse  weather
conditions resulting from natural causes, such as a hurricane.

Competition

         Competition in the banking and financial  services industry is intense.
In its primary market area, the Company  competes with commercial  banks,  other
savings  banks  and  savings  and  loan  associations,  credit  unions,  finance
companies,  mutual funds,  insurance  companies,  and  brokerage and  investment
banking firms operating  locally and elsewhere.  Many of these  competitors have
substantially  greater  resources  and  lending  limits than the Company and may
offer  certain  services  that the  Company  does  not or  cannot  provide.  The
profitability  of the  Company  depends  upon its  continued  ability to compete
successfully in its market areas. See "BUSINESS - Competition."

Vulnerability to Changes in Interest Rates

         The Company's net interest income,  which is the difference between the
interest income  received on its  interest-earning  assets,  including loans and
investment securities,  and the interest expense incurred in connection with its
interest-bearing   liabilities,   including  deposits  and  borrowings,  can  be
significantly affected by changes in market interest rates. The Company actively
monitors  its assets and  liabilities  in an effort to  minimize  the effects of


                                       18

<PAGE>



changes in interest  rates,  primarily  by altering  the mix and maturity of the
Company's  loans,  investments  and funding  sources.  Rates of interest paid on
deposits are priced to be sufficiently competitive in its primary market area in
order to meet its  asset/liability  management  objectives and  requirements for
funds, but are typically not the highest rates available.

The  Company's  net  interest  income  is also  affected  by its  interest  rate
sensitivity "gap," which is defined as the difference  between  interest-earning
assets and  interest-bearing  liabilities  maturing or repricing  within a given
time  period.  A gap is  considered  positive  when the amount of interest  rate
sensitive  assets exceeds the amount of interest rate sensitive  liabilities.  A
gap  is  considered   negative  when  the  amount  of  interest  rate  sensitive
liabilities exceeds interest rate sensitive assets. During a prolonged period of
falling interest rates, a positive gap would reduce net interest income, while a
negative gap would tend to result in an increase in net interest income.  During
a period of rising  interest  rates,  a positive  gap would tend to result in an
increase in net  interest  income  while a negative gap would tend to affect net
interest  income  adversely.  The Company has  historically  been  dependent  on
short-term   certificates  of  deposits  (i.e,  certificates  of  deposits  with
maturities of one year of less) which are more interest  rate  sensitive.  As of
March 31,  1997,  the amount of the  Company's  cumulative  gap with  respect to
assets maturing or repricing within one year was a negative $19.1 million,  or a
negative  13.7% of total  assets.  Based upon its current  cumulative  gap,  the
Company's  results of  operation  would be  adversely  affected  by a  prolonged
increase  in  interest  rates.  See  "MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS--Asset and Liability Management."

Dividends

         Federal Trust suspended dividend payments on the Common Stock after the
fourth  quarter of 1994.  Due to its financial  condition and recent  results of
operations and regulatory  restrictions  on the payment of dividends  imposed on
the Bank,  which is  Federal  Trust's  primary  source of funds,  management  of
Federal Trust does not anticipate  dividend  payments on the Common Stock in the
foreseeable  future.  No assurances can be given as to when or if the payment of
dividends will be resumed or the amount of such  dividends.  For a discussion of
the  requirements  and  limitations  relating to Federal  Trust's ability to pay
dividends to  stockholders  and the ability of the Bank to pay  dividends to the
Company, see "MARKET FOR COMMON STOCK AND DIVIDENDS" .

Dilution

         Because the Subscription Price is less than the per share book value of
the Common Stock,  Shareholders  will incur  dilution in the book value of their
Common  Stock upon  completion  of the  Offering,  regardless  of  whether  they
exercise  their  Subscription  Rights.  In  addition,  Shareholders  who  do not
exercise their  Subscription  Rights will suffer dilution in their percentage of
voting  interest in Federal Trust as a result of the voting  rights  acquired by
other  investors  in the  Offering;  however,  voting  rights per share will not
change, as all holders of Common Stock will continue to have one vote per share.
As of the Record Date, there were 2,256,505 shares of Common Stock  outstanding.
Even if some current  Shareholders  exercise their Subscription  Rights in full,
they may not be able to maintain their percentage voting interest since Federeal
Trust  intends to issue up to 2,701,619  shares of Common Stock in the Offering.


                                       19

<PAGE>



For a tabular  presentation  of the actual book value of a share of Common Stock
at March 31, 1997,  and the  estimated pro forma book value of a share of Common
Stock based on certain assumptions, see "CAPITALIZATION."

Impact on Earnings per Share

         The  issuance of the  2,701,619  shares  offered  hereby may  adversely
affect the  Company's  earnings per share until such time as the net proceeds of
the  Offering  are fully  utilized to generate  additional  assets and  deposits
through both internal and external means. See "USE OF PROCEEDS".

Major Shareholder

         James T.  Bell,  the  former  director,  Chief  Executive  Officer  and
President  of  Federal  Trust,   together  with  his  wife  and  children,   own
approximately 23.9% of the issued and outstanding Common Stock of Federal Trust.
Mr.  Bell  has  not  stated  his  intentions   with  regard  to  exercising  his
Subscription  Rights.  If he or his family does not exercise their  Subscription
Rights,  their  beneficial  ownership  would be  reduced  to 16.6% if the  Total
Minimum shares are sold and 10.8% if the Total Maximum shares are sold. If he or
his family does exercise their Subscription  Rights,  their combined  beneficial
ownership  would be 33.1% if the Total Minimum  shares are sold and 21.6% if the
Total Maximm shares are sold. Mr. Bell has,  however,  indicated that he intends
to sell a portion  of or all of his  shares of  Common  Stock  over the next few
months. Federal Trust has no knowledge as to whether Mr. Bell or his family will
in fact sell their  stock.  The sale of these shares  during the Offering  could
have a negative effect on the ability of Federal Trust to sell the Total Minimum
shares.

Right to Terminate the Offering

         Federal Trust expressly reserves the right, in its sole discretion,  at
any time prior to  delivery of the shares of Common  Stock  offered  hereby,  to
terminate the Offering by giving notice  thereof to the Escrow Agent and KBW and
making a public announcement thereof. If the Offering is so terminated or if the
Total Minimum Offering is not reached,  all funds received from Shareholders and
other participants will be promptly refunded, with interest.

Anti-takeover Provisions

         Certain  provisions  of the  Articles  of  Incorporation  and Bylaws of
Federal  Trust  could have the effect of  discouraging  non-negotiated  takeover
attempts which certain  stockholders might deem to be in their best interest and
making it more  difficult  for  stockholders  to remove  members of its Board of
Directors and management.  These provisions include  restrictions on the removal
of directors (with or without cause) by shareholders,  no cumulative voting, and
restrictions on calling a special meeting of shareholders.  In addition, various
federal  laws and  regulations  could  affect the  ability of a person,  firm or
entity to acquire the Company or shares of its Common Stock. See "DESCRIPTION OF
CERTAIN PROVISIONS IN THE ARTICLES AND BYLAWS OF FEDERAL TRUST".



                                       20

<PAGE>



Limited Trading Market

         Federal  Trust's  Common  Stock is  currently  not  listed on any stock
exchange. Prior to the Offering, there has been no active trading market for the
Common  Stock.  Federal Trust has applied to have the Common Stock listed on the
Nasdaq SmallCap Market, under the symbol"__________".  No assurance can be given
that the requirements for such quotation can be satisfied. In the event a Nasdaq
listing is not received,  Federal Trust  anticipates  (based on discussions with
KBW) that it will be able to secure at least two broker-dealers to match buy and
sell orders for the Common  Stock.  However,  a public  market  having depth and
liquidity  depends on the presence in the marketplace of a sufficient  number of
buyers and sellers at any given time.  There can be no  assurance  that a liquid
market for the Common  Stock will  develop.  If an active  trading  market  does
develop,  there can be no assurance  that such a trading  market will  continue.
Additionally,  since the prices of securities generally fluctuate,  there can be
no assurance  that  purchasers  in this Offering will be able to sell the Common
Stock  at or  above  the  Subscription  Price.  Investors  should  consider  the
potential  illiquid and  long-term  nature of an investment in the Common Stock.
See "MARKET FOR COMMON STOCK".

Shares Eligible for Future Sale

         Sales of Common  Stock in the public  market  following  this  Offering
could  adversely  affect the market price of the Common  Stock.  Following  this
Offering,  approximately  2,239,928  shares  of  Common  Stock  held by  current
shareholders,  as well as all of the shares  sold in this  Offering  (except for
shares  purchased by officers and directors of the Company) will be eligible for
immediate  sale without  restriction in the public  market.  Federal Trust,  its
executive officers and directors, and certain officers of the Bank owning 45,287
shares of Common Stock in the  aggregate  have agreed that,  for a period of 180
days  following The  Offering,  they will not offer,  sell,  grant any option to
purchase  or  otherwise  dispose of any  shares of Common  Stock held by them or
securities  held by them that are  exchangeable  for such  stock,  now or in the
future,  without the prior written  consent of KBW. Such shares also are subject
to the volume and other limitations of Rule 144 adopted under the Securities Act
of 1933 ("Securities Act"). See "SHARES ELIGIBLE FOR FUTURE SALE."

Potential Operational Restrictions Associated with Regulatory Oversight

         The  Company  is  subject  to  extensive   government   regulation  and
oversight.  Such  regulation and  supervision  govern the activities in which an
institution can engage and is designed  primarily to protect the federal deposit
insurance fund and depositors.  Regulatory authorities have extensive discretion
in connection with their supervisory and enforcement  activities,  including the
imposition   of   restrictions   on  the  operation  of  an   institution,   the
classification  of  assets  by the  institution  and  the  determination  of the
adequacy of an  institution's  allowance for loan losses.  Such regulation often
has a  material  impact  on  the  Bank's  financial  condition  and  results  of
operations. See "Regulatory Enforcement Action," and "BUSINESS - Supervision".

         During 1996,  pursuant to the Deposit Insurance Funds Act of 1996 ("DIF
Act"),  the  Bank  paid  a  one-time  assessment  of  $716,498  to the  FDIC  to
recapitalize  the SAIF. See  "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL


                                       21

<PAGE>



CONDITION AND RESULTS OF  OPERATIONS -- Comparison of Operating  Results for the
Years  Ended  December  31,  1996 and 1995." The U.S.  Congress  is  expected to
consider  legislation  that may  eliminate  the  thrift  industry  as a separate
industry.  The DIF Act  provides  that the SAIF will be  merged  with the BIF on
January 1, 1999 but only if there are no thrift  institutions in existence.  The
DIF Act requires the Treasury  Department to study the  development  of a common
charter  for  banks  and  thrifts  and to  submit a report  of its  findings  to
Congress.  The Company cannot predict what the attributes of such common charter
would be or whether any  legislation  will result from this study. If developed,
the  common  charter  may not offer all the  advantages  that a federal  savings
association now enjoys (e.g.  unrestricted  nationwide branching).  Furthermore,
holding companies for institutions with the common charter may not have the same
advantages as a unitary  savings and loan holding  company now possesses  (e.g.,
the absence of non-banking activities restrictions). If Congress fails to create
a  common  charter,  or does  not act  otherwise  to end the  thrift  industry's
separate  existence,  the merger of the SAIF and BIF contemplated by the DIF Act
would not likely occur.  Although the SAIF currently meets its statutory reserve
ratios,  there can be no assurance that it will continue to do so. The financial
burden of any future  recapitalization would likely fall on a smaller assessment
base,  potentially increasing the burden on individual  institutions,  including
the Bank.

                                 USE OF PROCEEDS

         Federal Trust intends to contribute at least 90% of the net proceeds of
the Total Minimum  Offering  (estimated to be  approximately  $1,575,000) to the
Bank  retaining  10% of the net proceeds of the  Offering for general  corporate
purposes and  miscellaneous  operating  expenses  associated with operating as a
public  company.  Thereafter  Federal Trust intends to contribute 75% of the net
proceeds  raised in the Offering to the Bank,  retaining 25% of the net proceeds
for general corporate purposes.  The Bank will use such proceeds to increase its
regulatory capital and support future growth of the Bank, including  development
of additional branches in the outlying communities in the greater Orlando area.

         The net proceeds to be raised in the Offering  depends on the number of
shares of Common  Stock sold in the  Offering,  the  portion of shares of Common
Stock sold in the Rights  Offering,  the Community  Offering and the  Syndicated
Community  Offering  and the  amount  of the  actual  expenses  incurred  in the
Offering, which may differ from the estimates thereof.

         The following table shows estimated net proceeds based upon the sale of
the Total Minimum of 1,000,000  shares of Common Stock and the sale of the Total
Maximum of 2,701,619 shares of Common Stock in the Offering.  In determining net
proceeds, the estimated expenses of the Offering have been subtracted from gross
proceeds. In estimating the expenses of the Offering,  the following assumptions
have  been  utilized:  (i) 15% of the  shares of  Common  Stock  will be sold to
Shareholders in the Rights  Offering,  of which 5% of the shares will be sold to
directors,  officers  and  employees of the Company for which KBW will receive a
commission of 2% of the aggregate  Subscription Price of such shares,  excluding
the shares sold to directors,  officers and employees; (ii) the remaining 85% of
shares of Common  Stock will be sold in the  Community  Offering  or  Syndicated
Community  Offering  for  which  KBW  will  receive  a  commission  of 7% of the
aggregate  Subscription  Price of such  shares,  excluding  the  shares  sold to
directors,  officers and  employees of Federal  Trust;  and (iii) the  estimated
expenses of the Offering, including the fees paid to KBW described above.

                                       22

<PAGE>
<TABLE>
<CAPTION>



                                                     Issuance of the          Issuance of the
                                                     Total Minimum            Total Maximum
                                                     of 1,000,000 shares      of 2,701,619 shares
                                                     -------------------      -------------------

<S>                                                  <C>                      <C>       
         Gross Proceeds                              $2,000,000               $5,403,238
         Less, Offering expenses (estimated)            250,000                  500,000
                                                     ------------             ------------
         Total net proceeds                          $1,750,000               $4,903,238
                                                     ==========               ==========

         Amount to be contributed to Bank            $1,575,000               $3,752,428
                                                     ==========               ==========

         Amount to be retained by Federal Trust      $  175,000               $1,150,810
                                                     ==========               ==========
</TABLE>

                                 CAPITALIZATION

The following table sets forth the consolidated capitalization of the Company as
of March 31, 1997,  and as adjusted to give effect to the sale by Federal  Trust
of  1,000,000  shares of Common Stock (Total  Minimum) and  2,701,619  shares of
Common Stock (Total Maximum), offered at a price of $2.00 per share, net of fees
and  commissions  payable to KBW and other  broker-dealers,  and other estimated
Offering expenses, based on the assumptions set forth in "USE OF PROCEEDS".

<TABLE>
<CAPTION>

                                                                                                        As Adjusted     As Adjusted
                                                                                                          For Tota        For Total
                                                                                          Actual          Minimum         Maximum
                                                                                          ------          -------         -------
                                                                                                   (Dollars in thousands)
<S>                                                                                        <C>            <C>            <C>      
Deposits                                                                                   $ 103,726      $ 103,726      $ 103,726
Advances from Federal Home Loan Bank                                                          27,250         27,250         27,250

                                                                                           ---------      ---------      ---------
         Total deposits and borrowed funds                                                 $ 130,976      $ 130,976      $ 130,976
                                                                                           =========      =========      =========
Stockholders' equity:
Common Stock $0.01 par value, 5,000,000 shares
   authorized 2,256,505 issued and outstanding
   (3,256,505 shares based on Total Minimum Offering and
    4,958,124 shares based on Total Maximum Offering)(1)                                   $      23      $      33      $      50
Additional paid-in capital                                                                    11,144         12,884         16,104
Retained earnings                                                                             (3,125)        (3,125)        (3,125)
Treasury stock (16,577 shares of Common Stock at
   cost at March 31, 1997)                                                                       (77)           (77)          --
Unrealized loss on investment securities, net                                                   (204)          (204)          (204)
Unrealized loss on investment securities transferred
   from available for sale to hold to maturity, net .                                           (434)          (434)          (434)

 Total stockholders' equity                                                                $   7,327      $   9,077      $  12,391
                                                                                           =========      =========      =========
 Book value, per share  . . . . . . . . . . . . . . .                                      $    3.25      $    2.79      $    2.90
                                                                                           =========      =========      ---------
Subscription price as a percent
of book value, per share                                                                       61.54%         71.68%         80.00%

                                                                                               Actual         Minimum       Maximum
                                                                                               ------         -------       -------
Bank Capital Ratios (2)
    Tangible                                                                                    4.90%          6.07%          8.22%
    Core                                                                                        4.90           6.07           8.22
    Risk-based (March 31, 1997)                                                                10.27          12.55          16.81
                                                                 
- ------------------------------
(Footnotes on following page)

</TABLE>

                                       23

<PAGE>



(1)      4,958,124  shares  outstanding  includes 16,577 shares held as Treasury
         Stock.

(2)      Calculated   in   accordance   with  OTS   regulations.   Assumes  that
         approximately  90% of the net proceeds from the Total Minimum  Offering
         and  75% of the  net  proceeds  from  the  Total  Maximum  Offering  is
         contributed  to the  capital of the Bank and is used to  replace  other
         sources of funds, principally FHLB advances. Under OTS regulations, the
         Bank is  required  to  maintain  Tangible  Capital  equal  to  1.50% of
         adjusted total assets,  Core Capital equal to 3.00% of adjusted  assets
         and Risk-based Capital equal to 8% of risk-weighted assets.

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


                       DETERMINATION OF SUBSCRIPTION PRICE

Subscription Price

         The Subscription  Price of $ 2.00 per share, which is the uniform price
for all  purchasers,  was determined by Federal  Trust's Board of Directors with
the  assistance of RP Financial.  Federal Trust  believes that the  Subscription
Price  reflects the  Company's  objectives of achieving the maximum net proceeds
obtainable  from the Offering while providing the current  shareholders  with an
opportunity to make an additional  investment in Federal Trust and thus avoid or
minimize  dilution of their  ownership  interest.  In that regard,  RP Financial
reviewed with  management and the Board of Directors  alternatives  available to
Federal Trust for raising capital, the current liquidity  characteristics of the
Common Stock, the regulatory capital requirements of Federal Trust and the Bank,
the business prospects of Federal Trust on a pro forma basis after giving effect
to the Offering, and the general condition of the securities markets at the time
of the meeting with the Board of Directors at which the Offering was approved.

         Federal Trust has received s written statement from RP Financial, dated
July 1, 1997,  stating that as of such date,  in the opinion of RP Financial and
based upon and subject to the factors set forth in the  statement,  the terms of
the Offering, including the Subscription Price and the numbers of shares offered
in the  Offering  are  fair  to  Federal  Trust's  current  shareholders  from a
financial point of view. RP Financial's  statement was addressed to the Board of
Directors of Federal  Trust and Federal  Trust only,  and does not  constitute a
recommendation or advice to current  shareholders of Federal Trust. RP Financial
expressed  no  opinion,  and  has  not  made  any  recommendation,   to  current
shareholders   as  to  whether  current   shareholders   should  exercise  their
Subscription Rights (See "Opinion of RP Financial").

         In approving the Subscription Price, the Board of Directors  considered
the  written  statement  and  oral  advice  provided  by RP  Financial  and such
additional  factors as the  alternatives  available to Federal Trust for raising
capital,  the  current  liquidity  characteristics  of  the  Common  Stock,  the
regulatory  capital  requirements  of Federal Trust and the Bank,  the terms and
conditions of the supervisory Orders, the business prospects of Federal Trust on
a pro forma basis after giving effect to the Offering, and the general condition
of the securities markets at the time of the meeting with the Board of Directors
at which the Offering was  approved.  There can be no assurance,  however,  that
following the issuance of the  Subscription  Rights and of the Common Stock upon
exercise  of  the  Subscription   Rights,  a  current   shareholder   exercising
Subscription  Rights will be able to sell shares  purchased in the Offering at a
price equal to or greater than the Subscription Price.


                                       24

<PAGE>



Opinion of RP Financial

         The Board of  Directors  of Federal  Trust  retained  RP  Financial  in
December 1996 to provide certain  financial  advisory and valuation  services to
Federal Trust in  conjunction  with the Offering,  including the rendering of an
opinion with respect to the fairness of the terms of the Offering, including the
Subscription  Price and the  number of shares  offered in the  Offering,  from a
financial  point  of  view  to  the  current  shareholders.   In  requesting  RP
Financial's advice and opinion,  the Board of Directors of Federal Trust did not
give any special  instructions  to, or impose any limitations  upon the scope of
the investigation  which RP Financial might wish to conduct to enable it to give
its opinion.  RP Financial was selected by Federal Trust to act as its financial
advisor  because of RP Financial's  expertise in the valuation of businesses and
their securities for a variety of purposes including its expertise in connection
with initial public offerings and secondary offerings including rights offerings
of savings and loans, savings banks, and savings and loan holding companies.  RP
Financial stated that, to the best of its knowledge, RP Financial is independent
of Federal Trust, KBW and the other parties to the Offering.

         On July 1, 1997,  RP  Financial  rendered  its  opinion to the Board of
Directors of Federal  Trust that,  as of such date,  the terms of the  Offering,
including the  Subscription  Price and the number of shares offered  pursuant to
the Offering,  were fair to the current  shareholder  from a financial  point of
view. The opinion was updated as of the date of this  Prospectus.  In connection
with its opinion dated the date of this Prospectus,  RP Financial also confirmed
the  appropriateness  of its reliance on the analysis used to render its July 1,
1997 opinion,  by performing  procedures to confirm the  appropriateness of such
analysis and by reviewing the  assumptions on which such analysis were based and
the factors considered in connection therewith.

         The full text of the  opinion  of RP  Financial,  which  sets forth the
assumptions made,  matters  considered and limitations on the review undertaken,
is attached  as  Appendix A to this  Prospectus  and is  incorporated  herein by
reference.  Current  shareholders of Federal Trust are urged to read the opinion
in its entirety.

         THE OPINION OF RP  FINANCIAL  IS DIRECTED TO THE BOARD OF  DIRECTORS OF
FEDERAL  TRUST  AND  DOES  NOT  CONSTITUTE  A  RECOMMENDATION   TO  ANY  CURRENT
SHAREHOLDER  OF FEDERAL  TRUST AS TO WHETHER SUCH  SHAREHOLDER  SHOULD  EXERCISE
HIS/HER  SUBSCRIPTION  RIGHTS OR ANY OTHER ACTION THAT SUCH  SHAREHOLDER  SHOULD
TAKE IN CONNECTION  WITH THE OFFERING,  OR OTHERWISE.  IT IS FURTHER  UNDERSTOOD
THAT THE  OPINION  OF RP  FINANCIAL  IS BASED ON  MARKET  CONDITIONS  AND  OTHER
CIRCUMSTANCES EXISTING ON THE DATE HEREOF.

         The  opinion  states  that  RP  Financial  reviewed  and  analyzed  the
following  material  in  conjunction  with  its  analysis:  (1) the  preliminary
Prospectus; (2) certain publicly available information concerning Federal Trust,
including annual reports  (incorporating  audited  financial  statements),  Form
10-Ks and Proxy  Statements  for the years ended  December 31, 1994,  1995,  and
1996,  and unaudited 10-Q reports for March 31, 1997; (3) certain other internal
and public financial information  including,  but not limited to, certain recent
unaudited  internally and externally  generated financial reports,  analysis and


                                       25

<PAGE>



files  through  March 31, 1997,  pertaining  to the  Company's (i) balance sheet
composition,  trends,  volume  and  market  value,  (ii)  capitalization,  (iii)
off-balance  sheet assets,  liabilities  and  contingencies,  (iv) statements of
operations, (v) cash flows, (vi) delinquent,  non-accrual and non-earning assets
and general  valuation  allowances,  (vii) interest  rate,  credit and liquidity
risks, and (viii) taxable position;  (4) the current budget and business plan of
the  Company;  (5)  comparative  analysis  of Federal  Trust  relative to recent
publicly-available   financial   statements,   operating  results,   and  market
characteristics  of the common stock of  publicly-traded  savings  institutions,
including such institutions with financial, operating and market characteristics
which are relatively  comparable to Federal Trust;  (6) the terms and conditions
of the  supervisory  Orders for Federal  Trust and the Bank;  (7) the  financial
terms of other rights offerings by savings  institutions and savings institution
holding companies.

         The opinion  further  states that in the course of its  evaluation  and
analysis,  RP Financial  conducted  discussions with management of Federal Trust
regarding past and current business operations,  financial condition, and future
prospects. RP Financial reviewed the Company's financial, operational and market
area  characteristics  compared to similar  information  for comparable  savings
institutions,  evaluated  the  potential  for growth and  profitability  for the
Company  in its  market,  specifically  regarding  competition  by other  banks,
thrifts,  mortgage  banking  companies and other financial  services  companies,
economic  projections  in the local market area,  the impact of the  regulatory,
legislative and economic environments on operations and the public perception of
the thrift and banking  industries,  and the pro forma  impact on the  Company's
financial condition and operations of the Offering.

         As set forth in the opinion,  RP Financial relied,  without independent
verification,  on the accuracy and completeness of the information  furnished to
RP  Financial  by  Federal  Trust,  as  well as  publicly-available  information
regarding other financial  institutions  and economic data. RP Financial  relied
upon the  management  of the Company as to the  reasonableness  of the financial
forecasts (and the assumptions and bases therefor)  provided to RP Financial and
assumed that such forecasts reflected the best currently available estimates and
judgments of such management and that such financial forecasts would be realized
in the amounts and in the time  periods  estimated by such  management.  Federal
Trust does not  publicly  disclose  internal  management  forecasts  of the type
provided to RP  Financial  in  connection  with its review,  and such  financial
forecasts were not prepared with a view towards public disclosure. The financial
forecasts  were  based  upon  numerous   variables  and  assumptions  which  are
inherently  uncertain,  including without  limitation factors related to general
economic  and  competitive  conditions,  as well as  trends  in  asset  quality.
Accordingly,  actual  results could vary  significantly  from those set forth in
such financial forecasts. RP Financial did not perform or obtain any independent
appraisals or evaluations  of the assets and  liabilities  and potential  and/or
contingent  liabilities  of the Company.  Moreover,  RP  Financial  expressed no
opinion on matters of a legal,  accounting  or tax nature or the  ability of the
offering to be consummated as set forth in the Prospectus.

         In  connection  with  rendering  its  opinion  dated July 1, 1997,  and
updated as of the date of this Prospectus,  RP Financial  performed a variety of
analysis, which are summarized below. The preparation of a fairness opinion is a
complex  process   involving   subjective   judgments  and  is  not  necessarily
suspectable to partial analysis or summary description. RP Financial stated that
its analysis must be considered as a whole and that  selecting  portions of such
analysis and of the factors  considered by RP Financial without  considering all


                                       26

<PAGE>



such  analysis  and  factors  could  create an  incomplete  view of the  process
underlying RP Financial's  opinion. In its analysis,  RP Financial made numerous
assumptions  with  respect  to  industry  performance,   business  and  economic
conditions,  applicable laws and regulations,  and other matters,  many of which
are  beyond  the  control  of  Federal  Trust.  Any  estimates  contained  in RP
Financial's analyses are not necessarily indicative of future results or values,
which  may be  significantly  more or less  favorable  than such  estimates.  No
company or  transaction  utilized in RP  Financial's  analyses was  identical to
Federal  Trust of the Offering.  None of the analyses  performed by RP Financial
was assigned a greater significance by RP Financial than any other.

         The  following is a summary of the financial  analyses  performed by RP
Financial in connection with providing its opinion of July 1, 1997, and does not
purport to be a complete description of all factors that were considered .

         (a)  Transaction  Summary.  RP  Financial  summarized  the terms of the
Offering.  including the Subscription Price, the range of number of shares to be
offered  in  the  Offering,  and  the  Subscription  Rights  issued  to  current
shareholders,  including  certain  limitations  imposed on the  exercise of such
Subscription  Rights.  RP  Financial  also  summarized  the  estimated  earnings
improvements  anticipated as a result of reinvestment of the net proceeds of the
Offering,  the pro forma capitalization levels resulting from the Offering,  and
the pricing ratios indicated by the Subscription Price relative to the pro forma
book value, earnings, and assets of Federal Trust.

         (b) Comparable  Transactions  Approach.  In this analysis, RP Financial
conducted  an  evaluation  of the  financial  terms of recent  rights  offerings
completed by  publicly-traded  savings  institutions,  including  the  financial
condition,   operating  results  and  other   characteristics   of  the  savings
institution and the terms of the offerings.  Specifically,  RP Financial  stated
that it evaluated six rights offering transactions  completed by publicly-traded
savings  institutions  since  December  1992 and December  1995 (the most recent
comparable rights offering transactions) with relatively comparable pre-offering
capital levels and non-performing assets levels (the "Comparable Transactions").
In conjunction with its analysis,  RP Financial considered the pricing multiples
relative  to pro forma  tangible  book  value per  share,  and the  dilution  of
ownership  and  tangible  book  value  per  share  implied  by the  terms of the
Comparable  Transactions.  RP Financial  did not consider the pricing  multiples
relative to pro forma earnings per share because most such  multiples  indicated
by the  Comparable  Transactions  were  considered  not  meaningful by virtue of
minimal  or  negative  pro forma  earnings.  The  average  and  median pro forma
price-to-tangible book value multiples indicated by the Comparable  Transactions
were 78% and 80%, respectively,  versus a pro forma price-to-tangible book value
multiple  of 81%  indicated  by the  Subscription  Price at the  maximum  of the
Offering.  The  average and median  dilution  in  tangible  book value per share
indicated by the Comparable Transactions was 33% and 28%, respectively, versus a
pro forma  dilution in  tangible  book value per share of 24%  indicated  by the
Subscription  Price at the  maximum  of the  Offering.  The  average  and median
dilution in ownership (assuming that current shareholders did not exercise their
Subscription  Rights in the  respective  Offerings)  indicated by the Comparable
Transactions  was 68% and 75%,  respectively,  versus a pro  forma  dilution  in
ownership   (assuming   that  current   shareholders   did  not  exercise  their
Subscription  Rights in the  Offering) of 54%  indicated by the number of shares
offered at the maximum of the  Offering.  RP Financial  stated that the terms of
the Comparable Transactions, specifically the higher pro forma price-to-tangible
book value multiple  indicated by the Subscription Price relative to the average


                                       27

<PAGE>



and  median  of the  Comparable  Transactions  and the lower  level of  dilution
indicated  by the  Offering  relative  to  tangible  book  value  per  share and
ownership, supported its fairness conclusions.

         (c) Market Value Approach.  In this analysis, RP Financial analyzed the
current  stock  prices  of  publicly-traded  savings  institutions  and  savings
institution holding companies that RP Financial considered comparable to Federal
Trust. RP Financial  considered  only  publicly-traded  institutions  with total
assets less than $750 million,  return on average assets (core earnings) of 0.5%
or less,  equity-to-assets of 8.5% or lower, and non-performing assets to assets
ratios of 1.5% or greater.  A total of seven public companies met these criteria
(the "Public  Company  Peers").  The Public Company Peers  reported  average and
median  total  assets of $280 million and $263  million,  respectively,  various
assets of $139 for Federal Trust;  reported  average and median equity-to assets
ratios of 6.6% and 6.5%,  respectively,  versus 5.3% for Federal Trust; reported
average and median and non-performing  assets to assets ratios of 2.2% and 1.7%,
respectively,  versus 3.5% for Federal  Trust;  and reported  average and median
market capitalization of $11.5 million and $18.4 million,  respectively,  versus
$9.9  million on a pro forma basis for Federal  Trust,  assuming a market  value
based on the Subscription  Price and pro forma shares outstanding at the maximum
of the Offering.  As of June 20, 1997,  the average and median price to tangible
book value ratios  indicated by the trading  prices of the Public  Company Peers
common  stock  were  92% and 91%,  respectively,  versus  a pro  forma  price to
tangible  book value ratio of 81%  indicated  by the  Subscription  Price at the
maximum  of the  Offering.  Based  on its  comparative  analysis,  RP  Financial
concluded  that  Federal  Trust's  pro forma  stock  price  warranted a discount
relative to the Public  Company Peers by virtue of Federal  Trust's higher level
of non-performing  assets, lower pro forma market capitalization (which suggests
lower  liquidity in the Common Stock on a pro forms basis relative to the Public
Company  Peers which are all  publicly-traded  institutions),  and smaller asset
size which implies lower  resources than the Public Company Peers.  RP Financial
considered an analysis of the price-to- earnings multiples of the Public Company
Peers versus the pro forma price-to-earnings multiple of Federal Trust indicated
by the Subscription  Price.  However,  RP Financial  discarded an earnings based
analysis because Federal Trust's pro forma earnings  multiple was not meaningful
and was not  subject  to  comparison.  Based on the  Subscription  Price at that
maximum of the Offering,  Federal Trust's pro forma price-to-tangible book value
Multiple  of 81% is at a  valuation  discount  of 12% and 11%,  relative  to the
average  and median of the Public  Company  Peers,  respectively.  RP  Financial
considered  these  discounts  to  be  reasonable  relative  to  the  comparative
financial  analysis  discussed  above  and in light of some  level of new  issue
discount warranted for a securities  offering.  RP Financial  concluded that the
conclusions  reached  in  the  market  value  approach  supported  its  fairness
conclusion.

         (d)  Discounted  Cash Flow  Approach.  In this  approach,  RP Financial
sought to prepare  two  discounted  cash flow  ("DCF")  analyses.  The first DCF
analysis  would  quantify the present value benefit of Federal  Trust's  current
business  plan  (incorporating  potential  dividends  and a  terminal  value) to
current  shareholders,  without  the impact of the  Offering  (the  "Stand-Alone
DCF").  The second DCF  analysis  would  quantify the present  value  benefit of
Federal Trust's pro forma business plan to current  shareholders,  incorporating
the impact of the Offering and post-  recapitalization  growth  strategies  (the
"Post-Recapitalization   DCF").  After  considering  the  potential   regulatory
enforcement actions facing Federal Trust in the absence of the Offering, and the
potential  resulting  market  value  loss  to  current   shareholders  (of  such
enforcement action), and the historical losses Federal Trust has experienced due


                                       28

<PAGE>



to  non-performing  assets, RP Financial stated that future cash flows could not
reasonably be estimated under a Stand-Alone DCF scenario.  Accordingly,  the DCF
approach was not used in the final fairness analysis.

         In  addition  to these  financial  analyses,  RP  Financial  considered
several other considerations in its fairness  conclusions.  Such other financial
considerations  included the greater market capitalization of Federal Trust on a
pro forma basis,  suggesting the potential for greater liquidity for the current
shareholders;  the stronger pro forma  equity-to-assets ratio resulting from the
Offering, which should provide enhanced future potential to leverage the balance
to increase earnings per share for the current  shareholders;  and the potential
negative  implications to the interests of the current shareholders in the event
the  Offering is not  completed  and the OTS  initiates  regulatory  enforcement
options.

         On the basis of its  analyses  and other  considerations,  RP Financial
concluded that the terms of the Offerings,  included the Subscription  Price and
number  of  shares  to be  offered  in the  Offering,  are  fair to the  current
shareholders  of Federal  Trust from a  financial  point of view.  As  described
above,  RP  Financial's  written  statement  and  presentation  to the  Board of
Directors of Federal Trust was one of many factors taken into  consideration  by
the Board of Directors of Federal Trust in making its  determination  to approve
the Offering.  Although the foregoing summary describes the material  components
of the  analyses  presented by RP Financial to the Board of Directors of Federal
Trust,  it does not  purport to be a complete  description  of all the  analyses
performed by RP Financial  and is qualified by reference to the written  opinion
of RP Financial  set forth as Appendix A hereto,  which  investors  are urged to
read in its entirety.

         Pursuant  to a  letter  dated  January  27,  1997  (the  "RP  Financial
Engagement  Letter"),  RP Financial  estimates that it will receive from Federal
Trust  total fees of  $75,000  for its  financial  advisory  services,  of which
$35,000  has been paid to date,  plus  reimbursement  of  certain  out-of-pocket
expenses.  In  addition,  Federal  Trust has agreed to  indemnify  RP  Financial
against certain liabilities,  including liabilities under the federal securities
laws.


                      MARKET FOR COMMON STOCK AND DIVIDENDS

Market for Common Stock

         There has been a limited market for Federal Trust's Common Stock, which
is not listed on any exchange or Nasdaq.  Federal  Trust has applied for listing
of its  Common  Stock on the  Nasdaq  Small Cap Market  upon  completion  of the
Offering.  No assurance can be given,  however,  that the  application  for such
listing will be approved,  or that an active trading market for the Common Stock
will develop or be sustained  subsequent to the Offering.  Furthermore,  because
the Nasdaq  Stock Market has filed  proposed  rule changes with the Security and
Exchange  Commission that  strengthens the listing  requirements  for the Nasdaq
Small Cap  Market,  there can be no  assurance  that if Federal  Trust meets the
Nasdaq Small Cap Market  listing  requirements  that it will be able to maintain
its  listing.  KBW has  advised  Federal  Trust  that it intends to use its best
efforts to make a market in the Common  Stock,  but has no  obligation to do so.
Making a market  involves  maintaining bid and ask quotations and being able, as
principal,  to effect  transactions  in  reasonable  quantities  at those quoted
prices,  subject to various  securities laws and other regulatory  requirements.


                                       29

<PAGE>



The  development  of a liquid public market  depends on the existence of willing
buyers and sellers and is not within the control of Federal  Trust or any market
maker.  There can be no assurance  that an active and liquid  trading market for
the  Common  Stock  will  develop  or  that,  if  developed,  it will  continue.
Furthermore,  there  is no  assurance  that  persons  purchasing  shares  in the
Offering will be able to sell them at or above the Subscription Price.

         As of March 31,  1997  there  were  2,239,928  shares  of Common  Stock
outstanding,  which were held by 434 holders of record. The number of holders of
record does not reflect the number of persons who hold their stock in nominee or
"street" name through various brokerage firms or other entities.

Dividends

         Each  share of Common  Stock  shares  equally in  dividends,  which are
payable when and as declared by Federal  Trust's Board of Directors out of funds
legally available  therefor.  Under Florida law, Federal Trust is not limited to
the amount or number of dividends that can be paid or declared.

         Federal Trust  suspended  dividend  payments on the Common Stock in the
fourth  quarter of 1994. Due to its financial  condition,  its recent results of
operations and regulatory  restrictions  on the payment of dividends  imposed on
the Bank,  Federal Trust does not anticipate the resumption of dividend payments
on the Common Stock in the foreseeable future.

         Federal  Trust's  ability to pay  dividends  on the  Common  Stock will
depend  on the  receipt  of  dividends  from  the  Bank.  For a  description  of
limitations  on the ability of the Bank to pay dividends to Federal  Trust,  see
"REGULATION AND SUPERVISION - Payment of Dividends."


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

         The Company's primary business consists of attracting deposits from the
general public and using these funds,  together with FHLB advances, to fund bulk
purchases of one-to-four family  residential  mortgage loans, the origination of
one-to-four  family  residential  mortgage  loans,  residential  consumer loans,
multi-family  loans and, to a lesser extent,  commercial real estate related SBA
loans,  and consumer loans.  Profitability of the Company depends largely on net
interest income,  which is the difference between interest income generated from
interest-earning  assets (i.e.,  deposits and  borrowings)  and interest paid on
interest-bearing  liabilities.  Net interest  income is affected by the relative
amounts of interest-earning  assets and  interest-bearing  liabilities,  and the
interest  rates  earned  and paid on these  balances.  Net  interest  income  is
dependent  upon the  Company's  interest  rate spread,  which is the  difference
between the average yield earned on its interest-earning  assets and the average
rate paid on its  interest-bearing  liabilities.  When  interest-earning  assets
approximate or exceed interest-bearing  liabilities,  any positive interest rate
spread will generate  interest  income.  The interest rate spread is impacted by
interest rates, deposit flows and loan demand. To a lesser extent, profitability


                                       30

<PAGE>



is  affected  by such  factors as the level of other  income and  expenses,  the
provision  for loan losses and the  effective  tax rate.  Other income  consists
primarily of customer  service fees,  loan servicing fees, and gains on the sale
of  mortgage  loans.  Other  expenses  consist  of  compensation  and  benefits,
occupancy-related  expenses,  deposit  insurance  premiums  paid to the FDIC and
other operating expenses.

         The net earnings of the Company were adversely  affected by the rise in
interest rates in 1994, 1995, and 1996, due to its negative GAP position, as its
liabilities  have repriced sooner than (and in greater amounts than) its assets.
As a result,  the cost of funds has  increased  faster than the yields earned on
its  assets,  resulting  in a decrease  in its  interest  rate  spread and lower
earnings.  The Company  continues to  concentrate on increasing its portfolio of
ARMs, as well as 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 Company is
able to  further  reduce its  negative  GAP,  the  Company's  earnings  would be
adversely affected.

         In addition,  loss reserves have been increased as a result of a higher
level of non-performing  loans. The level of  non-performing  loans decreased in
1996 and, although management  believes that the level of non-performing  assets
will continue to decrease in future periods,  unforeseen economic conditions and
other  circumstances  beyond the  Company's  control  could  result in  material
additions to the loss reserves in future periods if the level of  non-performing
assets increases.  Management does anticipate  additions to the loss reserves in
future  periods  as part of the  normal  course of  business,  as the  Company's
assets, which consist primarily of loans, are continually evaluated and the loss
allowances  are adjusted to reflect the potential  losses in the portfolio on an
ongoing basis.

Financial Condition

         The Company's total assets  increased  slightly to $140.0 million as of
March 31, 1997,  from $139.6 million as of December 31, 1996.  Loans  receivable
increased  $667,000  from  $112.5  million to $113.2  million as a result of the
purchase and origination of loans.

         Total deposits  decreased by $2.4 million to $103.7 million as of March
31, 1997,  from $106.1 million as of December 31, 1996. The decrease in deposits
was replaced by advances from the FHLB which increased $2.4 million.

         Total  shareholders'  equity  increased  slightly to $7.3 million as of
March 31,  1997,  from $7.2  million as of  December  31,  1996.  This  increase
primarily  reflects the Company's  earnings for the three months ended March 31,
1997.

Results of Operation for the Three Months Ended March 31, 1997 and 1996

         The Company  reported  net income for the three  months ended March 31,
1997, of $100,889 or $.04 per share, as compared to net income of $3,473 or $.00
per share for the same  period  in 1996.  The  increase  in  earnings  is due to
improved net  interest  income,  and the  reduction  of other  expenses,  offset
partially by decreased other income.

         Interest Income and Expense.  Net interest income  increased by $85,585
for the three months ended March 31, 1997.  Interest income  decreased by $7,763


                                       31

<PAGE>



to $2,550,059 for the three months ended March 31, 1997, from $2,557,822 for the
same period in 1996.  Interest  income on loans  decreased to $2,335,042 in 1997
from  $2,353,343  in 1996,  primarily  as a result of a decrease  in the average
amount of loans outstanding and a decrease in the average yield on loans. During
the quarter ended March 31, 1997, the Company sold a participation interest in a
loan  originated  in March  1996 in  conjunction  with the sale of a  previously
foreclosed  property,  which resulted in the realization of $122,007 in interest
income that had been deferred  since the  origination  of the loan in accordance
with the accounting standards which require the income on the loan and profit on
the sale be deferred until such time as the loan balance is reduced to a certaun
level,  in this  case  85%,  when the  buyer  does not make a cash  downpayment.
Interest income on the securities  portfolio  increased by $15,026 for the three
months  ended March 31,  1997,  over the same period in 1996,  as a result of an
increase in the average yield on securities  held.  Other interest and dividends
decreased  $4,488  during  the same  three  month  period in 1997 from 1996 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 $93,348 to $1,723,526  during the three
month period ended March 31, 1997,  from  $1,816,874 for the same period in 1996
primarily  due to a decrease  in the amount  of,  and the  average  rate paid on
deposits.  Interest on deposits decreased by $135,185 to $1,384,785 in 1997 from
$1,519,970  in 1996 as a result of  decreased  deposits  and a  decrease  in the
average rate paid,  and interest on FHLB advances  increased to $338,741 in 1997
from $296,904 in 1996 as a result of the increase in the average  amount of FHLB
advances  outstanding  and an  increase  in the  rates  paid on  such  advances.
Management  expects to continue to use FHLB  advances as a liability  management
tool.

         Provisions  for Loan Losses.  A provision  for loan losses is generally
charged to  operations  to bring the total  allowance for loan losses to a level
deemed  appropriate  by  management.  The allowance is an estimated  amount that
management  believes  will be  adequate  to absorb  losses  inherent in the loan
portfolio  and  commitments  to  extend  credit,  based  on  evaluations  of its
collectibility.  The evaluations take into consideration such factors as changes
in the nature and volume of the portfolio,  overall portfolio quality,  specific
problem loans and commitments,  and current and anticipated  economic conditions
that may affect the borrower's  ability to pay. While  management  uses the best
information  available to  recognize  losses on loans,  future  additions to the
allowance may be necessary based on changes in economic  conditions.  During the
first quarter of 1997, management did not make a provision for loan losses based
on its  evaluation  of the loan  portfolio,  however a provision for $30,000 was
made for losses on REO, and $3,000 was  transferred  from the provision for loan
losses to the  provision  for losses on real estate  owned.  The Company did not
make a  provision  for loan  losses  during  the same  period in 1996;  however,
$18,356  was  transferred  to the  provision  for losses on REO.  There were net
charge-offs of $337,269 during the three  month-period  ended March 31, 1997, as
compared  to net charge  offs of $112,398  during the three  month-period  ended
March 31, 1996.  Total  non-performing  loans at March 31, 1997, were $1,622,027
compared to $3,215,300 at March 31, 1996. The allowance for loan losses at March
31, 1997, was $1,192,734 or 73.5% of non-performing loans and 1.05% of net loans
outstanding.

         Total Other  Income.  Other  income  decreased  from  $189,087  for the
three-month  period  ended March 31,  1996,  to $104,868  for the same period in
1997. The decrease in other income was primarily due to a decrease of $86,577 in


                                       32

<PAGE>



gains on the sale of assets, offset partially by an increase in rental income of
$8,129 on a  repossessed  rental  property.  During the quarter  ended March 31,
1997, the Company sold a  participation  interest in a loan  originated in March
1996 in  connection  with the sale of a previously  foreclosed  property,  which
resulted in the  realization  of $30,993 in profit that had been deferred  since
the  origination of the loan in accordance  with the accounting  standards which
require  the income on the loan and profit on the sale be  deferred   until such
time as the loan balance is reduced to a certain level.  Rental income increased
as a result of receipt of rental income on a repossessed property.  Gains on the
sale of assets decreased as a result of fewer loan sales and sales of REO.

         Total Other  Expense.  Other  expense  decreased  to  $757,212  for the
three-month  period ended March 31, 1997,  from  $942,965 for the same period in
1996.  The decrease in 1997 was primarily the result of the  elimination  of the
staff and separate  offices of Federal Trust at the end of the second quarter of
1996 and decreases in the amount of non-performing loans. Compensation decreased
by $18,358 as a result of reductions in staff.  Professional  fees  decreased by
$57,161,  primarily  as a  result  of  decreased  legal  costs  associated  with
non-performing  loans. Other  miscellaneous  expense decreased by $51,675 due to
reduced  costs  associated  with  repossessed  assets.  Occupancy  and equipment
expense  decreased  by  $37,658 to  $131,813  in 1997 due to the  subletting  of
Federal  Trust's offices and the termination of the lease on the remote drive-in
facility that had been  previously  used by the Bank.  Data  processing  expense
decreased by $2,463 due to the decreased number of accounts,  and FDIC Insurance
expense  decreased  by $18,438 as a result of the  reduction in the premium rate
charged  by  the  FDIC.   Management   expects   professional   fees  and  other
miscellaneous  expenses to decrease further as non-performing loans are resolved
and repossessed assets are disposed.

Results of Operations for the Years Ended December 31, 1996 and 1995

         General.  The  Company  had a net loss for 1996 of $976,503 or $.43 per
share, compared to a net loss of $2,249,701 or $1.00 per share in 1995. The loss
in 1996 was  attributable  in part to the one-time  SAIF special  assessment  of
$716,498.  The special assessment,  (which was based upon the Company's deposits
as of March 31, 1995) was charged  against  third  quarter  earnings and paid in
November 1996. A special  assessment was charged by the FDIC to all SAIF insured
institutions in order to fully capitalize the SAIF to its required reserve level
of 1.25  percent  of insured  deposits.  In  addition,  the  Company  incurred a
one-time  charge of $64,921 to sell the remote  drive-in  branch  facility and a
one-time  charge to write off $114,646 in leasehold  improvements at the offices
which Federal Trust previously  occupied.  The decrease in net loss for 1996 was
due to an increase  in net  interest  income,  a  decreased  provision  for loan
losses,  and a decrease in other  expenses,  offset  partially  by a decrease in
other income.

         Interest Income and Expense.  Net interest income increased by $316,025
for the year ended  December 31, 1996.  Interest  income was  $9,936,960 in 1996
compared  to  $10,609,387  in  1995.  Interest  income  on  loans  increased  to
$9,039,426 in 1996 from  $9,001,646 in 1995. The increase in interest  income on
loans  in 1996 as  compared  to 1995 was  primarily  attributable  to  increased
interest rates on the loans and a lower amount of non-accruing  loans.  Interest
income on investment securities decreased to $675,279 in 1996 from $1,289,025 in
1995 as a result of a decrease in the interest  rates  earned on the  securities
and a decrease in the average balance of investment securities held by the Bank.


                                       33

<PAGE>



Other  interest and dividends  decreased  $96,401 during 1996 and $43,315 during
1995 as a result of a decrease in the average balance of other  interest-bearing
assets.

         Interest  expense  decreased  during  1996 to  $7,037,882  compared  to
$8,026,334 in 1995 primarily due to a decrease in interest rates and the average
amount of FHLB  advances  and  deposit  accounts  outstanding.  Interest on FHLB
advances and other borrowings decreased to $1,277,492 in 1996 from $1,812,655 in
1995 due to a decrease in the average amount of FHLB advances outstanding during
the year and a decrease in interest rates.

         Provisions  for Loan Losses.  In May 1995, the OTS directed the Bank to
increase  its  reserves  for loan and REO losses by  $730,000.  The increase was
primarily the result of the  classification  of the first mortgages on two loans
on which the Bank has a second mortgage position. Also, additional reserves were
required  on two  commercial  loans whose  classification  was  downgraded.  The
provision for loan losses for 1996 was  $279,596,  compared to $779,415 in 1995.
Net  charge-offs  totaled  $1,223,240  for 1996,  compared to $707,222 for 1995.
Total  non-performing  loans at December 31, 1996,  were  $991,000,  compared to
$3,326,000  at December 31, 1995.  The allowance for loan losses at December 31,
1996, was $1,533,003 or 154.70% of  non-performing  loans and 1.36% of net loans
receivable compared to $2,060,568 or 61.93% of non-performing loans and 1.83% of
net loans receivable at December, 31, 1995.

         Total Other  Income.  Other income  decreased  from $505,424 in 1995 to
$426,707  for the year ended  December  31,  1996.  The decrease in other income
during 1996 resulted from a $88,171  decrease in rent income  attributable  to a
repossessed  office  building that was sold in December 1995, a decrease in fees
and services charges of $24,772, a decrease of $2,673 in other income consisting
mainly of decreased  other loan income,  offset  partially by an increase in the
gain on the sale loans of  $31,381  and an  increase  in the gain on the sale of
other real estate of $5,518.

         Total Other Expense. Other expense decreased to $4,236,492 in 1996 from
$5,790,591 in 1995.  The decrease of $1,554,099 in 1996 was primarily the result
of a  decrease  of  $263,891  in salary and  employee  benefits,  a decrease  of
$118,383 in occupancy and equipment  expense,  decreased legal and  professional
expenses of  $490,556,  a decrease of  $402,620 in real estate  owned  expenses,
decreased  general  and  administrative  expenses  of  $124,442,  a decrease  of
$930,156  in losses on sale of  investment  securities,  a decrease  $122,222 in
losses on the sale of real  estate,  partially  offset by an increase in deposit
insurance premiums of $710,415,  a loss on the sale of fixed assets of $152,621,
and  increased  other  expense of $35,135.  The  decrease in salary and employee
benefits were the result of reduced staff levels,  particularly at Federal Trust
which eliminated all of its full-time staff, which consisted of three positions.
Occupancy  and  equipment  expense  were  reduced as a result of the sale of the
drive-in  facility and the sub-letting of Federal Trust's  corporate  offices to
Properties  Corporation,  both of which were no longer  necessary as a result of
the corporate  restructuring at Federal Trust.  Legal and  professional  expense
decreased due to the reduction in the amount and number of non-performing loans.
REO  expenses  and  losses on the sale of REO were  reduced  as the  result of a
reduction  in the amount of  repossessed  properties  during  1996.  General and
administrative expenses were reduced primarily as a result of the elimination of
Federal Trust's staff and corporate  offices.  The increase in deposit insurance
premiums was due to the one-time SAIF special  assessment.  The loss on the sale
of fixed assets was the result of the leasehold improvements  written-off by the


                                       34

<PAGE>



Company in conjunction  with the sale of the drive-in branch  facility,  and the
write-off  of the  leasehold  improvements  at the  former  corporate  office of
Federal  Trust,  which it no longer  uses.  The  decrease in loss on the sale of
investments  securities  was a result of the large loss  incurred in 1995 on the
sale of a $7,250,000 block of bonds.

Comparison of the Years Ended December 31, 1995 and 1994

         General. The Company had a net loss for 1995 of $2,249,701 or $1.00 per
share,  compared  to a net  loss of  $179,173  or $.08 per  share  in 1994.  The
decrease in net earnings for 1995 was due to a decrease in net interest  income,
an  increased  provision  for loan  losses,  and an increase in other  expenses,
including a loss on the sale of investment securities.

         Interest  Income  and  Expense.   Net  interest  income   decreased  by
$1,483,051 for the year ended December 31, 1995. Interest income was $10,609,387
in 1995 compared to $9,846,673 in 1994.  Interest  income on loans  increased to
$9,001,646 in 1995 from  $7,731,077 in 1994. The increase in interest  income on
loans  in 1995 as  compared  to 1994 was  primarily  attributable  to  increased
interest rates on the loans.  Interest income on investment securities decreased
to $1,289,085  in 1995 from  $1,753,625 in 1994 as a result of a decrease in the
interest rates earned on the securities and a decrease in the average balance of
investment securities held by the Company, which was attributable to the sale of
$7,250,000,  par value, of investment securities in early December,  1995. Other
interest and dividends  decreased  $43,315 during 1995 as a result of a decrease
in the average balance of other interest-bearing assets.

         Interest  expense  increased  during  1995 to  $8,026,334  compared  to
$5,780,569  in 1994,  primarily  due to an increase  in  interest  rates and the
average amount of deposit accounts outstanding,  which was only partially offset
by a decrease in the FHLB  advances  outstanding.  Interest on FHLB advances and
other borrowings  decreased to $1,812,655 in 1995 from $1,978,219 in 1994 due to
a decrease in the amount of FHLB advances  outstanding  during the year, however
this was partially offset by an increase in interest rates.

         Provisions for Loan Losses.  The provision for loan losses for 1995 was
$779,415 compared to $531,483 in 1994. Net charge-offs totaled $707,222 for 1995
compared to $409,329 for 1994. Total  non-performing  loans at December 31, 1995
were  $3,326,000  compared to $6,373,000 at December 31, 1994. The allowance for
loan losses at December 31, 1995,  was  $2,060,568  or 61.93% of  non-performing
loans and 1.83% of net  loans  receivable  compared  to  $1,974,950  or 31.0% of
non-performing loans and 1.78% of net loans receivable at December, 31, 1994.

         Total Other  Income.  Other  income  increased to $505,424 for the year
ended  December 31, 1995 from $483,277 for the same period in 1994. The increase
in other  income  during 1995  resulted  from a $85,820  increase in rent income
attributable to a repossessed office building, a gain on the sale of repossessed
real estate of $43,056, and an increase of $12,398 in other miscellaneous income
consisting mainly of increased other loan income,  which was offset partially by
a decrease  in fees and  service  charges of $6,084,  and a decrease in gains on
loan sales of $113,043.

         Total Other  Expense.  Other  expense  increased to $5,790,591 in 1995,
compared to $4,238,071 in 1994. The increase of $1,552,520 in 1995 was primarily
the result of a loss on the sale of investment securities of $942,500, increased


                                       35

<PAGE>



legal and professional expenses of $264,636,  increased REO expense of $260,892,
increased  occupancy and equipment  expense of $127,999,  a $99,548  increase in
deposit insurance premiums, an increase of $75,935 in losses on the sale of real
estate owned, and an increase of $33,523 in other expense.  The Company incurred
a loss of $942,500 on the sale of  $7,250,000  in FHLB bonds in December,  1995.
The  increases in legal and  professional  expenses were the result of the legal
costs incurred on non-performing loans and foreclosures on loans secured by real
estate.  The  increases  in REO expense and losses on the sale of REO,  were the
result of the increased levels of repossessed properties at the Bank during 1995
and the expenses incurred in owning the properties and the losses taken on sales
of some of the properties.  Occupancy and equipment  increased  primarily due to
the  additional  space  rented by the  Company  during 1995 as compared to 1994.
Deposit insurance  premiums  increased as a result of the increase in the amount
of deposits during 1995 and the increased assessment rate on the deposits. Other
expense  increased  primarily  as a result  of the  write-down  of an asset  and
miscellaneous expenses incurred in the operation of rental properties.

         Data processing  expense decreased by $9,730 in 1995 as a result of the
renegotiation  of the contract with the service  bureau in 1994, and the closure
of the Bank's drive-in branch on June 1, 1995, which was located down the street
from the Company's  headquarters.  General and administrative expenses decreased
by $56,804, stationary,  printing and supplies expense decreased by $12,757, and
telephone  expense  decreased by $4,390,  postage  expense  decreased by $1,234,
compared to 1994.  These  expenses  decreased  as a result of the closure of the
drive-in  branch  facility  and  efforts  by the  Company  to  reduce  expenses.
Advertising  expense  increased by $15,304 in 1995, as the Company  expanded its
marketing  efforts in order to increase  the amount of  deposits  from its local
market.

Asset/Liability Management

         The  Company's  operating  results  depend  primarily  on 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, 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 interest  rate
spread  is  affected  by  regulatory,  economic  and  competitive  factors  that
influence interest rates, loan demand and deposit flows.

         The Company's one year GAP position at March 31, 1997,  the most recent
report  available,  was -14%,  as compared to -22.8% at December 31,  1995.  The
primary  reason for the  decrease  in the  one-year  GAP has been the ability to
extend  the  maturities  of its  liabilities  and the sale of a  portion  of the
dual-indexed  bonds from the Company's  investment  portfolio  during the fourth
quarters of 1995 and 1996. In addition, the Company sold fixed rate loans in the
first  quarter of 1997  which it  replaced  with ARMs as part of its  efforts to
continue  improving its GAP position.  As interest  rates  declined  slightly in
1996,  the net interest  spread  improved,  but as interest  rates have risen in
1997, the net interest  spread has decreased.  Should interest rates continue to
rise, the Company's net interest income could be adversely  affected as a result
of its  negative  GAP;  however,  should  interest  rates begin to decline,  the
Company's  net  interest  income  should  improve  as  the  rates  paid  on  its
liabilities will fall faster than the rates earned on its assets.

                                       36

<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 Company 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 to protect earnings over the
interest  rate  cycle;  (ii) the  maximum  allowable  percentage  changes in net
interest income and net portfolio value over different  interest rate scenarios;
(iii)  for the  Asset/Liability  Management  Committee  ("ALCO");  and  (iv) for
quarterly  reporting to the Board of Directors.  The ALCO monitors the Company's
interest-rate  risk position and manages the asset and liability mix in order to
better   match   the   maturities   and   repricing   terms  of  the   Company'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 ARMs; (ii) extending the term of deposits
and borrowings;  and (iii) maintaining an adequate amount of liquid assets (cash
and  interest-earning  assets).  As a  result,  the  Company  has  continued  to
originate and purchase ARMs throughout this period and has extended deposits and
borrowings  to longer terms  whenever  possible  through its pricing  practices.
While the  Company  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
Company is able to further reduce its negative GAP position,  it will be subject
to a declining net interest spread when interest rates are rising. When interest
rates  began to decline in the first half of 1996,  the  Company  increased  its
efforts to lengthen liabilities and shall continue to do so whenever prudent.

         The  following  table sets forth the interest rate  sensitivity  of the
Company's  interest-earning assets and interest-bearing  liabilities as of March
31,  1997,  using  the  interest  rate  sensitivity  gap  ratio,  based  on  the
information and assumptions set forth in the notes below.


                          [Table Follows On Next Page]



                                       37

<PAGE>

<TABLE>
<CAPTION>



                                              From           From         From          From           From         Greater
                                             1 to 3         3 to 6       6 to 12       1 to 3         3 to 5        than 5
                                             Months         Months       Months         Years          Years         Year
                                             ------         ------       ------         -----          -----         ----
                                                                       (Dollars in thousands)
<S>                                        <C>            <C>           <C>           <C>            <C>            <C>    
Total Loans(1)                             $   8,198      $ 10,851      $ 66,263      $ 15,006       $  2,847       $ 8,493

Other interest-bearing assets(2)              2,493           -             -               7         16,100            --
                                             -------   -----------    ----------    ----------        -------    ---------

Total interest-earning assets                 10,691        10,851        66,263        15,013         18,947         8,493

Non-interest bearing demand deposits(3)           84            75           126           260             70           154

Interest bearing demand deposits(3)               59            53            89           184             49           109

Money Market Demand Deposits(3)                2,339         1,582         1,797           797            379           345

Savings deposits(3)                               82            79           147           467            305           729

Time deposits                                 26,981             -        46,032        18,561          2,193             0

FHLB advances and other                       9,850            21        17,540           143            116           513
                                              ------     ---------    ----------      --------         ------       ------

Total interest-bearing liabilities            39,395        1,810         65,731        20,412         3,112         1,850
                                              ------        ------        ------        ------         ------        -----

Interest rate sensitivity gap              $(28,704)        $9,041          $532      $(5,399)       $15,835        $6,643
                                           =========        ======          ====      ========       ========       ======

Cumulative interest rate sensitivity gap   $(28,704)     $(19,663)     $(19,131)     $(24,530)       $(8,695)      $(2,052)
                                           =========     =========     =========     =========       ========       ======

Cumulative interest rate sensitivity gap
         as a percentage of total assets   (20.61)%        (4.22)%      (13.74)%      (17.61)%        (6.24)%        (1.47)%
                                           =========       =======      ========      ========        =======        =====
</TABLE>


(1)      Mortgage   loans  and   mortgage-backed   securities  are  net  of  the
         undisbursed   portion   of  loans   due   borrowers.   Adjustable   and
         floating-rate  loans are included in the period in which interest rates
         are next scheduled to adjust,  and fixed-rate loans are included in the
         periods in which they are scheduled to be repaid.
(2)      Consists  of  interest-bearing  deposits,  FHLB  stock  and  investment
         securities.
(3)      Decay rates for deposits, based on a study by the OTS:


<TABLE>
<CAPTION>



Decay Rates                                  From             From             From            From            From        Greater
                                            1 to 3           3 to 6          6 to 12          1 to 3          3 to 5        than 5
                                            Months           Months           Months           Years           Years         Years
                                            ------           ------           ------           -----           -----         -----
<S>                                         <C>              <C>              <C>             <C>              <C>          <C>  
Non-interest bearing demand                 37.00            37.00            37.00           33.87            9.06         20.07

Interest bearing demand                     37.00            37.00            37.00           33.87            9.06         20.07

Money Market demand                         79.00            79.00            79.00           11.00            5.24          4.76

Savings Deposits                            17.00            17.00            17.00           25.82           16.83         40.35
</TABLE>





                                       38

<PAGE>



Average Balances and Net Interest Income Analysis

Yield Earned and Rates Paid. The following tables set forth certain  information
relating  to  the  categories  of  the  Company's  interest-earning  assets  and
interest-bearing  liabilities  for the  periods  indicated.  All  yield and rate
information is calculated on an annualized  basis.  Average balances are derived
from monthly  balances.  Net interest  margin is net interest  income divided by
average  interest-earning  assets.  Non-accrual  loans  are  included  in  asset
balances for the appropriate  periods,  whereas  recognition of interest on such
loans is discontinued and any remaining  accrued  interest margins  appearing in
the following tables have been calculated on a pre-tax basis.


<TABLE>
<CAPTION>


                                                             Three Months Ended March 31,

                                                                 1997                             1996
                                                      ------------------------------------------------------------
                                                                         Average                           Average
                                                       Average            Yield/      Average               Yield/
                                                       Balance  Interest   Rate      Balance    Interest    Rate
                                                       -------  --------   ----      -------    --------    ----
                                                                       (Dollars in thousands)
Interest-earning assets:
<S>                                                   <C>        <C>       <C>        <C>        <C>        <C>  
Loans(1)                                              $113,289   $ 2,335   8.24%      $112,492   $ 2,353    8.37%
Investment securities                                   15,070       167   4.43         15,904       153    3.85
Other interest-earning assets                            3,347        48   5.74          4,770        52    4.36
                                                     ---------   -------   ----      ---------   -------    ----
Total interest-earning assets                          131,706     2,550   7.74        133,166     2,558    7.68
Non-interest earning assets                              3,905                           5,569
                                                    ----------                       ---------
      Total assets                                    $135,611                        $138,735
                                                       =======                        ========

Interest -bearing liabilities:
Non-interest bearing demand deposits                      $208       -      -         $    255       -       -
Interest bearing demand deposits                         8,276        79  3.82           7,173        63   3.51
Savings deposits                                         1,377         9  2.61           1,832        12   2.61
Time Deposits                                           94,614     1,298  5.49         100,102     1,445   5.77
                                                        ------     -----  ----         -------     -----   ----
Total deposit accounts                                 104,475     1,385  5.31         109,362     1,520   5.56
FHLB advances & other borrowings                        22,810       339  5.93          20,700       297   5.74
                                                        ------       ---  ----          ------       ---   ----
Total interest-bearing liabilities                     127,285     1,724  5.42         130,067     1,817   5.59
Non-interest bearing liabilities                         1,798                           1,969
Retained earnings and stockholder's equity               6,528                           6,704
                                                   -----------                    ------------
Total liabilities & retained earnings                 $135,611                       $ 138,735
                                                    ==========                       =========

Net interest income                                              $   826                         $   741
                                                                 =======                         =======
Interest rate spread(3)                                                    2.32%                            2.09%
                                                                           =====                            =====
Net interest margin(4)                                                     2.51%                            2.23%
                                                                           =====                            =====
Ratio of average interest-earning assets to average
  interest -bearing liabilities                                            1.03%                            1.02%
                                                                           =====                            =====

</TABLE>



(1)      Includes non-accrual loans.
(2)      Includes interest-earning deposits and FHLB of Atlanta stock.
(3)      Interest rate spread represents the difference between the average
         yield on interest-earning assets and the average cost of interest-
         bearing liabilities.
(4)      Net interest margin is net interest income divided by average
         interest-earning assets.




                                       39

<PAGE>

<TABLE>
<CAPTION>


                                                                           Years Ended December 31
                                                                           -----------------------
                                                         1996                        1995                        1994
                                                         ----                        ----                        ----
                                                               Average                       Average                    Average
                                          Average               Yield/  Average               Yield/ Average            Yield/
                                          Balance      Interest  Rate   Balance    Interest    Rate  Balance    Interest Rate
                                          -------      --------  ----   -------    --------    ----  -------    -------------
                                                                     (Dollars in thousands)
Interest-earning assets:
<S>                                       <C>          <C>       <C>   <C>         <C>         <C>   <C>         <C>     <C>  
   Loans (1)                              $112,288     $  9,040  8.05% $115,608    $  9,001    7.79% $108,771    $7,731  7.11%
   Investment securities                    15,728          675  4.29    23,408       1,289    5.51    24,544     1,754  7.15
   Other interest-earning assets             6,046          222  3.67     6,424         319    4.97     7,592       362  4.77
                                             -----          ---  ----     -----         ---    ----     -----       ---  ----
    Total interest-earning assets          134,062        9,937  7.41   145,440      10,609    7.29   140,907     9,847  6.99
   Non-interest earning assets               5,719                        5,033                         2,795
                                             -----                        -----                         -----
                                                                                            
Total assets                              $139,781                     $150,473                      $143,702
                                          ========                     ========                      ========

Interest-bearing liabilities:
   Non-interest bearing dem
    and deposits                          $    239         --     --    $   286         --      --   $    836      --    --
   Interest-bearing demand deposits          7,483          266  3.55     7,301         259    3.55     7,793       268  3.44
   Savings deposits                          1,641           43  2.62     2,975          92    3.09     6,227       212  3.40
   Time deposits                            97,042        5,451  5.62    99,716       5,862    5.88    77,333     3,322  4.30
                                            ------        -----  ----    ------       -----    ----    ------     -----  ----
   Total deposit accounts                  106,405        5,760  5.41   110,278       6,213    5.63    92,189     3,802  4.12
   FHLB advances &
     other borrowings                       23,529        1,277  5.43    29,725       1,813    6.10    40,526     1,978  4.88
                                            ------        -----  ----    ------       -----    ----    ------     -----  ----
    Total interest-bearing liabilities     129,934        7,037  5.42   140,003       8,026    5.73   132,715     5,780  4.36
   Non-interest-bearing liabilities          2,677                        2,125                         2,043
   Retained earnings and
     stockholder's equity                    7,170                        8,345                         8,944
                                             -----                        -----                         -----
Total liabilities &
     retained earnings                    $139,781                     $150,473                      $143,702
                                          ========                     ========                      ========

Net interest income                                    $  2,900                    $  2,583                      $4,067
                                                       ========                    ========                      ======
Interest rate spread(3)                                          1.99%                         1.56%                     2.63%
                                                                 ====                          ====                      ==== 
Net interest margin(4)                                           2.16%                         1.78%                     2.89%
                                                                 ====                          ====                      ==== 
Ratio of average interest-earning
    assets to average interest-bearing
    liabilities                                                  1.03%                         1.04%                     1.06%
                                                                 ====                          ====                      ==== 
- ----------------------------------------
</TABLE>

(footnotes on following page)

                                       40

<PAGE>



(1)    Includes non-accrual loans.
(2)    Includes interest-earning deposits and FHLB of Atlanta stock.
(3) Interest rate spread represents the difference  between the average yield on
interest-earning  assets and the average cost of  interest-bearing  liabilities.
(4)  Net   interest   margin  is  net  interest   income   dividend  by  average
interest-earning assets.

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

Rate/Volume  Analysis:  The  following  table  sets  forth  certain  information
regarding  changes in interest income and interest  expense of Federal Trust for
the  periods  indicated.  For  each  category  of  interest-earning  assets  and
interest-bearing liabilities, information is provided on changes attributable to
(i) change in rate (change in rate  multiplied by prior volume,  (ii) changes in
volume multiplied by prior rate and (iii) changes in rate-volume (change in rate
multiplied by change in volume).
<TABLE>
<CAPTION>

                                               Three Months Ended            Year Ended December 31, 1996        
                                                 March 31, 1997                        vs. 1995                  
                                                    vs. 1996                  Increase (Decrease) Due to         
                                       ----------------------------------     -----------------------------------
                                                          Rate/                                    Rate/         
                                       Rate    Volume    Volume     Total     Rate     Volume     Volume    Total
                                       ----    ------    ------     -----     ----     ------     ------    -----
                                                                    (In thousands)
Interest-earning assets:
<S>                                  <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>   
   Loans(1)                          $  (146)  $    17   $   111   $   (18)  $   315   $  (285)  $   (19)  $    38
   Investment securities                  23        (8)       (1)      (14)     (284)     (423)       93      (614)
   Other interest-earning assets          17       (15)       (6)       (4)      (92)      (19)       15       (96)
                                     -------   -------   -------   -------   -------   -------   -------   ------- 
      Total interest-earning assets     (106)       (6)      104        (8)      (61)     (700)       89      (672)
Interest -bearing liabilities:
   Non-interest bearing
         demand deposit              $  --     $  --     $  --     $  --     $  --     $  --     $  --     $  --   
   Interest bearing demand deposits        1        10      --          11         5         7        (3)        9 
   Savings deposits                     --           3      --           3      --         (35)     --         (35)
   Time Deposits                         (65)      (79)        2      (142)     (265)     (190)       28      (427)
      Total deposit accounts             (64)      (72)        2      (134)     (260)     (218)       25      (453)
      FHLB advances &
         other borrowings                  9        30         2        41      (151)     (368)      (16)     (535)
                                     -------   -------   -------   -------   -------   -------   -------   ------- 
         Total interest-bearing
          liabilities                    (55)      (42)        4       (93)     (411)     (586)        9      (988)
                                     -------   -------   -------   -------   -------   -------   -------   ------- 
Net change in net interest income
 before provision for loan losses    $   (51)  $    36   $   100   $    85   $   350   $  (114)  $    80   $   316 
                                     =======   =======   =======   =======   =======   =======   =======   ======= 
                                                                                                                   
(1)      Includes non-accrual loans.

</TABLE>


<TABLE>
<CAPTION>


                                           Year Ended December 31, 1995
                                                    vs. 1994
                                            Increase (Decrease) Due to
                                       ----------------------------------
                                                          Rate/
                                       Rate     Volume   Volume     Total
                                       ----     ------   ------     -----
                                                (In thousands)
Interest-earning assets:
<S>                                  <C>       <C>       <C>       <C>    
   Loans(1)                          $   761   $   484   $    48   $ 1,293
   Investment securities                (403)      (81)       19      (465)
   Other interest-earning assets          24       (56)       (4)      (35)
                                      -------   -------   -------   -------
      Total interest-earning assets      383       347        63       793
Interest -bearing liabilities:
   Non-interest bearing
         demand deposit              $  --     $  --     $  --     $  --
   Interest bearing demand deposits       19       (17)       (1)        1
   Savings deposits                      (51)     (112)       27      (136)
   Time Deposits                       1,433       874       249     2,556
      Total deposit accounts           1,401       745       275     2,421
      FHLB advances &
         other borrowings                470      (516)     (125)     (171)
                                      -------   -------   -------   -------
         Total interest-bearing
          liabilities                  1,871       229       150     2,250
                                      -------   -------   -------   -------
Net change in net interest income
 before provision for loan losses    $(1,488)  $   118   $    87   $(1,457)
                                      =======   =======   =======   =======
- -------
(1)      Includes non-accrual loans.
</TABLE>

                                                          41

<PAGE>




Liquidity and Capital Resources

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

         The  Company  requires  funds  in the  short  term to  finance  ongoing
operating expenses, pay liquidating deposits,  purchase temporary investments in
securities and invest in loans.  Short-term  liquidity  requirements  are funded
through FHLB  advances,  the sale of temporary  investments,  deposit growth and
loan principal  payments.  The Company 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.  Management  has no plans to
significantly  change  long-term  funding   requirements.   Long-term  liquidity
requirements  are funded with proceeds from maturing  loans,  the sale of loans,
the sale of investments in securities and deposits and the sale of real estate.

         OTS regulations require the Bank 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
currently 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,  management seeks to maintain its liquid assets
at comfortable levels above the minimum  requirements imposed by its regulators.
At March 31, 1997, the Company's average liquidity was 9.50%.

         During the  three-month  period ended March 31, 1997,  the Company used
funds  primarily from principal  collected on loans,  $4,408,212;  proceeds from
FHLB  advances,  $2,450,000;  proceeds  from  the  sale  of real  estate  owned,
$219,772;  proceeds from loan sales,  $699,248;  advance  payments by borrowers,
$332,847; and cash from operating activities,  $294,957; to fund the origination
and purchase of loans, $8,163,721;  decreases in net deposits,  $2,392,859;  and
the purchase of FHLB Stock $174,300. As of March 31, 1997, there was $27,250,000
outstanding FHLB advances.  The Company's total borrowing capacity with the FHLB
of Atlanta is currently $35,000,000.

         At March 31, 1997,  loans-in-process,  or closed loans  scheduled to be
funded over a future period of time, totaled  $1,407,473.  Loans committed,  but
not closed,  totaled  $4,253,667 and available lines of credit totaled $172,453.
During the  three-month  period ended March 31, 1997, the Company  acquired $6.6
million net in primarily residential mortgage loans.

         The Company  expects its current  central  Florida  office  facility to
generate sufficient deposits to provide liquidity for expected loan originations
and other investments.  The Asset/Liability Management Committee meets regularly
and, in part,  reviews  liquidity  levels to ensure that funds are  available as
needed.

         At March 31, 1997, certificates of deposit scheduled to mature by March
31, 1998, or sooner totaled $73.2 million.  Management believes that the Company
can adjust the rates offered for certificates of deposit to retain deposits in a
changing interest rate environment.

                                       42

<PAGE>



         At March 31. 1997, the Bank's capital totaled $7.3 million,  or 5.2% of
total assets.

Impact of Inflation and Changing Prices

         The consolidated 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

         In June  1996,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 125,  "Accounting for Transfers and Servicing of Financial  Assets
and Extinguishments of Liabilities".  SFAS 125 provides accounting and reporting
standards for transfers and servicing of financial assets and extinguishments 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,  de-recognizes
financial  assets  when  control  has  been   surrendered,   and   de-recognizes
liabilities when extinguished. SFAS 125 is effective for transfers and servicing
of financial assets and extinguishments of liabilities  occurring after December
31, 1996, and is to be applied prospectively. In December 1996, the FASB amended
SFAS 125 to delay the  effective  date of certain  provisions of the standard to
transfers  occuring  after  December 31, 1997.  The Company  adopted SFAS 125 as
amended on January 1, 1997,  and does not  anticipate  a material  impact on its
operations  or  financial  position  from the  implementation  of SFAS  125,  as
amended.

         In February 1997, the FASB issued Statement of Accounting Standards No.
128, "Earnings Per Share".  SFAS 128 establishes new standards for computing and
presenting  earnings per share (EPS) and applies to entities  with publicly held
common stock. In effect,  this statement  simplifies the standards for computing
EPS  previously  addressed in APB Opinion No. 15, by making them  comparable  to
international  EPS standards.  SFAS 128 replaces the presentation of primary EPS
with a presentation of basic EPS and it also requires dual presentation of basic
and diluted EPS on the face of the income statement for all public entities with
complex capital structures. In addition, the statement requires a reconciliation
of the numerator and denominator  used to compute basic EPS. SFAS 128 supersedes
APB Opinion No. 15 and the AICPA  Interpretations  thereon and is effective  for
financial  statements  issued for periods  ending after  December 15, 1997.  The
standard also requires the restatement of all prior-period EPS data presented in
the  financial  statements.  The Company  adopted SFAS 128 as of January 1, 1997
and, therefore, did not incorporate the disclosure requirements of this standard
in its December 31, 1996,  consolidated  financial statements.  The Company does
not anticipate a material  impact on its  operations or financial  position from
its implementation during the fiscal year ending December 31, 1997.


                                       43

<PAGE>



                                    BUSINESS

The Company

         General.  Federal Trust is a Florida corporation which was organized in
February  1989 as a unitary  savings and loan  holding  company.  Federal  Trust
currently  operates  solely through its  wholly-owned  subsidiary  Federal Trust
Bank, a federally-chartered stock savings bank. The address for Federal Trust is
1211 Orange Avenue, Winter Park, Florida 32789 and the telephone number is (407)
645-1201. At March 31, 1997, the Company had total consolidated assets of $140.0
million and stockholders' equity of $ 7.3 million.

         Throughout the first five years of its existence the Company focused on
a wholesale  thrift  strategy by  purchasing  loans and  engaging in real estate
development  and  related  activities,  such as mortgage  brokerage,  commercial
construction and office building  management  operations.  During 1990 and 1991,
the Company  emphasized the origination of larger  commercial real estate loans,
land acquisition and development loans and commercial construction loans some of
which were  outside its market  area.  The Company  relied  heavily on wholesale
deposits and Federal Home Loan Bank ("FHLB") advances to fund loans. The Company
grew rapidly between 1989 and 1992.  This rapid growth  resulted  primarily from
the  acquisition of the assets and  liabilities of the First Federal of Seminole
Savings and Loan  Association from the Resolution  Trust  Corporation,  in April
1992,  which added $78.0 million in loans and $120.2  million in deposits.  From
December  31, 1989 to December 31, 1993,  the  Company's  total assets grew from
$24.3 million to $146.9  million.  During this same period,  the Company  posted
increases  in net income,  which rose from a loss of $310,000 in 1989 (its first
full year of operations) to $776,000 in 1993.

         The  Company's  initial  strategy  to attract  deposits  was to utilize
wholesale funds, i.e.,  certificates of deposit obtained through the CD Network.
This business plan was  implemented to avoid overhead  expenses  associated with
branch facilities,  which are traditionally used to generate deposits. Wholesale
deposits,  however,  are generally  considered  to be a more volatile  source of
funds.  At the time the CD Network  program was started,  interest rates paid on
wholesale funds were lower than interest rates being paid on local deposits.  At
December 31, 1993,  deposits  totaled $78.8  million,  of which $26.1 million or
33.1% were obtained through the CD Network. Beginning in 1993, however, interest
rates on wholesale funds began to increase,  resulting in a higher cost of funds
to the  Company.  At the same time the Company had made the decision to become a
more retail oriented financial institution focussing its attention on generating
local deposits.  As of March 31, 1997, deposits totaled $103.7 million, of which
$3.0 million or 2.9% were obtained through the CD Network.

         Since  1993,  the  Company has  undertaken  measures  to  significantly
restructure  the Company.  These measures  include  strengthening  management by
hiring  executives with extensive  banking  experience for the positions of CEO,
CFO and CLO. Several other senior and mid-level positions have been restructured
to better  utilize  staff  experience.  The Company  established a Special Asset
Department to handle the  disposition and resolution of  non-performing  assets.
The Company developed stricter lending policies and procedures, and improved the
internal loan review and classification  process.  In addition,  the Company has
implemented  a series of cost cutting moves that include  staff  reductions  and


                                       44

<PAGE>



operational streamlining with specific emphasis in the areas of occupancy,  data
processing,  and  servicing  costs while  maintaining  focus on  providing  high
quality customer service.  The final  restructuring of the Company was completed
in May  1997,  when the  Board of  Directors  of the  Bank  was  elected  by the
Shareholders  as the Board of Directors of Federal  Trust,  further  emphasizing
Federal Trust's commitment to focus all of its attention and resources on making
the Bank a community  oriented  financial  institution in order that the Company
can reach its full valuation and maximize shareholder value.

         The Company's current operating  strategy focuses on banking strategies
which include bulk  loan/asset  purchases,  loan  origination,  and core deposit
generation in its local community. While the Company originates residential real
estate  loans,  the  practice of the Company is to purchase  $2.0 million to $10
million  dollars in loan packages  which are primarily  seasoned  one-year ARMs.
Each  loan  package  is  reviewed  to  determine  if the loans  comply  with the
Company's  Loan  Underwriting  Policy.   Variable  rate,  short-term  loans  and
adjustable rate loans are offered to help manage interest rate risk. The Company
has been successsful in its business  strategy in making the shift from reliance
on wholesale funds to attracting funds from its local market. The Company offers
a number  of  deposit  products  such as  regular  checking,  statement  savings
account,  money market account and its new  "Advantage"  checking  account which
provides for free checks, unlimited checkwriting,  no per check charge, ATM card
availability,  free  cashiers  checks,  among  other  features.  The  Company is
currently working on a new business account and an Advantage Plus account.

         In order to further  expand its deposit base and control the  Company's
interest-rate  spread,  the senior  management  team is exploring cost effective
market penetration opportunities such as the acquisition of or starting of a new
branch facility in one of the outlying communities in the greater Orlando market
area. The ability to accomplish  this strategy will be subject to the lifting of
the current growth  restrictions by the OTS. The OTS will also consider  factors
such as earnings,  capital,  management and Company  Reinvestment  Activities as
part of the approval process.

Supervision

         The  Company  is  subject  to  extensive  regulation,  supervision  and
examination  by the OTS,  its primary  federal  regulator,  and by the FDIC with
regard to the insurance of deposit  accounts.  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  deposit  insurance  funds  and
depositors.

         The  first  significant   supervisory  concerns  regarding  the  Bank's
operation  and  underwriting  policy were cited by the OTS in the December  1992
examination.  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.

                                       45

<PAGE>



         In the April,  1994  examination,  the OTS cited  Federal Trust and the
Bank with certain  deficiencies,  many of which  stemmed from  transactions  and
loans which occurred or were made prior to 1993. Management of Federal Trust and
the Bank  consented  to the  issuance  of  individual  Cease and Desist  Orders,
without  admitting or denying that grounds for such Orders  existed.  The Bank's
Order superseded the 1993 Supervisory Agreement with the OTS.

         Under  Federal  Trust's  Order,   Federal  Trust:  (i)  cannot  request
dividends  from the Bank  without  written  permission  from the OTS;  (ii) must
reimburse  the Bank for its  expenses;  and  (iii)  must  develop  a  Management
Services  Agreement  with the Bank  which  provides  for the  reimbursement  for
employees who work for both the Bank and Federal Trust. The Board must report to
the OTS, on a quarterly basis, Federal Trust's compliance with the Order.

         The Bank's Order  provides  for the Board of Directors  to, among other
items:  (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 pursuant to procedures that 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 owed by a
person affiliated with the Bank; (ix) seek a Management  Services  Agreement for
work performed for Federal Trust 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 Federal Trust without the consent
of the OTS; and (xiii) refrain from purchasing additional dual indexed bonds.

         The Orders  require  Federal  Trust 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 internal control systems and operating  procedures
of financial  institutions,  including  compliance  with  internal  policies and
procedures to ensure that the Bank was in compliance with its Order.

         The most  recent OTS  examinations  of Federal  Trust and the Bank were
completed in September,  1996. The examination of the Bank included a review and
evaluation   of   capital,    asset   quality,    management,    earnings,   and
liquidity-asset/liability management. While the examination concluded that there
had been modest  improvement in the overall  condition of the Bank, and that the
Bank met the FDICIA definition of a well-capitalized institution,  Federal Trust
and the Bank needed to  establish a plan for raising  additional  capital due to
the level of classified  assets.  The OTS noted that while classified assets had
declined 37.0% from the prior  examination,  classified assets still represented
6.3% of total  assets and  continued  to have an adverse  effect on earnings and
capital.

                                       46

<PAGE>



The  examination  did not disclose any  violations of the Bank's  Order,  law or
regulation.  The Board of  Directors  of Federal  Trust and the Bank  authorized
management to file written appeals regarding the respective  supervisory ratings
and to request that the Bank's Order be lifted in whole or in part.

         On December 20, 1996, the OTS Regional  Director  advised Federal Trust
that the OTS had decided to upgrade its supervisory rating. As for the Bank, the
OTS Regional Director noted that there was an overall  improvement in the Bank's
operations  including  underwriting  procedures,  documentation,  disposition of
problem assets, significant reduction in the dependency on wholesale funds and a
continued  reduction in  operating  expenses.  As a result,  the OTS reduced the
number of provisions in the Bank's Order from 27 to 23.

         Since the  issuance  of the 1993  Supervisory  Agreement,  the  overall
management  of the Bank  has  been  strengthened  with  the  hiring  of James V.
Suskiewich  as the  CEO/President  in January  1993,  the addition of a new CFO,
Aubrey H. Wright,  Jr., in June 1993, the  reorganization of the Loan Department
and the  establishment  of  improved  underwriting  systems,  coupled  with  the
addition of Louis E.  Laubscher as the new  CLO/Senior  Problem Asset Officer in
March,  1995. This  transition  carried over to Federal Trust in June 1996, when
James Suskiewich was named President and CEO of Federal Trust.

         The Board of Directors and  management of the Company  believe that the
necessary  corrective  measures  are being  taken to ensure  that the Company is
being  operated  prudently  and that the level of  classified  assets  are being
carefully  monitored and managed in order to provide for the steady reduction of
classified and  non-performing  assets. The Board of Directors of the Company is
committed to taking the appropriate  steps to have the respective  Orders lifted
as soon as possible  and to assist the  management  in its efforts to making the
Company a more traditional financial institution with consistent core earnings.

          Under the growth  limitations  that accompany the Orders,  the Company
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
expects that the interest income of the Company will continue to be limited,  so
long as the current growth  limitations  remain in place.  Management,  however,
does not believe that Orders,  or the current  growth  limitations,  will have a
material impact on the financial condition of the Company.

Primary Market Area

         The  Company  is located in Winter  Park,  a city of 24,000  residents,
located approximately seven miles northeast of downtown Orlando.  Winter Park is
in the heart of the greater  metropolitan Orlando area which encompasses Orange,
Seminole, Lake, and Osceola Counties in Central Florida. The total population of
the four county  area is  estimated  at 1.4  million,  with the  majority of the
population in Orange and Seminole counties. The Company's primary market area is
Northeast  Orange County and Southwest  Seminole  County,  although its customer
base  comes  from  the four  county  area.  Although  best  known  as a  tourist


                                       47

<PAGE>



destination,  with approximately 20 million visitors a year, the area has become
a center for industries such as electro-optics  and lasers,  computer  simulated
training,  computer networking and data management.  In addition, motion picture
production,  and  distribution  make the local  economy  more diverse each year.
Orlando is home to the Orlando  Magic,  one of the newer NBA  franchises  and is
also home to the University of Central Florida with an enrollment of 25,000, one
of the  fastest  growing  schools  in the state  university  system,  as well as
Valencia  Community  College  and  Seminole  Community  College  whose  combined
enrollment  exceeds  80,000.  Winter Park is also home to Rollins  College,  the
oldest  college in Florida  founded in 1885.  According to The Orlando  Sentinel
newspaper,  the greater  metropolitan Orlando area is projected to be one of the
fastest growing areas in the United States through the year 2000.

Competition

         The Company  experiences  substantial  competition  in  attracting  and
retaining  deposits and in lending  funds.  The primary  factor in competing for
deposits is interest  rates.  Direct  competition  for deposits comes from other
savings   institutions  and  commercial  bank  holding   companies.   Additional
significant  competition  for  deposits  comes  from  corporate  and  government
securities  and money market funds.  The primary  factors in competing for loans
are  interest  rates and loan  origination  points.  The  Company  is  currently
competing  aggressively,  due to the current  level of interest  rates,  for the
origination  of   construction   and  permanent   residential   mortgage  loans.
Competition  for  origination  of real estate  loans  normally  comes from other
savings  institutions,   commercial  banks,  bank  holding  companies,  mortgage
bankers, insurance companies and real estate investment trusts.

         In addition to competition from other savings institutions, the Company
faces  significant  competition  from other  financial  services  organizations.
Commercial  banks  continue to compete  for loans and  deposits,  while  finance
companies and credit unions compete in the important  areas of consumer  lending
and deposit gathering. Additionally,  nontraditional financial service providers
such as  brokerages,  mutual  funds and  insurance  companies  have  intensified
competition for savings and investment dollars in recent years.

         Consolidation  within the banking  industry,  and in particular  within
Florida,  has been dramatic.  As of September 30, 1996, the four largest banking
institutions in the state controlled  approximately 70% of the bank deposits. In
1980, the four largest controlled less than 33% of the deposits.

         Geographic  deregulation  has also had a material impact on the banking
industry.  Recent  legislation  in Florida and on the national level will remove
most of the final  barriers to  interstate  banking.  Under  Florida  Law,  bank
holding companies are permitted to acquire existing banks across state lines. As
of June 1, 1997,  a bank  holding  company may now  consolidate  its  interstate
subsidiary banks into branches and merge with a bank in another state, depending
upon state laws.
See "REGULATION AND SUPERVISION - Interstate Branching".


                                       48

<PAGE>



Lending Activities

         General. The Company's primary lending activity is the acquisition and,
to a more limited extent, the origination of conventional loans for the purchase
or  construction  of residential  real estate,  which loans are secured by first
liens on such  property.  Conventional  loans are loans which are not insured by
the  Federal  Housing  Administration  ("FHA") or  partially  guaranteed  by the
Veterans Administration ("VA"). Within this category, the largest portion of the
Company's  loans  are  made  to  homeowners  on the  security  of  single-family
dwellings. The Company has also, to a lesser extent, made commercial real estate
and consumer loans. The Company also makes SBA loans secured by real estate.

         Loan Portfolio  Composition.  Single-family  residential loans comprise
the largest group of loans in the Company's loan portfolio,  amounting to $100.6
million  or 87.8% of the total loan  portfolio  as of March 31,  1997,  of which
approximately  98.4% are first mortgage loans and includes $2.5 million in loans
for the  construction  of  single-family  homes and  $900,000  which are  either
insured by the Federal Housing Administration ("FHA") or partially guaranteed by
the  Department  of  Veterans  Administration  ("VA").  The  percentage  of  the
Company's loan portfolio  consisting of  single-family  residential  real estate
loans has remained stable during the past few years.

         In addition,  commercial real estate loans and land loans,  amounted to
$11.9  million  or 10.4% of the  total  loan  portfolio  as of March  31,  1997.
Commercial  real estate loans consist of $11.0 million of loans secured by other
non-residential property and $900,000 of loans secured by undeveloped land as of
March 31, 1997. The  percentage of the Company's  loan  portfolio  consisting of
such  loans has,  in the past five  years,  ranged  from 19.5% of the total loan
portfolio, in 1990, to 9.8% of the total loan portfolio in 1996. As of March 31,
1997,  consumer and other loans,  consisting  of  installment  loans and savings
account loans, amounted to $153,000 or 0.1% of the total loan portfolio.




                           [Intentionally Left Blank]

                                       49

<PAGE>


<TABLE>
<CAPTION>

         The following table sets forth  information  concerning the Bank's loan
portfolio by type at the dates indicated.

                                     At March 31,                         At December 31,
                                  ----------------   --------------------------------------------------------
                                         1997              1996                1995                 1994
                                  ----------------   -----------------    --------------      ---------------
                                             %  of               %  of             %  of                 %  of
                                  Amount     Total   Amount      Total    Amount   Total      Amount     Total
                                  ------     -----   ------      -----    ------   -----      ------     -----
                                                                                      (Dollars in thousands)
<S>                              <C>        <C>       <C>       <C>      <C>      <C>       <C>         <C>     
Mortgage loans:
   Commercial                    $ 11,931    10.54% $ 11,295     10.04%   13,112   11.61%     14,675     13.20%
   Residential                     98,074    86.63%   97,718     86.82%   97,613   86.46%     88,984     80.03%
   Residential construction
       conventional                 2,547     2.25 %   3,795      3.37 %    1,667   1.48 %     1,342       1.2%
                                    -----     ----     -----      ----      -----   ----       -----      -----   
   Total mortgage loans           112,552    99.42 % 112,808    100.23 %  112,392  99.55 %   105,001     94.44%
    Commercial loans                1,239     1.09 %   1,349      1.20 %    1,443   1.28 %       891      0.80 %
    Consumer loans                    153     0.13 %     154      0.14 %      180   0.16 %       503      0.45 %
     Lines of credit                  711     0.63 %     686      0.60 %    1,258   1.11 %     2,385      2.15 %
     In substance foreclosure        --       0.00 %      --      0.00 %      --     --        3,592      3.23 %
                                  -------   ------   -------    ------    ------- ------     -------    ------  

     Total loans receivable       114,655   101.27 % 114,997    102.17 %  115,273 102.10 %   112,372    101.07 %

Net premium on mortgage
     loans purchased                1,202     1.06 %   1,155      1.03 %      987   0.87 %     1,460      1.31 %
   Deduct:
   Unearned discounts &
     loan origination fees             42     0.04 %     170      0.15 %      104   0.09 %       149      0.13 %
   Undisbursed portion of loans     1,408     1.24 %   1,902      1.69 %    1,190   1.05 %       525      0.47 %
   Allowance for loan losses        1,193     1.05 %   1,533      1.36 %    2,060   1.83 %     1,975      1.78 %
                                    -----     ----     -----      ----      -----   ----       -----      ----  

Loans receivable, net            $113,214   100.00 %  $112,547  100.00 % $112,906 100.00 %  $111,183    100.00 %
                                 ========   ======    ========  ======   ======== ======    ========    ======  

</TABLE>

                                       50

<PAGE>





         The following table sets forth as of March 31, 1997, loans by scheduled
due date for the periods  indicated.  Loans  maturing after one year are further
distinguished between fixed and adjustable interest rates.
<TABLE>
<CAPTION>

                                                  Within            1-5             After
                                                  1 year           years           5 years            Total
                                                  ------           -----           -------            -----
                                                                      (In thousands)

<S>                                         <C>               <C>                  <C>             <C>       
     Mortgage loans:
         Permanent                          $        6,665    $       6,145        $   96,202      $   109,012
         Construction                                3,795             -               -                 3,795
                                                   -------        ---------       ----------        ----------
         Total mortgage loans                       10,460            6,145            96,202          112,807

         Consumer loans                                148                6             -                  154
         Commercial loans                              632              602               116            1,350
         Lines of credit                               540              146             -                  686
                                              ------------    -------------    --------------     ------------
         Total loans receivable             $       11,780    $       6,889        $   96,318       $  114,997
                                            ==============     ============         =========        =========


       Loans maturing after one year:
          Fixed interest rates                                  $     3,860       $    18,103
         Adjustable interest rates                                    3,039            78,215
                                                                  ---------        ----------
         Total                                                  $     6,899      $     98,318
                                                                  =========        ==========
</TABLE>

         Scheduled  contractual principal repayments of loans do not reflect the
actual life of such assets. The average life of loans is substantially less than
their average  contractual  terms due to prepayments.  In addition,  due-on-sale
clauses on loans  generally give the Company the right to declare a conventional
loan  immediately  due and payable in the event,  among other  things,  that the
borrower  sells the real  property  subject to the  mortgage and the loan is not
repaid.  The average  life of mortgage  loans tends to increase,  however,  when
current  mortgage  loan rates are  substantially  higher  than rates on existing
mortgage loans and,  conversely,  decrease when rates on existing  mortgages are
substantially higher than current mortgage loan rates. As of March 31, 1997, the
Company had $ 3.5 million in construction loans, all of which mature in one year
or less.  Thirteen percent (13%) of the construction  loans have fixed rates and
87% have adjustable rates.









                                       51

<PAGE>



                  Purchase,   Origination,  and  Sale  of  Loans.  Historically,
Florida  has  experienced  a rate of  population  growth in  excess of  national
averages.  However,  the real estate development and construction  industries in
Florida have been sensitive to cyclical  changes in economic  conditions and the
demand for and supply of residential  units.  The Company's real estate mortgage
loan  origination  activities  will be  affected  by changes in the real  estate
development and construction industries.

                  The  Company's  residential  real  estate loan volume has been
primarily purchased since 1991. The Company generally purchases loan packages of
$2.0 million to $10.0 million of single family  residential  mortgages which are
primarily  seasoned  one-year ARM loans.  Approximately 75% of the single family
residential  mortgages in the Company's loan portfolio are secured by properties
located  in  Florida.  While the  Company  prefers  to  purchase  loan  packages
comprised of Florida real estate,  because of pricing and the limited  number of
Florida loan packages that are available,  the Company also  purchases  seasoned
loan  packages  outside of Florida,  generally  consisting  of loans in Georgia,
Ohio,  South  Carolina  and  Virginia.   The  loan  packages  undergo  the  same
underwriting standards as are applied to loans which the Company originates.

                  The Company generally  originates loans on real estate located
in its  primary  lending  area of Central  Florida.  Residential  mortgage  loan
originations  by the Company are  attributable  to  depositors,  other  existing
customers,  advertising  and referrals from real estate brokers and  developers.
The Company has  authority  within  regulatory  limitations  to originate  loans
secured by real  estate  throughout  the United  States and has  exercised  this
authority in the past on a limited  basis.  The Company's  residential  mortgage
loans  generally are  originated to ensure  compliance  with  documentation  and
underwriting standards which permit their sale to Fannie Mae and other investors
in the secondary market.  The Company has engaged in the sale of whole loans and
participations.

                  The  Company  utilizes  the  sale  of  fixed  rate  loans  and
purchases of ARM loans to improve its interest  rate  sensitivity  and to ensure
its future interest margin against adverse economic conditions created by rising
interest rates.  Sale of fixed rate loans can also provide liquidity and profits
under certain market conditions.

                  Commercial  real  estate  loan  originations  have  been  made
recently on a limited basis through walk-in customers,  and referrals.  All loan
applications  are  evaluated  by staff to ensure  compliance  with  underwriting
standards.   See  "Lending  Activities  -  Loan  Portfolio  Composition  -  Loan
Underwriting Policies."


                          [Table Follows On Next Page]

                                       52

<PAGE>




         The following table sets forth for the Company total loans  originated,
purchased, sold and repaid during the periods indicated.

<TABLE>
<CAPTION>

                                        Three Months
                                       Ended March 31,                         Year Ended December 31,
                                    --------------------      ---------------------------------------------------
                                      1997           1996       1995          1994         1993          1992
                                    -----------------------------------------------------------------------------
                                                                (In thousands)
<S>                                 <C>             <C>       <C>          <C>          <C>             <C>  
Originations:
   Real Estate Loans:
   Loans on existing property       $  1,474        3,655     $  3,354     $  3,739     $  5,600        4,586
   Construction loans                    100          621          186        1,466        1,500        2,891
   Commercial loans                     --            663          100          148        1,196          369
   Lines of credit                      --           --             74          154          933        2,143
   Consumer & other loans               --            515           47           54          275          123
                                    --------     --------     --------     --------     --------     --------
   Total loans originated              1,574        5,454        3,761        5,561        9,504       10,112
Purchases:                             6,590       25,082       29,005       36,913       22,880       77,988
   Total loans originated
      & purchased                      8,164       30,536       32,766       42,474       32,384       88,100
Sales and principal reductions         
   Loans sold                           (689)      (7,761)      (2,704)      (4,356)     (30,084)     (11,992)
   Principal on loan reductions       (5,368)     (24,490)     (23,380)     (19,829)     (29,392)     (31,884)
                                    --------     --------     --------     --------     --------     --------
      Total loans sold
         & principal reductions       (6,057)     (31,251)     (26,084)     (24,185)     (59,476)     (43,876)
                                                 --------     --------     --------     --------     --------
Real estate acquired in settlement
   of loans                           (2,350)        (861)      (3,780)      (2,629)         --           --
Loans acquired in settlement of
   real estate sold                     --          1,300          --           --           --           --
Increase (decrease) in loans
   receivable (before net items)    $   (243)    $   (276)    $  2,909     $ 15,660    $ (27,092)    $ 44,224
                                    ========     ========     ========     ========     ========     ========

</TABLE>




                                       53

<PAGE>




      Loan   Underwriting.   Lending  activities  are  subject  to  underwriting
standards and loan origination  procedures  prescribed by the Board of Directors
and  management.  Loan  applications  are obtained to determine  the  borrower's
ability  to repay,  and the more  significant  items on these  applications  are
verified   through  the  use  of  credit  reports,   financial   statements  and
confirmations.  The  Company's  lending  policy for real estate loans  generally
requires  that  collateral  be appraised by an  independent,  outside  appraiser
approved by the Board of Directors.

      Loans are approved at various  management  levels up to and  including the
Bank's Board of Directors,  depending on the amount of the loan.  Loan approvals
are made in accordance with a Chart of Delegated Authority approved by the Board
of  Directors.  Generally,  loans less than  $250,000 are approved by authorized
officers or loan  underwriters.  Loans in excess of $250,000 to $350,000 require
the concurrence of two or more authorized officers.  Loans over $350,000 usually
require approval by the Loan Committee or Board of Directors.

      While the Company has always had underwriting  standards and loan policies
for its lending programs, the management team has established an internal and an
external loan review process to ensure that the underwriting  standards and loan
policies are being followed.

      General Lending Policies.  The policy of the Company for real estate loans
is to have a valid mortgage lien on real estate  securing a loan and to obtain a
title  insurance  policy  which  insures the  validity and priority of the lien.
Borrowers must also obtain hazard insurance policies prior to closing,  and when
the property is in a flood prone area,  flood  insurance is required.  Most real
estate  loans also  require  the  borrower to advance  funds on a monthly  basis
together  with each  payment of  principal  and  interest  to a mortgage  escrow
account  from which  disbursements  are made for items such as real estate taxes
and property insurance.

      The Company is permitted to lend up to 100% of the appraised  value of the
real  property  securing  a  mortgage  loan.   However,   if  the  amount  of  a
conventional,  residential loan (including a construction  loan or a combination
construction  and permanent  loan)  originated or refinanced  exceeds 90% of the
appraised value,  the bank is required by federal  regulations to obtain private
mortgage  insurance  on that  portion of the  principal  amount of the loan that
exceeds 80% of the appraised  value of the property.  The Company will originate
single-family residential mortgage loans with up to a 95% loan-to-value ratio if
the required  private  mortgage  insurance  is obtained.  Loans over 95% loan to
value  ratio are  limited to special  community  support  programs or one of the
Federal  Housing  Administration,   Veterans  Administration,  or  Farmers  Home
guarantee or insurance programs.  The loan-to-value ratio on a home secured by a
junior lien  generally  does not exceed 90%,  including  the amount of the first
mortgage on the collateral.  With respect to home loans granted for construction
or combination construction/permanent financing, the bank will lend up to 95% of
the  appraised  value of the property on an "as  completed"  basis.  The Company
generally  limits  the  loan-to-value  ratio  on  multi-family  residential  and
commercial  real estate loans to 80% of value.  Consumer loans are considered to
be loans to natural  persons for  personal,  family or household  purposes,  and
these loans may be unsecured,  secured by personal  property or secured by liens
on real estate which,  when aggregated  with prior liens,  equals or exceeds the
appraised value of the collateral property.

                                       54

<PAGE>




      The maximum amount which the Company could have loaned to one borrower and
the borrower's  related  entities as of March 31, 1997, was  approximately  $1.0
million.  The Company  currently  has two loan  relationships  in excess of this
amount. See "REGULATION AND SUPERVISION - Regulation of the Bank."

      Federal  regulations also permit the Company to invest,  in the aggregate,
up to four times its regulatory  capital in loans secured by  non-residential or
commercial real estate.  As of March 31, 1997, the Company was allowed to invest
an aggregate  amount up to $28.9 million in  non-residential  or commercial real
estate  loans.  As of March  31,  1997,  loans  secured  by  non-residential  or
commercial real estate totaled $11.9 million.

         Interest rates charged on loans are affected principally by competitive
factors, the demand for such loans and the supply of funds available for lending
purposes.  These factors are, in turn, affected by general economic  conditions,
monetary  policies  of the federal  government,  including  the Federal  Reserve
Board, legislative tax policies and government budgetary matters.

      Residential  Loans. The Company  historically has been and continues to be
primarily a purchaser  and, to a lesser  extent,  an originator  of  one-to-four
family  residential  real  estate  loans  secured by  properties  located in the
southeastern  United States.  The Company  generally  purchases loan packages of
$2.0 million to 10.0 million of single-family residential mortgages comprised of
seasoned  one-year ARM loans.  The loan packages  undergo the same  underwriting
standards  as are  applied to loans which the  Company  originates.  The Company
currently  originates  fixed-rate  residential mortgage loans and ARMS loans for
terms of up to 30 years.  As of March 31, 1997,  $100.6  million or 87.8% of the
Company's total loan portfolio  consisted of one-to-four family residential real
estate  loans.  As of such date,  approximately  $83.9 million or 82.7% of these
loans were ARM loans and $17.5  million or 17.3% of the  residential  loans were
fixed-rate.

      The residential  ARM loans  currently  being offered,  have interest rates
that are  fixed  for a period of one,  three or five  years  and then  after the
initial period,  the interest rate is adjusted annually based upon an index such
as the yield on  Treasury  Securities  adjusted to a one-year  maturity,  plus a
margin.  Most of the  Company's  ARM  lending  programs  limit the amount of any
increase or decrease in the interest rate at each  adjustment  and over the life
of the loan.  Typical  limitations  are 2% at each adjustment with a limit of 6%
over the life of the loan. The Company may offer ARM loans with different annual
and life of loan interest change limits,  shorter or longer  adjustment  periods
and  different  base  indices  as may be  appropriate  to  meet  market  demand,
portfolio needs, and the Company's  interest rate risk management  goals.  While
the Company  usually  offers an initial rate on ARM loans below a fully  indexed
rate, the loan is always  underwritten based on the borrower's ability to pay at
the interest rate which would be in effect after  adjustment  of the loan.  Some
ARM loans include features that allow the borrower, under special conditions, to
convert the loan to a fixed rate at the then prevailing market rates.

      ARMs loans  reduce the risks to the bank  concerning  changes in  interest
rates,  but  involve  other  risks  because  as  interest  rates  increase,  the
borrower's  required  payments  increase,  thus  increasing  the  potential  for
default.  Marketability of real estate is also affected by the level of interest
rates.

                                       55

<PAGE>



      Most fixed rate home loans are originated for 30 year amortization  terms.
Borrowers  requesting a term of 15 years or less are usually granted an interest
rate slightly lower than is offered for a 30 year amortizing  loan.  These loans
are  originated  to  ensure  compliance  with   documentation  and  underwriting
standards  which  permit  their sale in the  secondary  market to  institutional
investors such as the Federal  National  Mortgage  Association  ("Fannie  Mae").
Fixed-rate  home loans  include a "Due on Sale" clause  which  provides the bank
with the  contractual  right to declare the loan  immediately due and payable in
the event the borrower transfers ownership of the property without the Company's
consent. It is the Company's policy to enforce "Due on Sale" provisions.

      Construction  Loans. The Company has and continues to offer adjustable and
fixed-rate  residential  construction loans to owners wishing to construct their
primary  residence  and to  selected  builders/developers  to build  one-to-four
family   dwellings  in  the  Company's   primary  market  area  and  neighboring
communities.  As of March  31,  1997,  construction  lending  amounted  to $ 3.5
million or 3.1% often total loan portfolio. Loans to builders/developers are for
homes  that are  pre-sold  or are  constructed  on a  speculative  basis  ("Spec
Loans").  Loans to builder for the  construction of a home for which there is no
end  buyer  at the  time  of  construction  are  considered  speculative  loans.
Construction loans to individuals  usually are originated in connection with the
permanent    loan    on   the    property    ("construction-permanent    loan").
Construction/permanent  loans typically  provide for a construction  term of six
months  to one year  followed  by the  permanent  loan  term of up to 30  years.
Speculative  builder  loans are  typically for one year and provide for interest
only payments during the loan term. The financial  capacity of the builder,  the
builder experience and credit history of the builder, as well as, present market
conditions  are reviewed when  considering  speculative  loans.  As of March 31,
1997, the Company had four Spec Loans for an aggregate of $462,000.  The largest
loan to one  builder  was  $180,000.  All of the Spec  Loans are  performing  in
accordance with their original terms.

      Loan advances to borrowers during construction are made on a percentage of
completion  basis, and funds are typically  disbursed in four to six draws after
an  inspection  is made  by  Company  personnel  and/or  authorized  independent
inspectors  and after a written  report of  construction  progress is  received.
Construction  financing is generally  considered  to involve a higher  degree of
risk of loss than long-term  financing on improved,  owner-occupied real estate.
Risk of loss on a  construction  loan is dependent  largely upon the accuracy of
the initial  estimate of  construction  cost and of the initial  estimate of the
property's value upon completion. During construction, a number of factors could
result in delays and cost overruns. If the estimate of construction costs proves
to be  inaccurate,  funds may be  required  to be  advanced  beyond  the  amount
originally committed to complete  construction.  If the estimate of value proves
is high,  the Company may be confronted  with a project  having a value which is
insufficient to assure full payment. Repayment of construction loans to builders
of single family homes usually depends upon the builder successfully negotiating
a sale for the property.  Sales of homes are affected by market  conditions  and
the supply and demand for such products.

      Consumer Loans. Federal regulations permit the Company to make secured and
unsecured  consumer loans up to 35% of the Bank's  assets.  Although the Company
has few consumer loans, management considers consumer lending to be an important
component of its future  strategic  plan.  The Company  makes  various  types of


                                       56

<PAGE>



consumer loans, primarily home equity loans and second mortgages. Consumer loans
are  originated  in order to  provide  a wide  range of  financial  services  to
customers  and to create  stronger ties to its customers and because the shorter
term  and  normally  higher  interest  rates on such  loans  help  increase  the
sensitivity of interest earning assets to changes in interest rates and maintain
a profitable  spread  between the  Company's  average loan yield and its cost of
funds.  The terms of  consumer  loans  generally  range  from one to ten  years.
Underwriting   standards  for  consumer  loans  include  an  assessment  of  the
applicant's  payment  history  on  other  debts  and  ability  to meet  existing
obligations  and  payments  on the  proposed  loans.  Although  the  applicant's
creditworthiness  is a primary  consideration,  the  underwriting  process  also
includes a comparison of the value of the security, if any, to the proposed loan
amount.  Consumer loans generally  involve more credit risks than mortgage loans
because of the type and  nature of the  collateral  or  absence  of  collateral.
Consumer  lending  collections  are  dependent  on  the  borrower's   continuing
financial  stability,  and are  likely  to be  adversely  affected  by job loss,
divorce and illness.  Furthermore,  the application of various federal and state
laws,  including federal and state bankruptcy and insolvency laws, may limit the
amount  which can be  recovered on such loans.  In most cases,  any  repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance.  Management  believes that the yields
earned on consumer loans are  commensurate  with the credit risk associated with
such loans.  The Company intends to continue to increase its investment in these
types of loans. As of March 31, 1997, consumer loans amount to $ 152,795 or 0.1%
of the total loan portfolio.

      Commercial  Real Estate  Loans.  Commercial  real estate loans are secured
primarily  by  office,  warehouse  and  retail  business  properties  located in
Florida.  These types of loans  amounted to $ 11.9 million or 10.4% of the total
loan portfolio as of March 31, 1997. Commercial loans may be for an amortization
term of up to 30 years, but frequently  include a maturity in seven to 15 years.
The Company also offers  multi-family real estate loans which are collateralized
primarily  by  garden  style  apartments  located  in  Florida.  Commercial  and
multi-family  loans are usually  originated  with an interest  rate that adjusts
based upon an index such as the prime rate or the yield on  Treasury  Securities
adjusted to a maturity of one, three or five years.  The Company  generally does
not offer fixed-rate commercial real estate or multi-family loans.

      Commercial   and   multi-family   real  estate  are   originated   with  a
loan-to-value  ratio not exceeding  80%.  Loans on this type of collateral  will
continue to be a part of the Company's future lending  programs.  Commercial and
multi-family real estate loans are generally larger and involve a greater degree
of risk than  residential  mortgage loans.  Because payments on loans secured by
commercial  properties  depend to a large  degree on results of  operations  and
management  of the  properties,  repayment  of such  loans may be  subject  to a
greater  extent to adverse  conditions in the real estate market or the economy.
At March 31,  1997 the  largest  commercial  real  estate  loan was  $1,957,806,
secured by a motel complex located in Orlando, Florida. The loan is current. The
largest  multi-family  real estate loan is  $360,722,  secured by a  multi-story
retirement facility located in Orlando, Florida. The loan is current.

      Commercial  Loans. The Company's  commercial loans are business loans that
are not secured by real estate.  At March 31, 1997, the largest  commercial loan
was  $380,889  to a  smoker/grill  manufacturer  in Macon,  Georgia,  secured by
inventory.  The owner of the smoker/grill  company is related by marriage to the


                                       57

<PAGE>



former  Chairman and President of Federal  Trust.  The Loan is current,  but has
been classified as Doubtfull. The Company does not anticipate making these types
of commercial  loans in the future;  rather the Company is focusing more on real
estate based  commercial  loans in its primary market area, which are guaranteed
in part by the SBA or the Farmers Home  Administration  ("FmHA").  Through 1996,
the Company originated three SBA loans. These loans are underwritten  consistent
with the Company's  policies,  but may include a higher loan balance relative to
the value of collateral than commercial  loans  originated  without a government
guarantee. These lending programs help small businesses to develop and/or expand
and are an  important  tool in helping  meet the credit  needs of the  Company's
lending area.

      The Company is currently not a delegated SBA underwriter,  but anticipates
that in the  future  it  will  apply  for  and  receive  such  SBA  designation.
Applications  for  SBA  or  FmHA  guaranteed  or  insured  loans  are  carefully
underwritten and include an analysis of the borrower's  business plan, the value
of  collateral,  financial  capacity,  the experience of the borrower and market
conditions.  The Company requires personal  guarantees from the borrower as part
of the terms of the loan. After the underwriting  review, a complete application
is  submitted  to  the  appropriate  agency  which  in  turn  performs  its  own
underwriting  analysis  and makes a credit  decision  authorizing  guarantee  or
insurance of the loan. The SBA usually  guarantees up to 75% of a loan, and some
programs of FmHA provide guarantees up to 90% of the loan. Loans with government
guarantees  may be  originated  with fixed or  adjustable  rates;  however,  the
Company usually originates these loans with adjustable rate terms.  Amortization
terms for such loans are  commensurate  with the  business  purpose and expected
life of the collateral.  Real estate secured loans are usually offered for terms
up to 25 years.  SBA/FmHA  guaranteed  loans are originated on fully  amortizing
terms without a shorter  maturity date and balloon  payment  requirement.  As of
March 31,  1997,  SBA  guaranteed  loans  amount  to $  910,782  or 0.81% of the
Company's total loan portfolio.

      Income from Lending  Activities.  Fees are earned in connection  with loan
commitments and  originations,  loan  modifications,  late payments,  changes of
property  ownership and for  miscellaneous  services  related to its loans.  The
Company also  receives  fees for  servicing  loans sold to others.  At March 31,
1997,  the Company was  servicing  $8.4 million of loans of others.  Income from
these activities  varies from period to period with the volume and type of loans
originated,  sold and  purchased,  which in turn is  dependent  upon  prevailing
mortgage  interest  rates  and  their  effect  on the  demand  for  loans in the
Company's market area.

      Loan fees typically are charged at the time of loan origination and may be
a flat fee or a percentage of the amount of the loan.  Under current  accounting
standards  such fees cannot  typically be  recognized as income and are deferred
and taken into income over the contractual life of the loan, using a level yield
method.  If a loan is prepaid or  refinanced,  all remaining  deferred fees with
respect to such loan are taken into income at that time.

      Non-performing  Loans and Real Estate Owned. When a borrower fails to make
a required  payment on a loan,  the  Company  attempts to collect the payment by
contacting the borrower. If a payment on a loan has not been received by the end
of a grace period (usually 15 days from the payment due dated), notices are sent
at that time,  with  follow-up  contacts  made  thereafter.  In most cases,  the
delinquencies are cured promptly.  If the delinquency exceeds 90 days and is not
cured through  normal  collection  procedures,  the Company will  institute more


                                       58

<PAGE>



formal measures to remedy the default, including the commencement of foreclosure
proceedings.  The Company will attempt to negotiate with the delinquent borrower
to establish a satisfactory payment schedule.

      If foreclosure  is completed,  the property is sold at a public auction in
which the Company may participate as a bidder.  If the Company is the successful
bidder,  the acquired  real estate  property is then  included in the  Company's
"real estate  owned"  account until it is sold.  The Company is permitted  under
federal  regulations  to  finance  sales  of real  estate  owned  by  "loans  to
facilitate",  which may involve  more  favorable  interest  rates and terms than
generally would be granted under normal underwriting guidelines. As of March 31,
1997, the Company had no loans to facilitate.

      Loans  are  placed  on  non-accrual   status  when,  in  the  judgment  of
management,   the  probability  of  collection  of  interest  is  deemed  to  be
insufficient  to warrant further  accrual.  When a loan is placed on non-accrual
status, previously accrued but unpaid interest is deducted from interest income.
As a matter of  policy,  interest  is not  accrued  on loans past due 90 days or
more.

      Real estate  acquired as a result of  foreclosure  or by  deed-in-lieu  of
foreclosure  is classified as real estate owned until it is sold.  When property
is  acquired,  it is recorded  at the lower of cost or fair market  value at the
date of acquisition,  less estimated selling costs and any write-down  resulting
therefrom is charged to the allowance for losses on loans.

      On March 31, 1997, the Company reached agreement with a borrower to accept
a  deed-in-lieu  of  foreclosure,  which  resulted in a  substandard  loan being
transferred  to real  estate  owned at its net book value of $2.3  million.  The
property consists of 44 unsold condominium units, which have been, and currently
are being rented.  The Company is in the process of evaluating the units,  which
are part of a 60 unit condominium  complex in northeast Florida,  and will begin
marketing the units in the second quarter of 1997.  Until such time as the units
are sold, the majority of the units will be rented,  with one or two held vacant
for sale, in order to generate income from the property. The Company has engaged
a local management  company and are preparing the individual units for sale. The
Company plans to sell the units individually, but will consider bulk sale. As of
the date of this  Prospectus  the  Company  had ____ sales and _____ units under
contract. Based on current market conditions, the Company expects to recover its
investment. The rental income on the property is currently generating net income
to the Company of $ $20,000 per month, which will change as the units are sold.












                                       59

<PAGE>



      The  following  table  sets  forth  for the  Company  certain  information
regarding  non-accrual  loans  and real  estate  owned,  including  in-substance
foreclosures,  the ratio as such loans and real estate  owned to total assets as
of the date  indicated,  and certain  other  related  information.  There was no
troubled debt  restructuring  or accruing loans more than 90 days  delinquent at
any of the dates presented.
<TABLE>
<CAPTION>

                                                As of March 31,                  As of December 31,
                                                ---------------   -----------------------------------------------
                                                       1997       1996      1995       1994       1993       1992
                                                ---------------   -----------------------------------------------
                                                                       (Dollars in thousands)
<S>                                                  <C>        <C>        <C>        <C>        <C>        <C>   
Non-accrual loans:
     Commercial                                      $  548     $  548     $2,457     $1,435     $2,058     $1,195
     Residential                                        997        323        800      1,029        704        748
     Residential Construction                          --         --         --         --          333       --
           Total mortgage loans                       1,545        871      3,257      2,464      3,095      1,943
    Commercial loans                                     47         47       --          240       --           64
    Consumer loans                                       30         73         69         77         30         53
     In-substance foreclosures                         --         --          --       3,592        108        298
                                                     ------     ------     ------     ------     ------     ------
          Total non-accrual loans                    $1,622     $  991     $3,326     $6,373     $3,233     $2,358
                                                     ======     ======     ======     ======     ======     ======
          Total non-accrual loans to total loans       1.43%      0.88%      2.95%      5.73%      3.39%      1.93%
                                                     ======     ======     ======     ======     ======     ======
          Total non-accrual loans to total assets      1.16%      0.71%      2.37%      4.14%      2.20%      1.69%
                                                     ======     ======     ======     ======     ======     ======
          Total allowance for loss to total
               non-accrual loans                      73.53%    154.69%     61.95%     30.99%     57.22%     54.77%
                                                     ======     ======     ======     ======     ======     ======
Real estate owned:
       Total real estate owned                       $3,612     $1,508     $3,293     $2,891     $  565     $  594
                                                     ======     ======     ======     ======     ======     ======
       Total non-accrual loans and real estate
                owned to total assets                  3.74%      1.79%      4.71%      6.02%      2.59%      2.34%
                                                     ======     ======     ======     ======     ======     ======

</TABLE>

                                       60

<PAGE>



         If the  non-accrual  loans at March  31,  1997,  had  been  current  in
accordance  with their  original  terms for the entire year (or from the date of
origination if originated during such period), the total interest income on such
loans for the  period  ended  March  31,  1997,  would  have  been  increased
approximately $49,000.

         The $997,000 of non-accruing  single-family residential permanent loans
at March 31, 1997,  consists of 19 loans,  which have an average loan balance of
approximately   $52,000.   No  loan  exceeds  $134,000.   The  Company  had  one
non-accruing  land  acquisition and  development  loan at March 31, 1997, in the
amount of $547,930.

         At March 31,  1997,  the  Company had $3.6  million in REO  acquired by
foreclosure (or deed in lieu) consisting of six single family properties with an
average of balance of $42,739,  two vacant land properties zoned commercial with
an average balance of $393,229,  one acquisition and development project with an
average balance of $184,500,  one 44-unit  condominium project with a balance of
$2,350,000 and one developed building lot with a balance of $35,000.

Asset Classification

         The OTS has adopted  various  regulations  regarding  problem assets of
savings  institutions.  The  regulations  require that each insured  institution
review and classify its assets on a regular  basis.  In addition,  in connection
with  examinations  of insured  institutions,  OTS examiners  have  authority to
identify  problem  assets and, if  appropriate,  require them to be  classified.
There are three  classifications for problem assets:  substandard,  doubtful and
loss.   Substandard   assets  have  one  or  more  defined  weaknesses  and  are
characterized  by the distinct  possibility  that the insured  institution  will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified as loss is considered uncollectible and
of such little  value that  continuance  as an asset of the  institution  is not
warranted.  If an asset or portion  thereof is classified  as loss,  the insured
institution  establishes specific allowances for loan losses for the full amount
of the portion of the asset classified as loss. All or a portion of general loan
loss  allowances   established  to  cover  possible  losses  related  to  assets
classified   substandard   or  doubtful  may  be  included  in   determining  an
institution's  regulatory capital,  while specific valuation allowances for loan
losses  generally  do not  qualify as  regulatory  capital.  Assets  that do not
currently  expose  the  insured   institution  to  sufficient  risk  to  warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are classified as special mention and monitored by the Company.

         At March 31, 1997, the Company had $7.5 million in loans  classified as
Substandard, $513,885 classified as Doubtful, and $47,000 as Loss.

Allowance for Losses on Loans

         The  allowance for loan losses is  established  through a provision for
loan losses charged against income. Loans are charged against the allowance when
management  believes that the  collectibility of the principal is unlikely.  The


                                       61

<PAGE>



allowance is an estimated  amount that  management  believes will be adequate to
absorb losses  inherent in the loan portfolio and  commitments to extend credit,
based  on  evaluations  of  its   collectibility.   The  evaluations  take  into
consideration such factors as changes in the nature and volume of the portfolio,
overall portfolio quality,  specific problem loans and commitments,  and current
and anticipated  economic conditions that may affect the borrower's ability pay.
While  management  uses the best  information  available to recognize  losses on
loans,  future  additions to the allowance may be necessary  based on changes in
economic conditions.

         In  accordance  with SFAS No.  114,  as  amended by SFAS No.  118,  the
Company  records  impairment  in the  value  of its loan as an  addition  to the
allowance for loan losses. Any changes in the value of impaired loans due to the
passage of time or  revisions  in  estimates  are  reported  as  adjustments  to
provision  expense  in  the  same  manner  in  which  impairment  initially  was
recognized.  Adoption of SFAS No. 114, as amended by SFAS No. 118, had no impact
on the level of the overall  allowance for loan losses or on operating  results,
and did not affect the Company's  policies regarding  write-offs,  recoveries or
income recognition.

         Although   management  believes  that  it  uses  the  best  information
available to determine the allowance,  unforeseen market conditions could result
in adjustments and net earnings could be significantly affected if circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.  Future additions to the Company's allowance for loan losses will
be the result of periodic loan,  property and collateral reviews and thus cannot
be  predicted  in advance.  In  addition,  federal  regulatory  agencies,  as an
integral  part of the  examination  process,  periodically  review the Company's
allowance  for loan losses.  Such  agencies may require the Company to recognize
additions to the allowance  level based upon their  judgment of the  information
available  to them at the time of their  examination.  At March  31,  1997,  the
Company had a total allowance for loan losses of $1.2 million representing 1.05%
of total loans. See Note 1 of the Notes to Consolidated Financial Statements.





                          [Table Follows On Next Page]

                                       62

<PAGE>



         The  following  table sets forth  information  regarding  the Company's
allowance for loan losses during the periods indicated.
<TABLE>
<CAPTION>

                                                       Three Months
                                                     Ended March 31,                     Year Ended December 31,
                                               -----------------------------    ------------------------------------------
                                            1997         1996          1996       1995       1994        1993       1992
                                          --------     ---------     --------   --------    --------   --------    ------
                                                                                                 (Dollars In thousands)
<S>                                     <C>          <C>          <C>         <C>         <C>         <C>         <C>      
Allowance at beginning of year          $   1,533    $   2,061    $   2,061   $   1,975   $   1,850   $   1,292   $     359
Charge offs:
     Commercial                              --             71          390         440         400        --          --
     Residential loans                        340            6          794         267           4          27          37
     Residential construction                --           --           --          --          --          --          --
     Consumer loans                          --             39           39        --             5           5        --
                                        ---------    ---------    ---------   ---------   ---------   ---------   ---------
          Total loans charged off             340          116        1,223         707         409          32          37
Recoveries                                      3            3          267          13           3        --          --
                                        ---------    ---------    ---------   ---------   ---------   ---------   ---------
     Net charge-offs                          337          113          956         694         406          32          37
Provision for loan losses charged to
     operating expenses                        (3)         (18)         280         779         531         590         140
Transfer from allowance for real
     estate owned                            --           --            149        --          --          --          --
General reserves acquired as part of
     loan package purchases                  --           --           --          --          --          --           830
                                        ---------    ---------    ---------   ---------   ---------   ---------   ---------
Allowance at end of year                $   1,193    $   1,930    $   1,533   $   2,061   $   1,975   $   1,850   $   1,292
                                        =========    =========    =========   =========   =========   =========   =========

Ratio of net charge-offs to average
     loans outstanding                       0.30%        0.10%        0.85%       0.61%       0.37%       0.03%       0.03%
Ratio of allowance to period-end
     total loans, net                        1.05%        1.73%        1.36%       1.83%       1.78%       1.94%       1.06%
Period-end total loans, net             $ 113,315    $ 111,800    $ 112,547   $ 112,906   $ 111,183   $  95,374   $ 122,476
                                        =========    =========    =========   =========   =========   =========   =========
Average loans outstanding, net          $ 113,289    $ 112,492    $ 112,288   $ 115,608   $ 108,771   $ 109,063   $ 124,107
                                        =========    =========    =========   =========   =========   =========   =========

</TABLE>



                                       63

<PAGE>



                 The  following  table  represents   information  regarding  the
Company's total allowance for losses,  as well as the allocation of such amounts
to the various categories of loans.
<TABLE>
<CAPTION>



                                  At March 31,                              At  December 31,
                                ---------------  -------------------------------------------------------------------------------
                                     1997            1996           1995          1994              1993             1992
                                     ----            ----           ----          ----              ----             ----
                                         % of            %  of           %  of         %  of            % of             % of
                                        Loans to        Loans to        Loans to      Loans to         Loans to         Loans to
                                         Total           Total           Total         Total            Total             Total
                                Amount   Loans   Amount  Loans  Amount   Loans Amount  Loans    Amount  Loans    Amount   Loans
                                ------   -----   ------  -----  ------   ------------  -----    ------  -----    ------   -----
                                                                     (Dollars in thousands)
<S>                             <C>      <C>     <C>     <C>    <C>     <C>    <C>     <C>      <C>     <C>      <C>     <C>   
Residential loans               $  421    86.8%   $ 283   88.3% $  415   86.1% $  421   83.6%   $  983   72.6%   $1,076   76.7%
Commercial
 real estate loans
 (Including multi-family loans)    452    11.4%     946    9.8   1,073   11.4   1,318   13.1       772   21.0       178   23.3
Non-mortgage loans                 320     1.8%     304    1.9     573    2.5     236    3.3        95    6.4        38  --
                                ------   -----   ------  -----  ------  -----  ------  -----    ------  -----    ------  ----- 
Total allowance for loan losses $1,193   100.0%  $1,533  100.0% $2,061  100.0% $1,975  100.0%   $1,850  100.0%   $1,292  100.0%
                                ======   =====   ======  =====  ======  =====  ======  =====    ======  =====    ======  ===== 
</TABLE>



                                       64

<PAGE>



Investment Activities

         The Company's  investment in  obligations  of United States  government
agencies  consist of dual indexed  bonds issued by the FHLB.  At March 31, 1997,
the bonds had a market  value of $14.9  million and gross  unrealized  losses of
$1.2 million.  The FHLB bonds have a par value of $16.1 million and pay interest
based on the  difference  between two indices.  The bonds pay interest at the 10
year  constant  maturity  treasury  rate less the three month or six month LIBOR
rate plus a contractual  amount ranging from 2.3% to 4.0%. The Company purchased
the FHLB bonds to offset some of its risk related to its portfolio of adjustable
rate mortgages.  Accordingly,  the bonds subject the Company to a certain degree
of market risk as the indices change with prevailing  market interest rates. The
yields on the dual indexed bonds  generally move in an inverse  relationship  to
the  movement  in yields on the ARMs and as a  result,  offset  some of the risk
related to the movement of interest rates in the loan portfolio.  However,  when
the yield curve is flat, the bonds will generally have yields that are below the
yields on bonds  that  mature or  reprice  in three or six  months,  unless  the
general  level of rates is very low in which case the margin on the bonds  would
reduce or  mitigate  the  effects of a flat yield  curve.  If the yield curve is
inverted,  the bonds will generally  have below market yields.  The Company does
not currently have any investments in hedges to offset the market risk for these
securities.  The effective  rates earned for the portfolio of dual indexed bonds
for 1994,  1995, and 1996 were 7.01%,  5.51%,  and 3.98%,  respectively.  Market
values  for  all  securities  were  calculated  using  published  prices  or the
equivalent at March 31, 1997.

         Based on OTS Thrift Bulletin 65 - Structured  Notes, and other releases
from the OTS, it is the opinion of management that the OTS would prefer that the
savings  institutions  they  regulate  not hold  structured  notes.  The OTS has
directed the Company not to purchase  any  additional  dual  indexed  bonds (see
"BUSINESS - Supervision"), although they continue to be a permissible investment
for savings institutions.

         At December 31, 1996,  1995,  and 1994,  the Company had $7.0  million,
$7.0  million  and $22.8  million  (par  value),  respectively,  in  investments
securities  pledged  to the  FHLB as  collateral  under  its  short-term  credit
agreement with the Company.  On November 30, 1995, the Company  reclassified its
entire  portfolio  of FHLB  bonds  from the  held to  maturity  category  to the
available  for sale  category,  in  accordance  with the guidance  issued by the
Financial  Accounting  Standards  Board  (FASB),  which  permitted  the one-time
opportunity to reassess the designations of all securities  between November 15,
1995,  and  December  31,  1995.  The  transfer  resulted  in an increase in the
unrealized loss on investment  securities available for sale, net (of the effect
of income taxes) account, a component of stockholders'  equity, to $1,291,699 at
November 30,1995.  In December 1995, the Company sold $7,250,000,  par value, of
the FHLB bonds  maturing in 2003, at a gross loss of $942,500,  which  decreased
the  unrealized  loss on investment  securities  available for sale, net (of the
effect of income taxes) account in stockholder's  equity to $780,937 at December
31, 1995. On April 1, 1996, the Company transferred  $7,000,000 par value of the
FHLB bonds  maturing in 2003 from the available for sale to the held to maturity
category.  During  November,  1996, the Company sold $1,000,000 par value of the
available for sale FHLB bonds that mature in 1998 at a gross loss of $12,344.


                                       65

<PAGE>



         The Company must maintain minimum liquidity levels specified by the OTS
which  vary from  time to time.  The  Company  complies  with  such  requirement
primarily  by  maintaining  a  significant  amount of funds in  interest-bearing
deposits at the FHLB of Atlanta and with the qualifying  unpledged  bonds in the
investment   portfolio  that  have   maturities  of  five  years  or  less.  See
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS  -  Liquidity  and  Capital  Resources."  Liquidity  may  increase or
decrease  depending upon the yields  available on investment  opportunities  and
upon  management's  judgment  as to the  attractiveness  of such  yields and its
expectation  of the level of yields and its  expectation  of the level of yields
that will be available in the future.  The Company also has an investment in the
common  stock  of the  FHLB of  Atlanta  in  order  to  satisfy  its  membership
requirement.




                            [Table Follows This Page]

                                       66

<PAGE>



         The  following  table  sets  forth  the  composition  of the  Company's
investments  portfolio  (including  investments  held for  sale) as of the dates
indicated.

<TABLE>
<CAPTION>



                                            At March 31,                          At December 31,
                                              1997                 1996                1995                     1994
                                        -----------------   ------------------------------------------------------------------
                                        Carrying     % of   Carrying     % of   Carrying       % of     Carrying         % of
                                          Value     Total    Value      Total    Value        Total      Value          Total
                                          -----     -----    -----      -----    -----        -----      -----          -----
                                                (Dollars in thousands)
<S>                                      <C>       <C>      <C>          <C>    <C>            <C>       <C>             <C>  
Short-term investments:
     Interest-bearing deposits           $ 2,762    14.3%   $ 4,837      22.9%  $    51         0.3%     $ 6,861         20.7%
Debt Securities                             --       --         --        --        --         --           --

     FHLB notes                           15,080    78.3     15.048      71.2    15,918        89.2       24,257         73.2
                                         -------   -----    -------     -----   -------        ----      -------         ---- 
     Orange County tax
        certificates                           1                  6                  19          .1           44          0.1

     Mortgage backed
        securities
     ARM mutual fund Equity securities:
     FHLB stock                            1,428     7.4      1,253       5.9     1,853                    1,975          6.0
                                         -------   -----    -------       ---   -------         ---      -------          --- 
Total . . . . . . .                      $19,096   100.0%   $21,144       100%  $ 1,784         100%     $33,137          100%
                                         =======   =====    =======      ====   =======        ====      =======         ==== 

</TABLE>



                                       67

<PAGE>



         Investment  Maturities.  The table below sets forth the amortized cost,
fair value, yield and maturity distribution of the Company's investments in debt
securities by type as of March 31, 1995.
<TABLE>
<CAPTION>

                                                    Held to Maturity                       Available for Sale
- -----------------------------------------------------------------------------------------------------------------------
                         Amortized    Fair  Period-End Amortized  Fair     Period -End
                            Cost     Value    Yield      Cost     Value       Yield
                            ----     -----    -----      ----     -----       -----
                                                                  (Dollars in thousands)
<S>                        <C>       <C>       <C>      <C>       <C>          <C>        
U.S.Government Agencies
   Within 1 year           $ --      $ --      $--      $ --      $ --          --   
   1 to 5 years              --        --       --       9,100     8,774       3.64%

   5 to 10 years            6,306     6,094        4.87   --        --          --
                                                        ------    ------       ----
   More than 10 years        --        --       --        --        --          --
                           ------    ------    -----    ------    ------       ----
     Total                 $6,306    $6,094        4.87 $9,100    $8,774       3.64%
                                     ======    =====    ======    ======       ====
</TABLE>


Sources of Funds

         General.  Deposits are the Company's primary source of funds for use in
lending and for other general business  purposes.  In addition to deposits,  the
Company  obtains funds from normal loan  amortization  and  prepayments and from
operations.  Contractual loan payments are a relatively  stable source of funds,
while  deposit  inflows and  outflows  and loan  prepayments  are  significantly
influenced by general market interest rates and economic conditions.  Borrowings
are  also  used on a  short-term  basis  to  compensate  for  seasonal  or other
reductions in normal  sources of funds.  Borrowings may also be used on a longer
term basis to support  expanded lending or investment  activities.  At March 31,
1997, the Company had $22.3 million in FHLB advances  outstanding  which are due
in one year or less.

         Deposits.  The Company has a number of different  programs  designed to
attract  both  short-term  and  long-term  deposits  of the  general  public  by
providing an assortment of accounts and rates.  These programs include statement
savings  accounts,  NOW accounts,  MMDAs and  certificates of deposit  currently
ranging in terms from 91 days to 120 months.

         Deposits are obtained from  residents in the Company's  primary  market
area  and to a much  lesser  extent,  nationwide  via a  computer  network.  The
principal  methods used to attract "in market" deposit accounts include offering
a wide  variety of  services  and  accounts,  competitive  interest  rates and a
convenient  office  location,  including  access to  automated  teller  machines
("ATMs").  The Company  currently does not operate ATM's, but issues cards which
have access to the Honor(R) and other shared ATM networks. The Company generally
does not utilize  brokered  deposits.  The Company  previously  relied on the CD
Network  to  generate  certificates  of deposit  of less than  $100,000.  The CD
Network allows the Company to  electronically  display the rates it is paying on
certificates  of deposit to  investors.  Company  personnel  deal  directly with
investors  who telephone or write for  information  concerning  certificates  of
deposit.  As the  Company  continues  to  evolve  into a  traditional  financial
institution,  it has focused its  attention to  generating  deposits  within the
local  market  area  and has  significantly  reduced  its  dependency  on the CD
Network.  As of March 31, 1997,  deposits  totaled  $103.7 million of which $2.8
million or 2.9% were obtained through the CD Network.

                                       68

<PAGE>

<TABLE>
<CAPTION>


         The  following  table  shows the  distribution  of, and  certain  other
information relating to, the Bank's deposits by type as of the dates indicated.
                                            At March 31,                          At December 31,
                                            ------------     ----------------------------------------------------------
                                                1997                1996               1995               1994
                                                ----                ----               ----               ----
                                                     % of                % of              % of                 % of
                                          Amounts  Deposits   Amounts  Deposits  Amounts  Deposits Amounts    Deposits
                                          -------  --------   -------  --------  -------  ----------------    --------
                                                              (Dollars in thousands)
<S>                                 <C>             <C>      <C>       <C>    <C>        <C>     <C>            <C>   
Commercial checking accounts
Savings accounts                         $ 170,762     .2%    $    59     .1%     $ 209    0.2%  $     257        0.3%
MMDA's                                     612,477     .6       1,364    1.3      2,158    2.0       4,234        4.2
Now accounts                             7,172,954    6.9       7,429    7.0      6,601    6.1       9,247        9.1
                          Subtotal       1,355,076    1.3         654     .6        675    0.6         857        0.8
                                         9,311,269    9.0       9,506    9.0      9,643    8.9      14,595       14.4
 Certificates of deposit:
     1.00% to 3.99%                        463,973     .4         499     .5      1,219    1.1       5,431        5.5
     4.00% to 4.99%                      2,549,837    2.5       3,077    2.9      2,171    2.0      29,421       29.0
     5.00% to 5.99%                     76,284,827   73.6      78,123   73.5     54,847   50.2      29,165       28.7
     6.00% to 7.99%                     15,116,241   14.6      14,910   14.0     41,311   37.8      22,859       22.5
     8.00% to 9.99%                         -          -          -       -        -       -            46         -
                                    --------------  ------   --------  -----  ---------  -----   ---------      ----- 
     Total Certificates of Deposit      94,414,878   91.0      96,609   91.0     99,548   91.1      86,922       85.6
                                    --------------  ------   --------  -----  ---------  -----   ---------      ----- 
     Total Deposits                 $  103,726,147  100.00%  $106,115  100.0% $ 109,191  100.0%  $ 101,517      100.0%
                                    ==============  ======   ========  =====  =========  =====   =========      ===== 

         The  following  table shows the average  amount of and the average rate
paid on each of the following categories during the periods indicated.
                                             At March 31,                       At December 31,
                                           -----------------  ---------------------------------------------------------
                                                 1997               1996              1995                 1994
                                                 ----               ----              ----                 ----
                                           Average   Average  Average  Average  Average  Average   Average      Average
                                           Balance    Rate    Balance   Rate    Balance   Rate     Balance       Rate
                                           -------    ----    -------   ----    -------   ----     -------       ----
                                                       (Dollars in thousands)
Commercial checking accounts
 - non-interest
bearing MMDA's and NOW                     $ 8,484    3.72%  $  7,722   3.44%   $ 7,587   3.55%    $ 8,629       3.11%
Statement savings accounts                   1,377    2.61      1,641   2.62      2,975   3.09       6,227       3.40
Certificates of deposit                     94,614    5.49     97,042   5.62     99,716   5.88      77,333       4.30
                                          --------    ----   --------   ----  ---------   ----     -------       ---- 

         Total Deposits                   $104,475    5.31%  $106,405   5.41% $ 110,278   5.63%    $92,189       4.12%
                                          ========    ====   ========   ====  =========   ====     =======       ==== 
</TABLE>

                                       69

<PAGE>



         The Company's large denomination  ($100,000 and over) deposits included
in certificate accounts mature as follows:

                                    At March 31, 1997
                                    -----------------
                                  Amount       % of Total
                                  ------       ----------
                                  (Dollars in thousands)
Three months or less               $ 5,562       30.4%
Over three months to six  months     3,365       18.4
Over six months to twelve months     5,117       28.0
Over twelve months                   4,242       23.2
                                   -------      -----

                                   $18,286      100.0%
                                   =======      =====


         The  variety  of  deposit  accounts  now  offered  by the  Company  has
increased  the  its  ability  to  retain  deposits  and  has  allowed  it  to be
competitive  in obtaining  new funds,  although the threat of  disintermediation
(the  flow of funds  away  from  savings  institutions  into  direct  investment
vehicles such as government and corporate  securities) still exists. Newer types
of accounts,  however,  have been more costly than  traditional  accounts during
periods of high interest  rates.  The ability to attract and retain deposits and
related cost of funds have been, and will continue to be, significantly affected
by market conditions.

         Management   regularly   reviews   rates   offered  by  other   savings
institutions  in its  market  area and will  adjust  the  rates it  offers to be
competitive with such  institutions.  The Company has generally had to price its
deposit products competively to attract deposits.  The $18.7 million decrease in
1993 resulted from the sale of the Company's  Amelia Island  branch.  During the
year ended December 31, 1996, the Company's deposits decreased $3.1 million.



         The following table sets forth the net deposit flows during the periods
indicate.
<TABLE>
<CAPTION>

               Three Months
                                           Ended March 31,         Years Ended December 31,
                                           ---------------        --------------------------
                                           1997       1996        1996       1995       1994
                                           ---------------        --------------------------

                           (Dollars in thousands)
Net increase (decrease) before interest
<S>                                       <C>        <C>        <C>        <C>       <C>    
  credited                                $(1,509)   $  (604)   $   523    $10,619   $23,902
Less:
  Interested credited                         884        896      3,599      2,945     1,113
                                          -------    -------    -------    -------   -------
Net deposit increase (decrease)           $(2,393)   $(1,500)   $(3,076)   $ 7,674   $22,789
                                          =======    =======    =======    =======   =======
</TABLE>



                                       70

<PAGE>



         Borrowings.  The Company is permitted to obtain  advances from the FHLB
of Atlanta upon the security of the capital stock of the FHLB of Atlanta it owns
and certain of its home mortgage loans and other assets (principally, securities
which are  obligations  of, or  guaranteed  by, the U.S.  government or agencies
thereof);  provided certain standards related to creditworthiness have been met.
Such advances may be made pursuant to several  different credit  programs.  Each
credit program has its own interest rate and range of  maturities,  and the FHLB
of Atlanta prescribes the acceptable uses to which the advances pursuant to each
program  may be  made,  as well as  limitations  on the  size of such  advances.
Depending  on  the  program,  such  limitations  are  based  either  on a  fixed
percentage of the Company's  regulatory capital, or its liability for shares and
deposits or on the FHLB's assessment of the Company's creditworthiness. The FHLB
is required to review its credit  limitations  and standards at least once every
six  months.  Prepayment  of FHLB of Atlanta  advances  would  incur  prepayment
penalties.  At March 31,  1997,  the  Company  had $27.3  million in  borrowings
outstanding.



                       [Analysis Table Follows This Page]

                                       71

<PAGE>



      The  following  is an  analysis of the  advances  from the FHLB during the
periods indicated:


Amounts outstanding at March 31, 1997:
- --------------------------------------------------------------------------------
Maturity Date  Rate     Amount        Type
- -------------  ----- -----------   ---------
12/31/97       6.85% $ 4,750,000   Variable Rate
06/28/97       6.01    5,000,000   Fixed Rate
09/16/97       6.01    5,000,000   Fixed Rate
10/16/97       5.86    5,000,000   Fixed Rate
03/04/98       6.02    2,500,000   Fixed Rate
09/15/98       6.12    5,000,000   Fixed Rate
               ----    ---------

Total         6.15%  $27,250,000
              ====    ==========


      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.

<TABLE>
<CAPTION>


Amounts outstanding at:
- ---------------------------------------------------------------------------------------------------------------------
1996                                                          1995
- ------------------------------------------------------        -------------------------------------------------------
Month-end              Rate               Amount              Month-end             Rate                Amount
- ---------              ----               ------              ---------             ----                ------
<S>                    <C>                 <C>                <C>                   <C>              <C>        
01/31/96               6.12%               $20,500,000        01/31/95              6.21%            $33,400,000
02/28/96               5.81                 19,300,000        02/28/95              6.27              34,400,000
03/31/96               5.77                 22,300,000        03/31/95              6.29              33,400,000
04/30/96               5.77                 23,300,000        04/30/95              6.34              30,100,000
05/31/96               5.74                 24,700,000        05/31/95              6.36              28,100,000
06/30/96               5.80                 25,500,000        06/30/95              6.43              28,600,000
07/31/96               5.93                 22,800,000        07/31/95              6.33              30,600,000
08/31/96               5.78                 24,100,000        08/31/95              6.36              27,700,000
09/30/96               6.05                 25,000,000        09/30/95              6.37              31,100,000
10/31/96               5.98                 24,200,000        10/31/95              6.19              29,700,000
11/30/96               6.01                 23,800,000        11/30/95              6.23              28,600,000
12/31/96               6.18                 24,800,000        12/31/95              5.93              21,000,000

</TABLE>

         During the  twelve-month  periods ended December 31, 1996, and December
31, 1995, average advances  outstanding  totaled $23.4 million and $29.7 million
at an average rate of 5.91% and 6.28%, respectively.

         Advances from the FHLB are  collateralized  by loans,  securities,  and
FHLB stock that totaled  approximately  $34.6  million,  $6.3 million,  and $1.3
million, respectively, at December 31, 1996.



                                       72

<PAGE>



Federal Trust Subsidiaries

         At March 31, 1997,  Federal  Trust had no  subsidiaries  other than the
Bank. The total equity  investment in the Bank at March 31, 1997 was $6,591,045.
During the first half of 1996, Federal Trust operated two non-bank subsidiaries,
Federal Trust  Properties  Corp.  ("Properties  Corp.") and 1270 Leasing Company
("1270 LC").  Properties Corp. is a Florida  corporation  which was organized in
December 1994.  Properties Corp.  initially owned two-office buildings in Amelia
Island,  Florida, which were sold in December 1995, and a residential site owned
in Augusta,  Georgia, which was sold in February 1996. Properties Corp. was sold
in July 1996 for  $425,354,  consisting  of $60,000 in cash, a note for $60,000,
which was paid on August 8, 1996,  and four notes  totalling  $305,354.  Federal
Trust had $421,698 invested in Federal Trust Properties Corporation ("Properties
Corp.")  at the  time  of the  sale.  The  employment  agreement  of the  former
President and Chief Executive Officer of Federal Trust and certain other related
expenses were assumed by Properties Corp. as part of the sale.

         1270 LC was a Florida corporation organized in May 1994. 1270 LC leased
3,096  feet of  office  space in  Winter  Park for  Federal  Trust.  1270 LC was
dissolved when Federal Trust relocated its corporate  headquarters to the Bank's
premises.

Bank Subsidiaries

         Current  OTS  regulations  permit a thrift  to  invest  up to 3% of its
assets in service  corporations,  provided any  investment  in excess of 2% must
serve primarily  community,  inner city or community  development  purposes.  In
addition,  a thrift can invest up to 20% of its net worth in conforming loans to
service  corporations if net worth is equal to the minimum net worth requirement
of the thrift and  scheduled  items do not exceed 2.5% of specified  assets.  At
December 31, 1996, the Bank had one  subsidiary,  FTB Financial  Services,  Inc.
which commenced  operations in 1996. FTB Financial Services,  Inc. is engaged in
the  business of selling  non-FDIC  insured  annuities.  The  operations  of FTB
Financial Services, Inc. to date have been minimal.

Employees

         As of March 31, 1997, Federal Trust had no salaried employees. The Bank
had  26  full-time  employees.  Management  considers  its  relations  with  its
employees to be excellent.  The employees are not  represented by any collective
bargaining group.

         The  Company  currently  maintains  a  comprehensive  employee  benefit
program  providing,  among other  benefits,  hospitalization  and major  medical
insurance,   long-term  disability  insurance,  life  insurance,  and  education
assistance.  In  addition,  on April 1, 1997,  the Company  began  offering  its
employees a 401k Plan. Such employee benefits are considered by management to be
generally  competitive with employee  benefits provided by other major employers
in the Company's market area.


                                       73

<PAGE>



Legal Proceedings

         There are no material pending legal  proceedings to which Federal Trust
or the Bank or any  other  subsidiary  of the Bank is a party or to which any of
their property is subject.


                           REGULATION AND SUPERVISION

General

         The banking  industry is highly  regulated  with  numerous  federal and
state  laws and  regulations  governing  its  activities.  As a saving  and loan
holding company,  Federal Trust is subject to examination and the regulations of
the OTS as provided under the Home Owners Loan Act, as amended  ("HOLA").  While
Federal  Trust is a  reporting  company  and files its Form 10-Qs and Form 10-Ks
with the  Securities  and Exchange  Commission  ("SEC"),  it is currently  not a
registered  company for  purposes of the  Securities  Exchange  Act of 1934 ("34
Act").  As a Florida  Corporation,  Federal Trust is also subject to the Florida
Business  Corporations Act ("Act") and the regulation of the Florida  Department
of State under its authority to administer and implement the Act.

         The Bank is a federally-chartered savings bank and its deposit accounts
are  insured  by the  Savings  Association  Insurance  Fund  ("SAIF")  which  is
administered  by the FDIC. The Bank is subject to examination  and regulation by
the OTS and the FDIC.

         Federal  Trust and the Bank are  required to file  reports with the OTS
and the FDIC concerning their activities and financial  conditions,  in addition
to obtaining  regulatory  approvals prior to entering into certain  transactions
such as mergers with or acquisitions of other financial institutions.

Regulation of the Company

         Restrictions on the Acquisition of Federal Trust.  Section 1467a of the
HOLA provides that no holding  company,  "directly or  indirectly"  or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through one or more  transactions,  may acquire  "control" of an insured savings
institution at any time without the prior approval of the OTS. In addition,  any
holding  company that acquires such control  becomes a "savings and loan holding
company" subject to registration,  examination and regulation under HOLA and the
regulations promulgated  thereunder.  "Control" in this context means ownership,
control of, or holding proxies  representing  more than 25% of the voting shares
of, an insured institution, the power to control in any manner the election of a
majority  of the  directors  of such  institution  or the  power to  exercise  a
controlling influence over the management or policies of the institution.

         The OTS also has established certain rebuttable control determinations.
An acquiror  must file for approval of control with the OTS or file to rebut the


                                       74

<PAGE>



presumptions before surpassing a rebuttable control level of ownership. To rebut
the presumption,  the acquiror must file a submission with the OTS setting forth
the  reasons  for  rebuttal.  The  submission  must be filed  when the  acquiror
acquires  10% or more of any class of voting stock of the savings bank and again
when the  acquiror  acquires  more than 25% of any class of voting  stock of the
savings bank and they have any of the control  factors  enumerated in 12 C.F.R.,
Section 574.4(c) which include but are not limited to: (i) the acquiror would be
one of the two  largest  shareholders  of any  class of voting  stock;  (ii) the
acquiror and/or the acquiror's  representative or nominees would constitute more
than one member of the savings bank's board of directors; and (iii) the acquiror
or nominee or management official of the acquiror would serve as the chairman of
the board of directors,  chairman of the executive  committee,  chief  executive
officer,  chief operating officer,  chief financial  officer,  or in any similar
policy making authority in the savings bank.

         A  rebuttable  presumption  of  concerted  action will occur but is not
limited  to these  situations:  (1) a person  will be  presumed  to be acting in
concert with members of the person's immediate family (which includes a person's
spouse,  father,  mother,  children,  brothers,  sisters and grandchildren;  the
father,  mother,  brother and sisters of the person's spouse;  and the spouse of
the  person's  child,  brother or sister);  (2)  persons  will be presumed to be
acting in concert  with each other  where:  (i) both own stock in a savings bank
and both are also management officials,  controlling shareholders,  partners, or
trustees of another company; or (ii) one person provides credit to another or is
instrumental in obtaining  financing for another person to purchase stock of the
savings bank; and (3) a person will be presumed to be acting in concert with any
trust for which such person or company serves as a trustee.

         Under the FDI Act, a depository  institution of a holding company,  can
be held liable for any loss incurred by, or  reasonably  expected to be incurred
by the  FDIC  in  connection  with  (i) the  default  of a  commonly  controlled
FDIC-insured  depository institution or (ii) any assistance provided by the FDIC
to any commonly  controlled  FDIC-insured  depository  institution "in danger of
default".  "Default" is defined generally as the appointment of a conservator or
a receiver and "in danger of default" is defined  generally as the  existence of
certain  conditions  indicating that a default is likely to occur in the absence
of regulatory assistance.

         Payment of Dividends. Federal Trust is a legal business entity separate
and  distinct  from the  Bank.  To date,  the  principal  source of cash flow of
Federal  Trust,  including cash flow to pay cash  dividends,  has been dividends
from the Bank. There are statutory and regulatory  limitations on the payment of
dividends by the Bank. In general,  the ability of the Bank to pay a dividend to
Federal Trust is governed by the OTS's capital distribution regulation.  The OTS
regulation establishes three tiers of savings institutions based primarily on an
institution's  capital  level.  A savings  institution  that  exceeds  all fully
phased-in   capital   requirements   before  and  after  the  proposed   capital
distribution  ("Tier 1 association") and has not been advised by the OTS that it
is in need of more than normal supervision could, after prior notice but without
the approval of the OTS, make capital  distribution during a calendar year equal
to the greater of: (i) 100% of its net income to date during the calendar  year,
plus the amount that would reduce by one-half its "surplus  capital  ratio" (the
excess capital over its fully phased-in  capital  requirements) at the beginning

                                       75

<PAGE>



of the calendar  year, or (ii) 75% of the savings  institution's  net income for
the previous four quarters.  Any additional capital  distributions require prior
regulatory approval. Because the Bank is currently operating under an OTS Order,
the Bank is  considered  a Tier 2  association  and is  required  to obtain  OTS
approval  before it can make a capital  distribution to the holding  company.  A
Tier 2 association may make capital  distributions of between 25% and 75% of its
net income over the most recent four-quarter period, depending on its risk-based
capital level. The OTS can prohibit a proposed capital distribution by a savings
institution,  which would  otherwise be permitted by the  regulation  if the OTS
determines  that  such  distribution  would  constitute  an  unsafe  or  unsound
practice. The Bank did not make a capital distribution to Federal Trust in 1995,
1996, or in the first quarter of 1997.

         According  to Federal  Trust's  Order,  Federal  Trust  cannot  request
dividends from the Bank without written  permission from the OTS. It is unlikely
that the Bank will be  permitted  to pay a dividend  to Federal  Trust while the
Orders are in effect.

Regulation of the Bank

         Bills are  introduced  from time to time in the United States  Congress
with  respect  to  the  regulation  of  financial   institutions.   Legislation,
particularly the Financial  Institution Reform,  Recovery and Enforcement Act of
1989 ("FIRREA") and the Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA"),  broadened the regulatory powers of the federal bank regulatory
agencies and restructured the nation's banking system.

         Prompt  Corrective  Action.  The FDICIA  required  the federal  banking
regulatory agencies to set certain capital and other criteria which would define
the category under which a particular financial institution would be classified.
The FDICIA imposes  progressively  more  restrictive  constraints on operations,
management,  and  capital  distributions  depending  on the  category in which a
financial institution is classified.  Among other things, the regulations define
the  relevant   capital  measures  for  the  five  capital   categories.   (well
capitalized,  adequately  capitalized,  undercapitalized,   significantly  under
capitalized and critically under  capitalized).  A savings institution is deemed
to be "well  capitalized"  if it has a total  risk-based  capital  ratio  (total
capital to risk-weighted  assets) of 10% or greater, a Tier 1 risk-based capital
ratio (Tier 1 capital to  risk-weighted  assets) of 6% or greater,  and a Tier 1
leverage  capital  ratio  (Tier 1 capital  to  adjusted  total  assets) of 5% or
greater,  and is not subject to a  regulatory  order,  agreement or directive to
meet and maintain a specific capital level for any capital measure.  The OTS has
also established minimum tangible and minimum leverage capital  requirements for
savings institutions. These requirements provide for a minimum ratio of tangible
capital of not less than 1.5% of the savings institutions adjusted total assets.
Tangible  capital is defined as core capital  minus any  "intangible  assets (as
defined by the  regulation).  The  minimum  leverage  capital (as defined by the
regulation) ratio established by the regulation is 3% of adjusted total assets.

         A savings  institution is deemed to be "adequately  capitalized"  if it
has a total risk-based capital ratio of 8% or greater,  and (generally) a Tier 1
leverage  capital ratio of 4% or greater,  and the institution does not meet the


                                       76

<PAGE>



definition of a "well capitalized" institution.  A savings institution is deemed
to be  "critically  undercapitalized"  if it has a ratio of tangible  equity (as
defined in the regulations) to total assets that is equal to or less than 2%. In
addition,  the OTS is authorized to downgrade a savings  institution  to a lower
capital category than the savings  institution's  capital ratios would otherwise
indicate,  based upon  safety  and  soundness  considerations  (such as when the
institution has received a less than satisfactory  examination rating for any of
the equivalent CAMELS rating categories). Both the risk-based capital guidelines
and the leverage ratio are minimum  requirements,  applicable  only to top-rated
savings  institutions.  Institutions  operating  at or  near  these  levels  are
expected to have well-diversified risk, excellent asset quality, high liquidity,
good earnings and in general, have to be considered strong banking organizations
and  rated  composite  1 under  the  CAMEL  rating  system  adopted  by the OTS.
Institutions  with lower  ratings and  institutions  with high levels of risk or
experiencing  or anticipating  significant  growth would be expected to maintain
ratios 100 to 200 basis points above the stated minimums.  A savings institution
cannot make a capital distribution such as cash dividends, redemptions and other
purchases of stock,  or pay management fees to any person having control of that
institution,   if  after   doing   so,   the   savings   institution   would  be
undercapitalized.

         Capital  Requirements.  Both OTS and FDIC have promulgated  regulations
setting forth capital requirements  applicable to depository  institutions.  The
OTS capital  regulations  require  savings  institutions  to meet three  capital
standards:  a 1.5%  tangible  capital  ratio  (defined  as the ratio of tangible
capital to adjusted total  assets),  a 3% leverage (core capital) ratio (defined
as the ratio of core  capital to adjusted  total  assets ) and an 8%  risk-based
capital   standard  as  defined  below.   Core  capital  is  defined  as  common
stockholder's  equity  (including  retained  earnings),   certain  noncumulative
perpetual  preferred  stock and related  surplus,  minority  interests in equity
accounts of consolidated  subsidiaries,  certain  goodwill and certain  mortgage
servicing rights less certain intangible assets,  mortgage servicing rights less
certain  intangible  assets,   mortgage  servicing  rights  and  investments  in
nonincludable  subsidiaries.  Tangible  capital is defined in the same manner as
core capital,  except that all intangible  assets  (excluding  certain  mortgage
servicing  rights)  must be deducted.  Adjusted  total assets is defined as GAAP
total assets,  minus intangible  assets (except those included in core capital).
The OTS  regulations  also  require  that in  calculating  the  leverage  ratio,
tangible and risk-based  capital  standards,  savings  institutions  must deduct
investments in and loans to  subsidiaries  engaged in activities not permissible
for a national bank.

         The OTS risk-based capital standard for savings  institutions  requires
that total capital  (comprised of core capital and supplementary  capital) be at
least 8% of  risk-weighted  assets.  In determining  risk-weighted  assets,  all
assets,  including  certain  off-balance  sheet  assets,  are  multiplied  by  a
risk-weight  of 0% to 100%, as assigned by the OTS capital  regulation  based on
the risks OTS believes are inherent in the type of asset. Generally, zero weight
is assigned to risk-free  assets,  such as cash and  unconditionally  guaranteed
United States government securities. A weight of 20% is assigned to, among other
things, certain obligations of United States government-sponsored agencies (such
as the FNMA and the FHLMC) and certain high quality mortgage-related securities.
A weight of 50% is  assigned to  qualifying  mortgage  loans and  certain  other
mortgaged-related Securities,  repossessed assets and assets that are 90 days or
more past due. The components of core capital are equivalent to those  discussed


                                       77

<PAGE>



above.  The  components  of  supplementary  capital  include  permanent  capital
instruments (such as cumulative perpetual preferred stock, mandatory convertible
subordinated debt and perpetual subordinated debt), maturing capital instruments
(such as mandatory convertible subordinated debt and intermediate-term preferred
stock) and the allowance for loan and lease losses. Allowance for loan and lease
losses  includable in supplementary  capital is limited to a maximum of 1.25% of
risk-weighted   assets.   Overall,   the  amount  of  capital   counted   toward
supplementary capital cannot exceed 100% of core capital.

         On August 31, 1995,  the OTS issued an interim rule  providing that the
amount  of  risk-based  capital  that may be  required  to be  maintained  by an
institution for recourse assets cannot be greater than the total of the recourse
liability. The interim rule provides that whenever the calculation of risk-based
assets  (including  assets sold with recourse)  would result in a capital charge
greater than the  institution's  maximum recourse  liability on the assets sold,
instead of including the assets sold in the savings institution's  risk-weighted
assets,  the  institution  may  increase its  risk-based  capital by its maximum
recourse liability.  In addition,  qualified savings institutions may include in
their  risk-weighted  assets  for the  purpose of  capital  standards  and other
capital  measure,  only the  amount  of  retained  recourse  of  small  business
obligation transfers  multiplied by the appropriate risk weight percentage.  The
interim rule sets reserve  requirements  and aggregate  limits for recourse held
under the modified treatment. Only well-capitalized  institutions and adequately
capitalized  institutions  with  OTS  permission  may use this  reduced  capital
treatment.

         On August 16,  1996,  the OTS and the other  federal  banking  agencies
jointly proposed to revise their respective risk-based capital rules relating to
treatment of certain  collateralized  transactions.  These types of transactions
generally include claims held by banks (such as loans and repurchase agreements)
that are  collateralized  by cash or securities  issued by the U.S.  Treasury or
U.S.  Government  agencies.  If  adopted,  the  proposal  would  permit  certain
partially  collateralized claims to qualify for the 0% risk category. To qualify
for the 0% risk  category,  the  portion of the claim that will be  continuously
collateralized  must be specified either in terms of dollar amount or percentage
of the claim. For  off-balance-sheet  derivative  contracts,  the collateralized
portion of the transaction  could be specified by dollar amount or percentage of
the current or potential future exposure.

         The OTS has  incorporated  an  interest-rate  component  as part of the
calculation of a savings institution's  regulatory capital. Savings institutions
with "above normal"  interest-rate risk exposure are subject to a deduction from
total capital for purposes of calculating their risk-based capital requirements.
A savings institution's interest-rate risk is measured by the decline in the net
portfolio value of its assets (i.e. the difference between incoming and outgoing
discounted cash flows from assets,  liabilities and off-balance sheet contracts)
that would result from a  hypothetical  200 basis point  increase or decrease in
market  interest  rates (except when the  three-month  Treasury bond  equivalent
yield  falls  below 4%,  then the  decrease  will be equal to  one-half  of that
Treasury  rate)  divided  by  the  estimated   economic  value  of  the  savings
institution's  assets,  as calculated in accordance with guidelines set forth by
the OTS.  A savings  institution  whose  measured  interest-rate  risk  exposure
exceeds 2% must  deduct an  interest-rate  component  in  calculating  its total
capital under the risk-based  capital rule. The interest-rate  risk component is


                                       78

<PAGE>



an amount equal to one-half of the difference between the savings  institution's
measured  interest-rate  risk and 2%, multiplied by the estimated economic value
of the savings  institution's  assets.  That dollar  amount is deducted from the
savings   institution's  total  capital  in  calculating   compliance  with  its
risk-based  capital  requirement.  The  interest  rate-risk  rule  includes,  an
assessment  of  exposure  to  declines  in  the  economic  value  of  a  savings
institution's capital due to changes in interest rates. Under the rule, there is
a  three-quarter  lag between the reporting date of an  institution's  financial
data and the effective date for the new capital  requirement based on that data.
Each quarter,  the OTS  calculates a savings  institution's  interest-rate  risk
exposure and advised the savings  institution of any interest-rate  risk capital
component resulting from greater than "normal" exposure.  The rule also provides
that  the  Director  of the OTS may  waive  or  defer  a  savings  institution's
interest-rate  risk  component on a case by case basis.  The OTS,  however,  has
post-pponed  the effective  date of the  interest-rate  component as part of the
calculation of a savings institutions risk-based capital requirement.

         As of March 31, 1997, the Bank's interest-rate risk exposure, according
to OTS calculations, would have been above the threshold requiring an additional
capital component.

         The  FDICIA  also  required  that the OTS (and  other  federal  banking
agencies) revise the risk- based capital  standards with appropriate  transition
rules  to  take  into  account  concentration  of  credit  risks  and  risks  of
nontraditional  activities. The regulations explicitly identify concentration of
credit  risk and  other  risks  from  nontraditional  activities,  as well as an
institution's  ability to manage these risks, as important  factors in assessing
an institution's  overall capital  adequacy.  These regulations do not, however,
contain any specific mathematical formulas or capital requirements.

         At March 31, 1997, the Bank met each of its capital  requirements.  The
following  table sets forth the  regulatory  capital  calculations  at March 31,
1997:
<TABLE>
<CAPTION>

                                    Tangible                    Core                   Risk-Based
                                    --------                    ----                   ----------
                                                       (Dollars in thousands)
                                          Percent                   Percent
                                            of                          of                    Weighted
                              Amount      Assets        Amount       Assets       Amount       Assets
                              ------      ------        ------       ------       ------       ------

<S>                          <C>           <C>         <C>            <C>        <C>           <C>   
Regulatory Capital           $ 6,820       4.90%       $ 6,820        4.90%      $ 7,683       10.27%
Requirement                    2,092       1.50          4,184        3.00         5,986        8.00
                               -----       ----          -----        ----         -----        ----
Excess                       $ 4,728       3.40%       $ 2,636        1.90%      $ 1,697        2.27%
                               =====       ====          =====        ====         =====        ====
</TABLE>

         Standards  for  Safety and  Soundness.  The  FDICIA,  as amended by the
Reigle Community  Development and Regulatory  Improvement Act of 1994,  requires
each federal banking agency to prescribe for all insured depository institutions
and their holding companies standards relating to internal controls, information
systems and audit systems,  loan documentation,  credit  underwriting,  interest
rate risk exposure,  asset growth, and compensation,  fees and benefits and such
other operational and managerial standards as the agency deems appropriate.  The
OTS and the other federal banking agencies adopted a rule establishing deadlines
for the agencies to submit and review safety and soundness  compliance plans and


                                       79

<PAGE>



Interagency  Guidelines  Establishing  Standards for Safety and  Soundness.  The
guidelines  require  savings  institutions  to maintain  internal  controls  and
information  systems and internal  audit  systems that are  appropriate  for the
size,  nature  and scope of the  institution's  business.  The  guidelines  also
establish certain basic standards for loan documentation,  credit  underwriting,
interest  rate-risk  exposure,  and asset growth. The guidelines further provide
that savings  institutions  should maintain safeguards to prevent the payment of
compensation,  fees  and  benefits  that are  excessive  or that  could  lead to
material  financial loss, and that they should take into account factors such as
compensation practices at comparable institutions.  In October 1996, the federal
banking agencies jointly adopted asset quality and earning standards to be added
to the Interagency Guidelines.

         If the OTS determines  that a savings  institution is not in compliance
with the safety and  soundness  guidelines,  it may require the  institution  to
submit an acceptable plan to achieve  compliance with the guidelines.  A savings
institution  is  required  to submit an  acceptable  compliance  plan to the OTS
within 30 days after receipt of a request for such a plan.  Failure to submit or
implement a compliance plan may subject the institution to regulatory sanctions.

         Insurance of Deposit  Accounts.  The FDIC is the  administrator for the
SAIF and the BIF,  independently  setting insurance  premiums for each Fund. The
Bank's  deposit  accounts are insured by the SAIF. The FDI Act required the FDIC
to  increase  the  reserves  of the SAIF  and the BIF to 1.25% of total  insured
deposits.  The Deposit  Insurance  Funds Act of 1996  ("Deposit  Act")  required
depository  institutions  to pay a  one-time  special  assessment  of 65.7 basis
points on SAIF-insured  deposits held at March 31, 1995 in order to recapitalize
the SAIF to the same level as the BIF. The Bank's pre-tax special assessment was
$716,498. The FDIC applies a risk-based assessment system for insured depository
institutions  that  takes  into  account  the risks  attributable  to  different
categories and concentrations of assets and liabilities.  In accordance with its
rule,  the  FDIC  assigns  a  financial  institution  to  one of  three  capital
categories based on the institution's financial information, as of the reporting
period  ending  seven  months  before  the   assessment   period.   A  financial
institution's  assessment  rate depends on the capital  category and supervisory
category to which it is assigned. There are nine assessment risk classifications
(i.e.,  combinations  of capital  groups  and  supervisory  subgroups)  to which
different  assessment  rates are applied.  Until September 30, 1996,  assessment
rates ranged from 23 basis points on deposits for a financial institution in the
highest category (i.e..  well-capitalized  and financially sound with only a few
minor  weaknesses)  to 31 basis  points on deposits  for an  institution  in the
lowest category (i.e.,  undercapitalized and posing a substantial probability of
loss to the SAIF or the BIF, unless effective  corrective action is taken).  The
Bank's assessment for 1995 and 1996 was 29 basis points on deposits.

         The FDIC in early  December,  1996 adopted a rule that reduced  regular
semi-annual SAIF assessments from the current range of 0.23% - 0.31% of deposits
to a  range  of 0% -  0.27%  of  deposits.  The new  rates  for  SAIF-assessable
institutions  became  effective on January 1, 1997. From October 1, 1996 through
December 31, 1996,  SAIF-assessable  institutions were assessed at rates ranging
from 0.18% to 0.27% of deposits, which represents the amount the FDIC calculated
as necessary to cover the interest due for that period on outstanding  Financing
Corporation  ("FICO")  Bonds  discussed  below.  Effective  October 1, 1996, the


                                       80

<PAGE>



Bank's SAIF  insurance  premiums  were  reduced from $0.29 per $100 to $ .17 per
$100 of insured  deposits in January,  1997. The FDIC has notified the Bank that
its assessment  will remain at $.17 oer $100 of insured  deposits for the second
half of 1997.

         The Deposit Act also reduced the burden on SAIF-insured institutions in
paying bonds (the "FICO Bonds")  issued by the FICO,  the entity created in 1987
to finance  the  recapitalization  of the  Federal  Savings  and Loan  Insurance
Corporation,  the SAIF's predecessor insurance fund. Prior to the Deposit Act, a
substantial  amount of the SAIF assessment  revenue was used to pay the interest
due on the FICO Bonds.  Beginning with the semi-annual period after December 31,
1996,  interest  due on FICO Bonds will be covered by  assessments  against both
SAIF and BIF insured  institutions.  Between  January 1, 1997 and  December  31,
1999,  BIF-assessable  deposits  will  be  assessed  at a  rate  of  20%  of the
assessment rate applicable to SAIF-assessable deposits. After December 31, 1999,
FICO assessments are to be shared on a pro rata basis.

         The  Deposit Act also  provides  for the merger of the SAIF and the BIF
into one  "Deposit  Insurance  Fund" on January 1, 1999,  provided  there are no
state or federally chartered  FDIC-insured savings associations existing on that
date.  If the SAIF and the BIF are not  merged,  the Deposit  Act  provides  for
creation of a SAIF Special  Reserve if the reserve ratio of the SAIF exceeds the
designated reserve ratio. The amount by which the SAIF reserve ratio exceeds the
designated  reserve ratio will be deposited into the SAIF Special Reserve.  Like
the DIF  Special  Reserve,  the SAIF  Special  Reserve  would be  available  for
emergency  purposes  if the  reserve  ratio of the SAIF is less  than 50% of the
designated  reserve  ratio and the FDIC  expects the reserve  ratio to remain at
less than 50% of the designated reserve ratio for each of the next four calendar
quarters.  Under the FDIA,  insurance of deposits may be  terminated by the FDIC
upon a finding  that the  savings  institution  has engaged in unsafe or unsound
practices,  is in  such  an  unsafe  or  unsound  condition  so  as  to  warrant
discontinuation  of operations or has violated any  applicable  law  regulation,
rule,  order or condition  imposed by the FDIC or the OTS.  Management  does not
know of any practice,  condition or violation  that might lead to termination of
deposit  insurance.  At March  31,  1997,  the Bank  exceeded  all of the  fully
phased-in capital requirements.

         Brokered  Deposits.  The  FDIC has  adopted  regulations  under  FDICIA
governing  the  acceptance  or  retention  of  brokered  deposits.  Under  these
regulations,  a depository institution cannot accept, rollover or renew brokered
deposits unless (i) it is well capitalized or (ii) it is adequately  capitalized
and  receives a waiver  from the FDIC.  A  depository  institution  that  cannot
receive brokered deposits also cannot offer "pass-through"  insurance on certain
employee  benefit  accounts.  Whether or not it has obtained  such a waiver,  an
adequately  capitalized  depository  institution may not pay an interest rate on
any deposits in excess of 75 basis points over certain  prevailing  market rates
specified  by  regulation.  There  are  no  such  restrictions  on a  depository
institution  that is well  capitalized.  As of March 31,  1997,  the Bank had no
brokered deposits.

         Loans to One Borrower. Under the HOLA, savings institutions are subject
to the same  limits  on loans to one  borrower  as  national  banks.  Generally,
savings  institutions  may lend to a single or related  group of borrowers on an


                                       81

<PAGE>



unsecured basis an amount equal to 15% of its unimpaired capital and surplus. An
additional  amount may be lent, equal to 10% of unimpaired  capital and surplus,
if such loan is secured by  readily-marketable  collateral,  which is defined to
include  certain  securities  and bullion,  but generally  does not include real
estate.  The calculation of capital  includes the bank's total Tier 1 and Tier 2
capital,  plus the balance of the bank's allowance for loan and lease losses not
included in the total Tier 1 and Tier 2 capital. At March 31, 1997, the Bank had
two loans which exceeded the loans to one borrower limit, totaling $3,152,199.

         Qualified  Thrift  Lender  Test  ("QTL").  The  HOLA  requires  savings
institutions to meet a QTL test. The QTL test, requires savings  institutions to
maintain at least 65% of its "portfolio assets" (total assets less (i) specified
liquid assets up to 20% of total assets;  (ii) intangibles,  including goodwill;
and (iii) the value of property  used to conduct  business) in qualified  thrift
investments,  primarily residential mortgages and related investments (including
certain  mortgage-backed and mortgage-related  securities) on a monthly basis in
nine out of every 12 months.

         A savings institution that fails to become or remain a qualified thrift
lender  must  convert to a bank  charter  or be  subject  to  certain  operating
restrictions. A savings institution that fails to meet the QTL test and does not
convert to a bank charter will be prohibited from: (i) making any new investment
or engaging in activities that would not be permissible for national banks; (ii)
establishing any new branch offices where a national bank located in the savings
institution's  home state would not be able to establish a branch office;  (iii)
obtaining new advances from any FHLB;  and (iv) the payment of dividends  except
as limited to the statutory and regulatory dividend  restrictions  applicable to
national banks. Also, beginning three years after the savings institution ceases
to be a qualified  thrift lender,  the savings  institution  would be prohibited
from retaining any investment or engaging in any activity not  permissible for a
national  bank and would be  required to repay any  outstanding  advances to any
FHLB. A savings  institution  may  requalify as a qualified  thrift lender if it
thereafter complies with the QTL test.

         As of March 31,  1997,  the Bank  exceed  the  65.0% QTL  requirements,
maintaining 84.2% of its portfolio assets in qualified thrift investments.

         Interstate  Branching.  Federally  chartered  savings  institutions are
allowed to branch  nationwide  to the extent  allowed by federal  statute.  This
ability permits savings institutions with interstate networks to diversify their
loan portfolios and lines of business.  The OTS authority preempts any state law
purporting to regulate branching by federal savings institutions. Prior approval
of the OTS is  required  for a  savings  institution  to  branch  interstate  or
intrastate.  To obtain  supervisory  clearance  for  branching,  an  applicant's
regulatory capital must meet or exceed the minimum  requirements  established by
law and by the OTS regulations. In addition, the savings institution must have a
satisfactory  record  under the  Community  Reinvestment  Act. The Bank does not
conduct  interstate  branching  operations  and  does  not  plan to do so in the
foreseeable future.

         The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994
("Interstate  Act") eliminated many existing  restrictions on interstate banking
by  authorizing  interstate  acquisitions  of  banks by bank  holding  companies


                                       82

<PAGE>



without geographic limitations.  Under the Interstate Act, existing restrictions
on interstate  acquisitions of banks by bank holding  companies were repealed on
September 29, 1995, so that bank holding  companies  located in Florida are able
to acquire any  Florida-based  bank,  subject to certain deposit  percentage and
other  restrictions.  The legislation  also provides that,  unless an individual
state elects before hand either (i) to accelerate  the effective date or (ii) to
prohibit  out-of-state  banks  from  operating  interstate  branches  within its
territory,  on or after June 1, 1997,  adequately  capitalized  and managed bank
holding  companies  will  be  able  to  consolidate.  De  novo  branching  by an
out-of-state  bank would be permitted  only if it is expressly  permitted by the
laws of the  host  state.  The  authority  of a bank to  establish  and  operate
branches  within  a state  will  continue  to be  subject  to  applicable  state
branching  laws. In 1996,  the Florida  Legislature  adopted  legislation  which
permits interstate branching effective June 1, 1997.

         OTS Assessments. Savings institutions are required by OTS regulation to
pay  assessments  to the OTS to fund  the  operations  of the OTS.  The  general
assessment,  to be paid on a  semiannually  basis,  is computed upon the savings
institution's total assets, including consolidated subsidiaries,  as reported in
the  institution's  latest  quarterly  thrift  financial  report.  The Bank paid
$66,255 in OTS assessments for the year ended December 31, 1996.

         Community Reinvestment.  The Community Reinvestment Act of 1977 ("CRA")
and the  implementing  regulations  of the  Federal  Reserve  and the  FDIC  are
intended to encourage regulated  financial  institutions to help meet the credit
needs of their local community or communities, including low and moderate income
neighborhoods,  consistent  with the safe and sound  operation of such financial
institutions.  The  CRA  and  such  regulations  provide  that  the  appropriate
regulatory authority will access the records of regulated financial institutions
in satisfying  their  continuing  and  affirmative  obligations to help meet the
credit needs of their local communities as part of their regulatory  examination
of the financial  institution.  The results of such examinations are made public
and are taken into  account  upon the filing of any  application  to establish a
domestic  branch or to merge or to acquire the assets or assume the  liabilities
of a financial  institution.  In the case of a bank or savings and loan  holding
company, the CRA performance recorded of the financial  institutions involved in
the  transaction are reviewed in connection with the filing of an application to
acquire  ownership or control of shares or assets of a financial  institution or
to  merge  with  any  other  bank  or  savings  and  loan  holding  company.  An
unsatisfactory record can substantially delay or block the transaction. The Bank
received a "Satisfactory" CRA Rating in its last CRA Examination.

         On May 4, 1995, the OTS and the other federal banking  agencies adopted
new, uniform CRA regulations that provide guidance to financial  institutions on
their CRA  obligations  and the  methods  by which  those  obligations  would be
assessed and enforced.  The regulations  establish three tests applicable to the
Bank:  (i) a lending test to evaluate  direct  lending in  low-income  areas and
indirect lending to groups that specialize in community lending;  (ii) a service
test to evaluate an institution's  delivery of services to such areas; and (iii)
an  investment  test  to  evaluate  an  institution's   investment  in  programs
beneficial to such areas.  The new CRA regulations  became  effective on July 1,
1995,  but  reporting  requirements  are not  effective  until  January 1, 1997.
Evaluation under the regulations is not mandatory until July 1, 1997. Management


                                       83

<PAGE>



believes  that the current  operations  and  policies of the Bank  substantially
comply  with  the  new  regulations  and,  therefore,  no  material  changes  to
operations or policies are expected.

  Federal Home Loan Bank System

         The Bank is a member of the  Federal  Home Loan  Bank  ("FHLB")  System
which consists of 12 regional FHLBs. The FHLB provides a central credit facility
primarily for member institutions. As a member of the FHLB-Atlanta,  the Bank is
required to acquire  and hold shares of capital  stock in that FHLB in an amount
at least equal to 1% of the aggregate principal amount of its unpaid residential
mortgage loans and similar  obligations at the beginning of each year, or 1/20th
of its advances  (borrowings) from the FHLB-Atlanta,  whichever is greater.  The
Bank is in compliance  with this  requirement.  FHLB advances must be secured by
specified  types of  collateral  and may be  obtained  only for the  purpose  of
providing funds for residential housing finance.

         The FHLBs are required to provide funds for the resolution of insolvent
savings  institutions and to contribute funds for affordable  housing  programs.
These  requirements  could reduce the amount of dividends  that the FHLBs pay to
their  members  and could also  result in the FHLBs  imposing  a higher  rate of
interest on advances to members. For the year ended December 31, 1996, dividends
paid by the FHLB-Atlanta to the Company  amounted to $129,246.  Should dividends
be  reduced,  or interest  on FHLB  advances  increased,  the  consolidated  net
interest income might also be reduced for the Company. Furthermore, there can be
no  assurance at the value of the  FHLB-Atlanta  stock held by the Bank will not
decrease as a result of any new legislation.

  Federal Reserve System

         The  Federal  Reserve  regulations  require  savings   institutions  to
maintain   non-interest-earning  reserves  against  their  transaction  accounts
(primarily NOW and regular checking  accounts).  The Federal Reserve regulations
generally  require  that  reserves of 3% must be  maintained  against  aggregate
transaction accounts of $52.0 million less (subject to adjustment by the Federal
Reserve),  and an initial  reserve of $1,560,000 plus 10% (subject to adjustment
by the Federal  Reserve  between 11 3/4% and 16 1/4%)  against  that  portion of
total transaction  accounts in excess of $52 million.  The first $4.3 million of
otherwise  reversible  balances  (subject to adjustments by the Federal Reserve)
are exempted from the reserve  requirements.  The Bank is in compliance with the
foregoing requirements. The balances maintained to meet the reserve requirements
imposed by the  Federal  Reserve may be used to satisfy  liquidity  requirements
imposed by the OTS. Because required  reserves must be maintained in the form of
either  vault cash,  a  non-interest-bearing  account at a Federal  Reserve or a
pass-through  account  as  defined by the  Federal  Reserve,  the effect of this
reserve  requirement is to reduce the Company's  interest-earning  assets.  FHLB
System members are also authorized to borrow from the Federal Reserve  "discount
window",  however,  Federal Reserve regulations require  institutions to exhaust
all FHLB sources before borrowing from a Federal Reserve.



                                       84

<PAGE>




                                    TAXATION
Federal

         Federal Trust files a consolidated calendar tax year federal income tax
return on behalf of itself and its  subsidiaries.  In previous  years,  the Bank
reported its income and  expenses  using the cash method of  accounting  and the
other companies used the accrual  method.  During 1993, the Bank was required to
switch to the accrual method of accounting  inasmuch as its average annual gross
receipts for the prior three tax years exceeded $5.0 million.

         Savings  institutions  are generally  taxed in the same manner as other
corporations.   Unlike   other   corporations,   however,   qualifying   savings
institutions such as the Bank that meet certain  definitional  tests relating to
the nature of their  supervision,  income,  assets and business  operations  are
allowed  to  establish  a  reserve  for bad debts  and are  permitted  to deduct
additions to that reserve on "qualifying real property loans".

         Until 1996,  savings  institutions that met certain  definitional tests
and  other  conditions  prescribed  by the  Internal  Revenue  Code of 1986 (the
"Code") relating  primarily to the composition of their assets and the nature of
their  business  activities,  were,  within  certain  limitations,  permitted to
establish and deduct additions to reserves for bad debts in amounts in excess of
those which would otherwise be allowable on the basis of actual loss experience.
A qualifying savings institution could elect annually to compute the addition to
its bad debt  reserve for  qualifying  real  property  loans  (generally,  loans
secured by  interests in improved  real  property)  using mote  favorable of the
following  methods:  (i)  a  method  based  on  the  institution's  actual  loss
experience  (the  "experience  method")  or (ii) a method  based on a  specified
percentage of an institution's taxable income (the "percentage of taxable income
method") and not be bound by the election in any  subsequent  year. The addition
to the reserve for  non-qualifying  loans was required to be computed  under the
experience  method and reduced by the current year's addition to the reserve for
losses on non-qualifying  loans,  unless that addition also was determined under
the experience  method.  The aggregate of the additions to each reserve for each
year was the Bank's annual bad debt deduction for years preceding 1996. The Bank
utilized  either the  percentage  of taxable  income  method and the  experience
method in computing the tax-deductible addition to its bad debt reserves.

         If the percentage of the Bank's specified qualifying assets (generally,
loans  secured by  residential  real estate or deposits,  banker's  acceptances,
educational  loans,  cash,  government  obligations and certain  certificates of
deposit) were to fall below 60% of total assets,  the Bank would not be eligible
to claim further bad debt reserve deductions and would recapture into income all
previously  accumulated  bad debt  reserves.  At December 31,  1996,  the Bank's
qualifying assets were in excess of 60% of total assets.

         The Small  Business Job  Protection Act of 1996 repealed the percentage
of taxable  income  method of accounting  for bad debts for tax years  beginning


                                       85

<PAGE>



after 1995. The Bank switched solely to the experience method to compute its bad
debt deduction in 1996 and future years.  The Bank is required to recapture into
taxable  income the  portion of its bad debt  reserves  that exceed its bad debt
reserves  calculated  under the  experience  method  from the Bank's  inception.
Accordingly,  the Bank will have to recapture  approximately $70,000 of bad debt
reserves as a result of this change in the law.

         The recapture amount resulting from the change in method of account for
bad debt reserves generally will be taken into the Bank's taxable income ratably
(on a straight  line basis)  over a six-year  period.  If a savings  institution
meets a residential  loan  requirement for a tax year beginning in 1996 or 1997,
the  recapture  of the  reserves  will be  suspended  for that tax  year.  Thus,
recapture can potentially be deferred for up to two years.

         To the extent that (i) the Bank's reserve for losses on qualifying real
property  loans  exceeds  the  amount  that would  have been  allowed  under the
experience method and (ii) the Bank makes distributions to its stockholders that
are considered to result in withdrawals from that excess bad debt reserve,  then
the amounts withdrawn will be included in the Bank's taxable income.  The amount
considered  to be  withdrawn  by a  distribution  will  be  the  amount  of  the
distribution  plus  the  amount  necessary  to pay the tax with  respect  to the
withdrawal. Dividends paid out of the Bank's current or accumulated earnings and
profits as  calculated  for federal  income tax purposes,  however,  will not be
considered  to  result  in  withdrawals  from  the  Bank's  bad  debt  reserves.
Distributions  in excess of the Bank's  current  and  accumulated  earnings  and
profits,  distributions in redemption of stock, and  distributions in partial or
complete  liquidation  of the Bank will be considered  to result in  withdrawals
from  the  Bank's  bad  debt   reserves.   Because  the  Bank  made  no  capital
distributions  to Federal  Trust during the year, it has no excess loss reserves
that could be subject to these provisions.

         Depending  on the  composition  of its items of income and  expense,  a
savings  institution  may be subject to the  alternative  minimum tax. A savings
institution must pay an alternative  minimum tax equal to the amount (if any) by
which 20% of  alternative  minimum  taxable  income  ("AMTI"),  as reduced by an
exemption  varying with AMTI,  exceeds the regular tax due. AMTI equals  regular
taxable  income  increased by certain tax  preferences,  including  depreciation
deductions  in excess of that  allowable for  alternative  minimum tax purposes,
tax-exempt  interest on most private activity bonds issued after August 7, 1986,
(reduced by any related interest  expense  disallowed for regular tax purposes),
the amount of the bad debt reserve  deduction claimed in excess of the deduction
based on the  experience  method  and,  75% of the  excess of  adjusted  current
earnings over AMTI.  The  alternative  minimum tax applicable to tax years after
1986  is   significantly   broader  in  scope  than  the  old  minimum  tax  and
substantially  increases the likelihood that savings  institutions  will have to
pay  alternative  minimum tax. The Bank's  federal income tax returns have never
been examined by the Internal Revenue Service.





                                       86

<PAGE>



State

         The State of Florida imposes a corporate  income/franchise tax on banks
and savings  institutions  which  subjects  the Florida  taxable  income of such
institutions to a 5.5% tax (or, if greater,  an alternative minimum tax equal to
3.3%  of  alternative  minimum  taxable  income).   Florida  taxable  income  is
substantially  similar to federal  taxable  income less  $5,000,  except that it
includes  interest  income on obligations of any state or political  subdivision
thereof  which is not otherwise  exempt under  Florida  laws,  and net operating
losses   cannot  be  carried   back  to  prior   taxable   years.   The  Florida
income/franchise  tax may be  reduced  by a credit  equal to the  lesser  of (i)
intangible  tax paid or (ii) 65% of the sum of the  franchise tax due before the
credit and the emergency excise tax due. The Florida franchise tax is deductible
in determining federal tax income.

                                                    MANAGEMENT

Directors and Executive Officers

         The Boards of Directors of Federal Trust and the Bank currently consist
of five directors,  James V.  Suskiewich,  Aubrey H. Wright,  Jr., Dr. Samuel C.
Certo,  George W. Foster and Kenneth W. Hill.  The Board of Directors of Federal
Trust  are  elected  for a  one-year  term or until  there  successors  are duly
elected, while the Bank's Board of Directors is divided into three classes, with
the members of each class serving three-year terms.

         The following table sets forth information  regarding the directors and
executive officers of Federal Trust and the Bank.
<TABLE>
<CAPTION>

                                        Year Term As
     Name                   Age         Director will Expire                    Position(s)
     ----                   ---         --------------------                    -----------

<S>                         <C>         <C>                       <C>                                          
James V. Suskiewich         49          1998(1)/2000(2)           Chairman of the Board, President and Chief
                                                                  Executive Officer of Federal Trust; Chairman of
                                                                  Board, President and Chief Executive Officer of
                                                                  the Bank

Aubrey H. Wright, Jr.       50          1998(1)/1998(2)           Senior Vice President, Chief Financial Officer and
                                                                  Director of Federal Trust and the Bank; 

George W. Foster            67          1998(1)/2000(2)           Director of Federal Trust and the Bank

Dr. Samuel C. Certo         49          1998(1)/1999(2)           Director of Federal Trust and the Bank

Kenneth W. Hill             63          1998(1)/1999(2)           Director of Federal Trust and the Bank

Louis E. Laubscher          54          (3)                       Vice President and Chief Lending Officer of the
                                                                  Bank
(Footnotes on following page)
</TABLE>

                                       87

<PAGE>



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

(1)  Year term of director will expire at Federal Trust.
(2)  Year term of director will expire at the Bank.
(3)   Not a director.

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


     James V.  Suskiewich  has been  Chairman of the Board,  President and Chief
Executive  Officer of Federal  Trust since July 23, 1996,  and the President and
Chief Executive  Officer of the Bank since January 1993. Mr Suskiewich was named
Chairman of the Board of the Bank in May 1996.  Prior to joining  the Bank,  Mr.
Suskiewich,  from 1988 to 1993, was the President and Chief Executive Officer of
First Federal Savings Bank of the Glades.  Mr.  Suskiewich who currently resides
in Apopka, Florida, has over 25 years of banking experience.

     Aubrey H. Wright,  Jr. is Senior Vice President and Chief Financial Officer
for Federal  Trust and the Bank.  Mr. Wright joined the Bank in June 1993 as the
Chief Financial Officer and was appointed the Chief Financial Officer of Federal
Trust in April 1994.  From 1991 to 1993,  Mr.  Wright was the  President,  Chief
Executive Officer and a Director of Essex Savings Bank, F.S.B., West Palm Beach,
Florida.  Mr. Wright, who resides in Winter Park, Florida,  has over 30 years of
banking experience.

     George W. Foster is a Director of Federal  Trust and the Bank.  Mr.  Foster
retired from the Bank as a Vice  President  in 1994.  Mr.  Foster  served as the
Chairman of the Board of the Bank from January 1993 to May 1996.  From  December
1990 to January 1993, Mr. Foster was the President and Chief  Executive  Officer
of the Bank.  Mr. Foster has served as the President of Barnett Bank of Seminole
County,  President of the Seminole County Chamber of Commerce and past President
of the American  Safe  Deposit  Association.  Mr.  Foster has been a resident of
Longwood, Florida since 1963.

     Dr. Samuel C. Certo is a Director of Federal Trust and the Bank.  Dr. Certo
was first  elected as a Director of the Bank on January 26, 1996.  Dr. Certo had
served as an advisory director of the Bank since 1993. He is the former Dean and
is  currently a  Professor  of  Management  at the  Crummer  Graduate  School of
Business at Rollins College in Winter Park, Florida.  Dr. Certo also serves as a
business  consultant  and is an  author  of  several  management  and  strategic
management books. Dr. Certo resides in Longwood, Florida.

     Kenneth  W. Hill is a  Director  of Federal  Trust and the Bank.  Mr.  Hill
became a  director  of the Bank on  January  26,  1996.  He was  formerly a Vice
President and Trust Officer for SunBank,  N.A. from 1983 through 1995. Mr. Hill,
who is now retired, has been a resident of central Florida since 1957.


                                       88

<PAGE>



     Louis E.  Laubscher is a Vice  President and Chief  Lending  Officer of the
Bank and oversees the Bank's Lending  Department.  Mr. Laubscher joined the Bank
in February 1995 as a Vice  President and was promoted to Chief Lending  Officer
in January 1996. From 1992 as a Vice President in charge of Problem Assets,  Mr.
Laubscher was a director, Executive Vice President and Chief Lending Officer for
First Family Bank, fsb, Eustis,  Florida. From 1975 to 1992, Mr. Laubscher was a
Senior Vice President and Manager of the Loans and Investments  Division for The
First, F.A., Orlando, Florida. The First F.A. was acquired by Great Western Bank
of Florida in a Resolution  Trust  Corporation  assisted  transaction in October
1991.  Mr.  Laubscher has over 20 years of  experience  in Senior  Management of
financial  institutions  and holds an MBA from the  University  of California at
Berkeley. Mr. Laubscher has been a resident of Winter Park, Florida since 1971.

                             EXECUTIVE COMPENSATION

Executive Compensation

     The  following  table sets forth,  for the fiscal years ended  December 31,
1996,  1995,  and 1994, the total  compensation  paid to or accrued by the Chief
Executive  Officer  and  each of the  four  most  highly  compensated  executive
officers of Federal Trust and its  subsidiaries,  whose  aggregate  salaries and
bonuses exceeded $100,000 per year.
<TABLE>
<CAPTION>

                                                         Annual Compensation(1)
- ------------------------------------------------------------------------------------------------------------
              Name and Principal                                          Bonus       Other Annual
              Position                           Year     Salary(3)(4)    Options     Compensation (5)
              ---------------------------        ----     ------------    -------     ----------------    

<S>                                              <C>     <C>          <C>              <C>     
                      James T. Bell,             1996    $  33,033    $    -           $ 25,290
                CEO and President(2)             1995      151,508          -            27,279
                                                 1994      182,327         5,563         21,879

                James V. Suskiewich,             1996      137,409        11,000         14,161
                   CEO and President             1995      118,223        16,000         13,169
                      of the Bank(4)             1994      105,729         5,000         13,822
</TABLE>

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

(2)    Mr. Bell  resigned his position as Chairman of the Board,  President  and
       Chief  Executive  Officer on June 12,  1996.  Mr.  Bell did not receive a
       bonus in 1996 and his Annual Compensation for fiscal years ended December
       31, 1996, 1995 and 1994, were paid by Federal Trust. Mr. Bell was granted
       stock  options to  acquire  107,674  shares of common  stock at $6.40 per
       share  pursuant  to the 1993  Stock  Option  Plan for  Directors  ("Stock
       Plan").  The Stock  Options were  canceled  when the Board  rescinded the
       Stock Plan on March 7, 1997.

                                       89

<PAGE>



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

(4)    Mr. Suskiewich was appointed  Chairman of the Board,  President and Chief
       Executive  Officer of Federal Trust on July 26, 1996. His compensation is
       paid by the Bank.

(5)    Amount includes disability insurance, health and life insurance premiums,
       use of automobile and Country Club dues.

Options and Long-Term Compensation

       Employee Stock  Ownership  Plan. In 1990, the Company adopted an Employee
Stock  Ownership  Plan  ("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.

       All full-time  salaried  employees of Federal Trust 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. Two current  employees had vested  interest in the ESOP as of December 31,
1996. Mr. Suskiewich is not vested in the ESOP.

       The ESOP contributions 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
1996, the Company contributed $38,000 to the ESOP.

       Stock Option Plan for  Directors.  On May 5, 1993, the Board of Directors
of the Company  approved a Stock Option Plan for Directors  ("Stock Plan").  The
Stock Plan provided that a maximum of 176,968 shares of common stock (the "Stock
Options")  would be made  available  to  directors  and former  directors of the
Company. Stock options were issued on May 6, 1993, to 13 individuals who were at
that time directors or were former  directors of the Company.  The Stock Options
were for a term of ten years  from the date of grant.  The  Stock  Options  were
issued  at an  exercise  price  of $6.40  per  share  determined  at the time of


                                       90

<PAGE>



issuance to be the fair market value of the underlying  common stock on the date
the Stock  Option  was  granted.  The  options  held by an active  director  are
canceled  immediately if such director is removed for "cause," as defined in the
Stock Plan.

       On March 7, 1997,  the Board of Directors of Federal Trust  rescinded the
Stock Plan and the underlying Stock Options were canceled. At the time the Stock
Plan was rescinded,  none of the Stock Options had been  exercised.  The Company
issued no Stock Options or stock appreciation  rights as compensation during the
period January 1, 1996, through March 31, 1997.

       Salary Continuation Plan. In January, 1997, the Board of Directors of the
Bank adopted a Salary Continuation Plan ("Plan") for the Bank's senior executive
officers, James V. Suskiewich and Aubrey H. Wright, Jr., subject to the approval
of the OTS. The Plan is designed to provide the senior  executive  with a salary
continuation  retirement  benefit  based  on 60% of his  final  salary.  The OTS
approved  the Plan on  April 4,  1997.  The  Plan is a  non-qualified  executive
benefit plan wherein the Bank has agreed to pay the senior executives additional
benefits  at  retirement  (age 65), in return for their  continued  satisfactory
performance.  In order to implement  the Plan,  the Bank  entered into  separate
written salary Continuation  Agreements  ("Agreements") with James V. Suskiewich
and  Aubrey  H.  Wright,  Jr.  The  Agreements  are  identical  except  for  the
contractual annual benefit and the total benefit. Under the Plan and Agreements,
Mr.  Suskiewich  will receive an annual benefit of $65,000 per year with a total
death  benefit of $400,000,  and Mr.  Wright will  receive an annual  benefit of
$25,000 per year with a total death  benefit of  $200,000.  The  duration of the
retirement benefits for both individuals are 17 years. Early retirement benefits
under the Agreements vest on a gradual basis,  30% at the end of the third year,
and 10% each year thereafter.  Should the senior  executive become disabled,  he
will vest 100% in the accrued balance. In the event of a change of control,  the
senior executive will become fully vested under the Plan.

       The Plan is backed by separate  life  insurance  policies  which the Bank
purchased  to offset the Bank's  contractual  obligation  to pay  pre-retirement
death  benefits and to recover the Bank's cost of providing  such  benefits upon
the death of the  senior  executives.  The  senior  executives  are the  insured
persons  under  the  respective  policies,  while  the  Bank  is the  owner  and
beneficiary. The senior executive has no claim on the insurance policy, its cash
value, or the proceeds thereof.

Stock Options for Stock Sales

In  connection  with the 1993  Private  Placement  Offering  and the 199_ Public
Offering,  Federal Trust issued stock  options to certain sales  representatives
for their  commitment  to sell common  stock in the  respective  offerings.  The
options  have a strike  price of $10.00 per share and will expire on October 26,
1999.  Based  upon the terms of the stock  options,  the strike  price  would be
adjusted to $5.54 per share if the Offering reaches the Total Maximum.  At March
31, 1997 none of the stock options for 58,453 shares had been exercised.




                                       91

<PAGE>



Director Compensation

       Effective July 1, 1996,  Federal Trust temporarily  suspended the payment
on all Board and Committee  fees.  Prior to that time,  each director of Federal
Trust  received  a fee of $500 for each  meeting  of the  Board  which he or she
attended, 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 or which
he or she attended. Directors are reimbursed for expenses incurred in connection
with  attendance  at  meetings  of the  Board  of  Directors  and  all  standing
committees.  Federal  Trust does not intend to resume paying Board and Committee
for the  remainder of 1997.  The Bank's  Board of  Directors,  however,  receive
director's compensation.  Each Bank director receives a quarterly director's fee
of $750, $500 per Board meeting, and $250 for each Committee meeting he attends.

Employment Contracts

       Federal  Trust  and  the  Bank  have  jointly   entered  into  employment
agreements with two of their executive officers, James V. Suskiewich,  President
and Chief Executive Officer,  and Aubrey H. Wright, Chief Financial Officer. The
employment  agreements  became  effective  September  1,  1995.  The  employment
agreements with Messrs.  Suskiewich and Wright are substantially the same except
as noted herein.

       Each of the  individuals  is  entitled  to  receive a base  salary,  plus
reimbursement of reasonable  business expenses.  Mr. Suskiewich is entitled to a
discretionary  performance  bonus  payable  annually  for  the  duration  of the
Agreement.  For the year ended  December 31,  1996,  Mr.  Suskiewich  received a
performance  bonus of  $20,000.  Mr.  Wright is also  considered  for any annual
performance bonus program developed by the Bank or the Corporation. For the year
ended December 31, 1996, Mr. Wright received a performance bonus of $7,500.  The
base salary and any bonus is paid by the Bank. Messrs. Suskiewich and Wright may
participate  in all  employee  benefits,  stock  option  plans,  pension  plans,
insurance plans and other fringe benefits  commensurate with his position. On or
before  September 15 each,  the Board of Directors  shall review the  employment
agreements and the employees' performance and vote whether to extend the term of
the employment  agreements for an additional  year. The decision to extend these
agreements is within the sole discretion of the Board of Directors.

         The  employment  agreements  provide  for  termination  by the Bank for
"cause", as defined in the employment  agreement.  In the event the Bank chooses
to terminate Messrs.  Suskiewich and Wright's  employment for reasons other than
for cause, they (or in the event of death, their respective beneficiaries) would
be entitled to a severance  payment equal to the total annual  compensation  for
the remainder of the term of the employment agreement.  In the event of a change
of control of Federal Trust 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  Federal  Trust or the Bank is acquired.  If he
accepts  employment with the acquirer,  he will be entitled to 50 percent of the
special  incentive  bonus.  The  special  incentive  bonus is  payable by either
Federal  Trust or the Bank. In the event of a change of control of Federal Trust


                                       92

<PAGE>



or the Bank, Mr. Wright will be entitled to a special  incentive  bonus equal to
his annual  salary  then in effect,  times the  price/book  value ratio at which
Federal  Trust  or the  Bank is  acquired.  If he  accepts  employment  with the
acquiror or the Bank,  he shall  receive a special  incentive  bonus equal to 50
percent of his annual salary then in effect, times the price/book value ratio at
which Federal Trust or the Bank is acquired.

         The Agreement permits Messrs.  Suskiewich and Wright to terminate their
employment  voluntarily.  In the  event  of  voluntary  termination,  except  as
previously  described herein,  all rights and benefits under the contracts shall
immediately terminate upon the effective dates of termination.

                              CERTAIN TRANSACTIONS

Indebtedness of Management

         In 1994 the Board of  Directors  of Federal  Trust and the Bank amended
their respective loan policies with regard to loans to directors,  and officers,
but permits  loans to  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. Any credit extended by the Bank to directors,
executive   officers  and,  to  the  extent   otherwise   permitted,   principal
shareholders,  or any affiliates  thereof must be: (i) on substantially the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable  transactions by the Bank with non-affiliated  parties;  and (ii)
not involve more than the normal risk of repayment or present other  unfavorable
features.

         As of December 31,  1996,  neither  Federal  Trust nor the Bank had any
loans outstanding to directors or executive  officers.  The Bank,  however,  did
have  $737,472 in commercial  loans to Morrone,  Smoker and Grill,  Inc.,  whose
President  Jack L. Morrone is the  brother-in-law  of James T. Bell,  the former
Chairman, President and Chief Executive Officer of Federal Trust. Mr. Morrone is
considered to be an "affiliate," as that term is defined by SEC regulations. The
largest outstanding balance during 1996 was $737,128.  As of March 31, 1997, the
balance on the loan was $478,128.

Transactions With Certain Related Persons

         Effective  January 1, 1990,  John Martin Bell, a major  shareholder and
former  director  of Federal  Trust,  and the wife of James T. Bell,  the former
Chairman of the Board of Federal Trust, as lessor, and Federal Trust, as lessee,
entered into a triple net lease ("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 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 Federal
Trust  increased to 11,393 square feet. On November 11, 1991,  Federal Trust and
Mrs.  Bell  terminated  the Lease and  executed a new triple net lease (the "New
Lease"),  pursuant to which  Federal  Trust has leased 13,305 square feet in the
Premises.  The term of the New Lease runs until December 31, 2000. The New Lease


                                       93

<PAGE>



will  automatically  be extended for two  consecutive  periods of ten years each
unless  Federal Trust elects to terminate  the New Lease  pursuant to the notice
provisions  in the New Lease  prior to  expiration  of  ten-year  lease  period.
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 New Lease term will
be the preceding  year's rent increased by the Consumer Price Index  Escalation;
provided,  however,  that in no event shall rent increase be less than 3 percent
or more than 6 percent. Federal Trust believes the terms of this transaction are
no  less  favorable  to  Federal  Trust  than   transactions   obtainable   from
unaffiliated parties.


                      BENEFICIAL OWNERSHIP OF COMMON STOCK

         The following table indicates certain information regarding the current
beneficial  ownership of Common  Stock by each of the  Company's  directors  and
executive officers,  and all of the directors and executive officers as a group,
along with their anticipated purchases in the Offering.
<TABLE>
<CAPTION>

                           Amount Owned             % of        Amount Owned        % of Ownership             % of Ownership
         Name              At March 31, 1997     Ownership    After the Offering   Based on Total Min.       Based on Total Max.
         ----              -----------------    ----------    ------------------   ------------------        -------------------
<S>                             <C>                <C>          <C>                       <C>                    <C>   
James V. Suskiewich             33,844(1)          1.51%         58,844(1)                1.80  %                1.24 %
Aubrey H. Wright                   100               (2)         25,100                    (2)                    (2)
George W. Foster                 1,343               (2)          1,343                    (2)                    (2)
Dr. Samuel C. Certo                (3)               (2)         25,000                    (2)                    (2)
Kenneth W. Hill                    (3)               (2)         25,000                    (2)                    (2)
Louis E. Laubscher              10,000               (2)         10,000                    (2)                    (2)

All Directors, Former
Directors and Executive
 Officers as a Group
(6 persons)                     45,287             2.02%        145,287                   4.48  %                3.07 %
- ---                             ======             ======       =======                   =======                =====

</TABLE>

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


(1)      Includes  25,391 shares held as trustee  under the Company's  ESOP with
         respect to which Mr.  Suskiewich  exercises  sole voting and investment
         power.
(2)      Amount is less than 1 %.
(3)      Currently owns no stock.







                                       94

<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

         Federal Trust has  authorized  5,000,000  shares of Common  Stock,  par
value $0.01 per share.  As of March 31, 1997,  2,239,928  shares of Common Stock
were issued and outstanding  and 16,577 shares were held as Treasury Stock.  The
Articles of  Incorporation  of Federal Trust ("Federal  Trust  Articles") do not
authorize the issuance of preferred stock.

         Each share of Federal Trust Common Stock has the same  relative  rights
and is identical in all respects  with every other share of Federal Trust Common
stock.  The holders of Common Stock possess  exclusive  voting rights in Federal
Trust, and are entitled to one vote for each share held of record on all matters
submitted to a vote of holders of Federal Trust Common Stock.

         The holders of the Common Stock are entitled to dividends  when, as and
if declared by the Board of Directors in their  discretion  out of funds legally
available  therefore.  As a holding  Company,  the principal source of funds for
Federal Trust is capital  distributions  from the Bank,  the payment of which is
subject  to  certain  legal  restrictions.   See  "BUSINESS  -  Supervision  and
Regulation."

         All outstanding  shares of Common Stock,  and the shares offered hereby
(upon payment  therefore)  are fully paid and  nonassessable.  Holders of Common
Stock have no conversion,  preemptive or other rights to subscribe for any other
shares or securities,  or any conversion  rights, and there are no redemption or
sinking fund  provisions  with respect to such shares.  Holders of Common Stock,
however,  are being given Subscription  Rights in the Offering.  In the event of
liquidation,  the holders of Common  Stock are  entitled to receive pro rata any
assets distributable to shareholders in respect of shares held by them.


                DESCRIPTION OF CERTAIN PROVISIONS IN THE ARTICLES
                           AND BYLAWS OF FEDERAL TRUST

         The following summaries of certain provisions of Federal Trust Articles
and Bylaws  ("Federal  Trust  Bylaws")  do not  purport to be  complete  and are
qualified in their entirety by reference to such  instruments,  each of which is
incorporated by reference as an exhibit to the  Registration  Statement of which
this Prospectus is a part. See "AVAILABLE INFORMATION".

         Certain  provisions of Federal Trust  Articles and Federal Trust Bylaws
may have the  effect of  preventing,  discouraging  or  delaying  any  change in
control  of  Federal  Trust.  The  Board  of  Directors  has the  power to issue
additional  shares of  Common  Stock  which may help  delay or deter a change in
control by increasing the number of shares needed to gain control. The following
provisions in Federal Trust Articles and Federal Trust Bylaws also may deter any
change in control of Federal Trust.



                                       95

<PAGE>



Removal of Directors

         Any  director,  or the entire Board of  Directors,  may be removed from
office  at any time,  with or  without  cause,  by the  affirmative  vote of the
holders   of  at  least  a  majority   of  the  voting   power  of  all  of  the
then-outstanding  shares of capital  stock of  Federal  Trust  entitled  to vote
generally in the election of directors voting together as a single class.

         Special  meetings  of the  Stockholders  may be called  only by (i) the
Board of Directors  pursuant to a  resolution  duly adopted by a majority of the
total number of directors  then  authorized  whether or not any  vacancies  then
exist  in  previously  authorized  directorships  (the  Board  of  Directors  as
comprised  of all  directorships  authorized  at a given  time  being  the "Full
Board"), or (ii) by Shareholders who hold not less than ten percent (10%) of all
of the votes  entitled to be cast on any issue  proposed to be considered at the
proposed  special  meeting by their  signing,  dating and  delivering to Federal
Trust's  Secretary one or more written  demands for the meeting  describing  the
purpose or purposes for which it is to be held.  The Federal Trust Articles also
provide that any action required or permitted to be taken by the shareholders of
Federal  Trust may be taken only at an annual or special  meeting and  prohibits
shareholder action by written consent in lieu of a meeting.

Amendment of Articles and Bylaws

         Amendments to Federal Trust  Articles or Bylaws must be approved by the
affirmative  vote of the holders of a majority of the voting power of all of the
then  outstanding  shares of the Common Stock  entitled to vote generally in the
election of directors, voting together as a single class.

Noncumulative Voting for Directors

         Federal  Trust  Articles  do not  provide  Shareholders  the  right  to
cumulate their votes for the election of directors. Accordingly, holders of more
than 50% of the shares voting to elect  directors may elect all of the directors
and, in such event,  the holders of the remaining  shares (less than 50%) voting
would not be able to elect any board members.

Indemnification

         The Florida Act authorizes Florida corporations to indemnify any person
who was or is a party to any  proceeding  (other  than an  action  by, or in the
right  of,  the  corporation)  by  reason of the fact that he or she is or was a
director, officer, employee, or agent of the corporation or is or was serving at
the request of the  corporation as a director,  officer,  employee,  or agent of
another  corporation or other entity,  against liability  incurred in connection
with such proceeding,  including any appeal thereof,  if he or she acted in good
faith and in a manner he or she reasonably believed to be in, or not opposed to,
the best interests of the  corporation  and, with respect to any criminal action
or  proceeding,  had no  reasonable  cause to  believe  his or her  conduct  was
unlawful.  In  the  case  of  an  action  by  or  on  behalf  of a  corporation,
indemnification  may  not be  made  if the  person  seeking  indemnification  is


                                       96

<PAGE>



adjudged  liable,  unless the court in which such action was brought  determines
such  person  is  fairly  and  reasonably  entitled  to   indemnification.   The
indemnification  provisions  of the  Florida Act  require  indemnification  if a
director or officer has been successful on the merits or otherwise in defense of
any action,  suit or  proceeding to which he or she was a party by reason of the
fact that he or she is or was a  director  or officer  of the  corporation.  The
indemnification authorized under Florida law is not exclusive and is in addition
to any other  rights  granted to officers  and  directors  under the articles of
incorporation or bylaws of the corporation or any agreement between officers and
directors and the corporation. A corporation may purchase and maintain insurance
or furnish similar  protection on behalf of any officer or director  against any
liability  asserted against the director or officer and incurred by the director
or officer in such  capacity,  or arising  out of the  status,  as an officer or
director,  whether or not the corporation  would have the power to indemnify him
or her against such liability under the Florida Act.

         Federal Trust's Articles provide for the  indemnification  of directors
and  executive  officers  to the  maximum  extent  permitted  by Florida  law as
authorized  by the  Board  of  Directors  and for the  advancement  of  expenses
incurred in connection  with the defense of any action,  suit or proceeding that
the director or  executive  officer was a party to by reason of the fact that he
or she is or was a director of Federal Trust upon the receipt of an  undertaking
to repay such amount,  unless it is ultimately  determined that such director is
not entitled to indemnification.


                                  THE OFFERING

The Rights Offering

         Federal  Trust is offering up to  2,701,619  shares of its Common Stock
(the "Total  Maximum"),  on a priority basis to Shareholders as of the March 26,
1997,  Record  Date,  pursuant  to  non-transferable  Subscription  Rights.  The
Subscription Right entitles each Shareholder to purchase one additional share of
Common  Stock for each whole  share of Common  Stock  held on the  Record  Date.
Shareholders are entitled to subscribe for all, or any portion of, the shares of
Common  Stock   underlying  their   Subscription   Rights.   See   "Subscription
Limitation".

The Community Offering and Syndicated Community Offering

         Immediately  following the Rights  Offering,  Federal Trust is offering
shares of Common Stock in a Community  Offering to members of the general public
whom a copy of the Prospectus is delivered. In addition, following completion of
the Rights  Offering such shares will be offered by Federal Trust to the general
public in a  Syndicated  Community  Offering to be managed by KBW. The shares of
Common  Stock  offered for sale in the  Community  Offering  and the  Syndicated
Community  are subject to the right of Federal  Trust to accept or reject orders
received in the Community  Offering and the Syndicated  Community  Offering,  in
whole or in part, and the other  limitations  described herein. If the number of
shares of Common Stock not  subscribed  for through the Rights  Offering are not
sufficient  to satisfy all orders  received from  participants  in the Community
Offering, such excess shares will be allocated pro rata among such persons based


                                       97

<PAGE>



on the  aggregate  number of shares  ordered in the  Community  Offering and the
Syndicated Community Offering. If a proration of such excess shares results in a
person  receiving  fewer shares than the person  subscribed for in the Community
Offering,  then any excess funds paid by such person as the  Subscription  Price
for shares not issued will be returned  without interest or deduction as soon as
practical following the Offering Expiration Date. There can be no assurance that
any shares of Common Stock will be  available  to persons  desiring to subscribe
for Common Stock in the Community Offering. To subscribe for Common Stock in the
Community Offering properly,  the appropriate  section of the Order Form must be
completed,  and  payment  in full of the  aggregate  Subscription  Price for all
shares of Common Stock subscribed for must accompany the Order Form.

Financial Advisor

         Federal Trust has entered into  agreements  with Carrthers & Co. and RP
Financial,  whereby  Carruthers  & Co.  and RP  Financial  are to  serve  as the
Company's financial advisors in connection with the Offering. In connection with
their  respective  engagements,  Carruthers & Co. and RP Financial have assisted
management  and  Board  in  its  evaluation  of  various  capital  transactions,
including  equity and debt securities,  which would raise sufficient  capital to
support the  Company's  growth  objective.  RP Financial is providing  advice to
management  and the Board of Directors  regarding the terms of the Offering.  RP
Financial  has prepared a written  opinion that the  Subscription  Price and the
terms of the Offering are fair from a financial  point of view to Federal  Trust
and its current  shareholders.  Neither  Carruthers & Co. nor RP Financial  have
been  retained to solicit the sale or purchase of the Common Stock being offered
in this Offering.  Furthermore,  neither  Carruthers & Co. nor RP Financial have
had any prior financial transactions with the Company or are affiliated with the
Company in any manner. See "DETERMINATION OF SUBSCRIPTION PRICE".

Marketing Arrangements

         Federal Trust has engaged KBW as its "Sales  Agent" in connection  with
the Offering pursuant to a Sales Agency Agreement executed between Federal Trust
and  KBW  (the  "Agency  Agreement").  KBW was  chosen  because  of its  general
experience in the financial  services  industry and because of its experience in
transactions involving shareholder rights offerings and community offerings.

         KBW has provided advice to Federal Trust regarding the structure of the
Offering,  as well as with respect to marketing the shares of Common Stock to be
issued in the Offering.  KBW will use its best efforts to solicit  subscriptions
and purchase orders for shares of Common Stock in the Offering.

         KBW  has  not   prepared   any   report  or  opinion   constituting   a
recommendation  or advice to Federal  Trust or its  shareholders,  nor have they
prepared an opinion as to the fairness of the Subscription Price or the terms of
the Offering to Federal Trust or its Shareholders.  KBW expresses no opinion and
makes no  recommendation  to holders of  Subscription  Rights as to whether such
Holders should exercise their Subscription Rights. KBW also expresses no opinion


                                       98

<PAGE>



as to the  prices  at which  shares to be  distributed  in  connection  with the
Offering  may  trade if and  when  they  are  issued  or any  future  time.  See
"DETERMINATION OF SUBSCRIPTION PRICE."

         As compensation for its services,  Federal Trust has agreed to pay KBW:
(i) an  advisory  fee of  $25,000  (which has  previously  been paid and will be
credited  against the marketing fees paid to KBW); (ii) a marketing fee equal to
2.0% of the aggregate  Subscription Price of the Common Stock sold in the Rights
Offering,  excluding shares  subscribed for or purchased by the Bank's officers,
directors,  or  employees,  and (iii) a marketing  fee of 7.0% of the  aggregate
Subscription  Price of the Common Stock sold in the  Community  Offering and the
Syndicated  Community Offering,  excluding shares subscribed for or purchased by
the Bank's officers,  directors or employees.  KBW will pass on to such selected
broker-dealers who participate in the Syndicated Community Offering an amount of
stock sold at a comparable price per share in a similar market environment. Fees
with respect to purchases  affected with the assistance of broker-dealers  other
than KBW will be transmitted by KBW to such  broker-dealer.  In connection  with
its engagement of KBW, Federal Trust has agreed to indemnify KBW against certain
liabilities  arising out of its engagement or, in the event  indemnification  is
unavailable,  to contribute payments that KBW may be required to make in respect
thereof.

Expiration Date of the Offering

         The Rights  Offering will expire at 5:00 p.m.,  Eastern Time, on August
29, 1997 (the "Rights  Offering  Expiration  Date").  After the Rights  Offering
Expiration Date, unexercised  Subscription Rights will be null and void. Federal
Trust will not be obligated to honor any Order Form received by the Escrow Agent
after the Rights Offering Expiration Date, regardless of when the documents were
sent.

         The Community Offering and Syndicated Offering will expire on September
30,  1997,  unless  extended at the sole  discretion  the Board of  Directors of
Federal  Trust to a date  not  later  than  November  15,  1997  (the  "Offering
Expiration Date").

Conditions to Consummation of the Offering

         The  Offering  will not be  consummated  and all  funds  received  with
subscriptions  by the  Company's  Escrow  Agent will be promptly  returned  with
interest if the Total  Minimum  (1,000,000  shares of Common  Stock) is not sold
through the Offering.

Procedure for Subscribing for Common Stock

         Current  Stockholders who desire to exercise their Subscription Rights,
as well as persons who desire to  participate  in the  Community  Offering  must
deliver to the Escrow Agent , on or prior to the Rights Offering Expiration Date
or the Offering Expiration Date, whichever the case may be, a properly completed
and executed Order Form with any required signatures  guaranteed,  together with
payment  in full of the  aggregate  Subscription  Price for the shares of Common


                                       99

<PAGE>



Stock subscribed for in the Offering.  Such payment in full must be by (a) check
or bank draft drawn upon a U.S.  bank or postal,  telegraphic  or express  money
order  payable to the  Independent  Bankers  Bank of Florida  ("IBBF") as Escrow
Agent for Federal Trust, or (b) wire transfer of funds to the account maintained
by the Escrow Agent for such purpose at IBBF. The aggregate  Subscription  Price
will be deemed to have been received by the Escrow Agent only upon (i) clearance
of any  non-certified  check,  (ii) receipt by the Escrow Agent of any certified
check or bank draft  drawn upon a U.S.  bank or of any  postal,  telegraphic  or
express  money  order,  or (iii)  receipt of good  funds in the  Escrow  Agent's
account  designated above. If paying by a non-certified  personal check,  please
note that the funds paid thereby may take at least five  business days to clear.
Accordingly,  persons who wish to pay the aggregate  Subscription Price by means
of a  non-certified  personal  check are urged to make payment  sufficiently  in
advance to the Rights  Offering  Expiration  Date to ensure that such payment is
received  and clears by such date and are urged to consider  payment by means of
certified or cashier's  check,  money order or wire transfer of funds. All funds
received  shall be held by the Escrow  Agent and  invested at the  direction  of
Federal Trust in short-term  certificates of deposit,  short-term obligations of
the United  States,  any state or agency  thereof,  or money market mutual funds
investing in the foregoing instruments.  The account in which such funds will be
held may not be  insured  by the FDIC.  Earnings  on such  funds  (which are not
expected to be material)  will be retained by Federal  Trust.  The Total Minumum
(shares) must be sold in order to break escrow.  If the Total Minimum Shares are
not sold,  the funds held in the Escrow  Account will be returned with interest.
If the Total Minimum shares are sold and the Offering is closed,  any earning on
such funds pending  disposition of the Subscription Funds, the Escrow Agent will
invest  collected  Subscription  Funds, in $1,000  increments above a maintained
balance of $50,000, in overnight  repurchase  agreements  collateralized at 102%
with  obligations  of the United  States  Treasury or United  States  Government
Agencies.  These repurchase agreement  transactions will earn interest at a rate
of 35 basis points below the daily Overnight Fed Funds Sold rate.

         The  address  to which the Order Form and  payment of the  Subscription
Price should be delivered is:

               Independent Bankers' Bank of Florida
               Attention: James H. McKillop, III, Senior Vice President
               109 East Church Street
               Orlando, Florida 32801

         Payment may be made by wire  transfer as described  above.  Persons who
make payments by such method must be sure to deliver to the Escrow Agent,  prior
to the  Expiration  Date, a properly  executed and completed  Order Form.  Order
Forms may be delivered  to the Escrow  Agent as described  above or by telecopy.
The Escrow  Agent's  telephone  number is (407)  423-2002.  The  Escrow  Agent's
telecopy number is (407)  481-8637.  The contact person is Senior Vice President
James McKillop, III.

         If  the  aggregate   Subscription   Price  paid  by  a  Shareholder  is
insufficient  to  purchase  the  number  of  shares  of  Common  Stock  that the


                                       100

<PAGE>



Shareholder  indicates are being  subscribed  for, or if a Shareholder  does not
specify  the  number  of  shares  of  Common  Stock to be  purchased,  or if the
Aggregate  Subscription Price paid by a Shareholder exceeds the amount necessary
to purchase the number of shares of Common Stock for which the  Shareholder  has
indicated an intention to subscribe, then the Shareholder will be deemed to have
exercised first, the Subscription  Right (if not already  exercised) and second,
to have  purchased  shares of  Common  Stock to the full  extent of the  payment
tendered  (subject only to reduction to the extent  necessary to comply with any
regulatory  limitation or conditions imposes by Federal Trust in connection with
the Community Offerings). See "Subscription Limitation."

         If the Aggregate  Subscription Price paid by a person purchasing shares
in the Community  Offering is  insufficient  to purchase the number of shares of
Common  Stock that the person  indicates  are being  subscribed  for, or if such
Community  Offering  participant  does not specify the number of share of Common
Stock subscribed for, or if the aggregate Subscription Price paid by a Community
Offering  participant  exceeds the amount  necessary  to purchase  the number of
shares  of  Common  Stock  for which  the  Community  Offering  participant  has
subscribed,  then the  Community  Offering  participant  will be  deemed to have
subscribed  for the number of shares of Common  Stock which may be  purchased by
the full extent of the payment  tendered  (subject  only to  reduction to comply
with regulatory  limitations or conditions of the Offering).  See  "Subscription
Limitation".

         With  respect to Order Forms  submitted  by  Shareholders,  unless such
Order Form (i) provides that the shares of Common Stock to be issued pursuant to
the  exercise  of  Subscription  Rights are to  delivered  to the holder of such
Subscription  Rights  or  (ii)  is  submitted  for the  account  of an  Eligible
Institution, as defined, signatures on such Order Forms must be guaranteed by an
Eligible  Institution.  An "Eligible  Institution"  for this purpose is a member
firm of a registered  national  securities  exchange or a member of the National
Association of Securities Dealers,  Inc. ("NASD"), or a commercial bank or trust
company having an office or correspondent in the United States.

         Holders who hold shares of Common Stock for the account of others, such
as  brokers,  trustees  or  depositories  for  securities,   should  notify  the
respective  beneficial  owners of such shares as soon as  possible to  ascertain
such beneficial  owners'  intentions and to obtain  instructions with respect to
Subscription Rights. If such a beneficial owner so instructs,  the record holder
of such  Subscription  Right should submit  payment to the Escrow Agent with the
proper  documentation.  In  addition.  beneficial  owners of Common  Stock  held
through such a nominee  holder should  contact the holder and request the holder
to effect transactions in accordance with the beneficial owner's instructions.

         The  instructions  accompanying the Order Form should be read carefully
and  followed in detail.  Order Forms  should be sent with payment to the Escrow
Agent. Do not send Order Forms to Federal Trust.

         The method of  delivery  of Order  Forms and  payment of the  aggregate
Subscription  Price to the  Escrow  Agent  will be at the  election  and risk of
Shareholders  and Community  Offering  participants,  but if sent by mail, it is
recommended  that such  Order  Form and  payments  be sent by  registered  mail,
properly insured,  with return receipt requested and that a sufficient number of


                                       101

<PAGE>



days be allowed to ensure  delivery to the Escrow Agent and clearance of payment
prior to the Rights Offering  Expiration Date or the Offering  Expiration  Date,
whichever the case may be.  Because  uncertified  personal  checks may take five
business days to clear,  you are strongly  urged to pay, or arrange for payment,
by means of certified or cashier's check, money order or wire transfer of funds.

         All questions concerning the timeliness, validity, form and eligibility
of  Order  Forms  received  or any  exercise  of  Subscription  Rights  will  be
determined by Federal  Trust,  whose  determinations  will be final and binding.
Federal Trust in its sole  discretion may waive any defect or  irregularity,  or
permit a defect  or  irregularity  to be  corrected  within  such time as it may
determine,  or reject the  purported  subscriptions  for shares of Common Stock.
Order  Forms  will not be deemed to have been  received  or  accepted  until all
irregularities  have been  waived or cured  within  such time as  Federal  Trust
determine in its sole  discretion.  Neither  Federal  Trust nor the Escrow Agent
will be under any duty to give  notification  of any defect or  irregularity  in
connection with the submission of Order Forms or incur any liability for failure
to give such notification.

         Subscriptions  for the Common  Stock  which are  received by the Escrow
Agent from  Shareholders  exercising  Subscription  Rights or from person in the
Community Offering may not be revoked.

         Investors  who  desire  to  purchase  shares  of  Common  Stock  in the
Syndicated   Community   Offering  are  advised  that  any   broker-dealer   who
participates in such Syndicated  Community  Offering will be required either (i)
upon receipt of an executed  Order Form or direction to execute an Order Form on
behalf of an investor, to forward the aggregate Subscription Price to the Escrow
Agent on or before  twelve  noon,  prevailing  time,  of the  business  day next
following  such receipt or execution,  or (ii) upon receipt of  confirmation  by
such broker-dealer of an investor's interest in purchasing shares, and following
an  acknowledgment  by such  broker-dealer to such investor on the next business
day next  following  receipt  of  confirmation,  to debit  the  account  of such
investor on the fifth business day next following receipt of confirmation and to
forward the aggregate Subscription Price to the Escrow Agent on or before twelve
noon, prevailing time, of the business day next following such debiting.

         Certain directors and executive  officers of Federal Trust and the Bank
will assist the Company in the Offering by, among other things, participating in
shareholder  and  community   informational  meetings  regarding  the  Offering,
generally  being  available to answer  questions of  potential  subscribers  and
soliciting orders in the Rights Offering and Community  Offering.  The directors
and executive officers are not registered as securities brokers or dealers under
the federal or  applicable  state  securities  laws,  nor are these  individuals
affiliated with any broker or dealer. Because none of the directors or executive
officers are in the business of either  effecting  securities  transactions  for
others or buying and  selling  securities  for their own  account,  they are not
required to register as brokers or dealers under the federal securities laws. In
addition,  the proposed  activities of such directors and executive officers are
exempted from registration  pursuant to a specific  safe-harbor  provision under
Rule  3a4-1  under the  Exchange  Act.  Substantially  similar  exemptions  from
registration are available under applicable state securities laws.

                                       102

<PAGE>



The Rights Offering

         Shareholders,  defined  herein as the holders of shares of Common Stock
at the close of business as of the March 26, 1997 Record Date  ("Shareholders"),
are being provided, on a priority basis, non transferable subscription rights to
purchase  at the  Subscription  Price one share of Common  Stock for each  whole
share of Common  Stock  owned on the  Record  Date (the  "Subscription  Right").
Shareholders  are entitled to  subscribe  for all, or any portion of (subject to
the minimum  subscription  requirement),  the shares of Common Stock  underlying
their Subscription Rights,  provided the aggregate number of shares owned by any
Shareholder,  individually  or together  with  associates  or persons  acting in
concert with such Shareholder, at the conclusion of the Offering does not exceed
9.99%.

Subscription Limitation

         Federal  Trust will not be  required  to issue  shares of Common  Stock
pursuant to the  Offering  to any person  who, in the opinion of Federal  Trust,
would be  required  to obtain  prior  clearance  or  approval  from any  federal
regulatory authority to own or control such shares. The minimum number of shares
of Common  Stock any  person  may  purchase  in the  Community  Offering  or the
Syndicated  Community  Offering is 500 shares and the maximum  amount any person
may purchase  (individually,  or together with  associates or persons  acting in
concert with such person) in the Community Offering or the Syndicated  Community
Offering is 5% of the total number of shares sold in the Offering.  In addition,
no person shall be allowed to purchase (individually or together with associates
or persons  acting in concert  with such  person)  shares of Common Stock in the
Rights Offering or the Community Offering of the Syndicated  Offering which when
aggregated  would exceed 9.99% of the total number of shares  outstanding at the
conclusion of the Offering.

         Under OTS regulations a rebuttable presumption of concerted action will
occur but is not limited to these  situations:  (1) a person will be presumed to
be acting in concert with the members of the person's  immediate  family  (which
includes a person's spouse,  father,  mother,  children,  brothers,  sisters and
grandchildren;  the father,  mother, brother and sisters of the person's spouse;
and the spouse of the person's  child,  brother or sister);  (2) persons will be
presumed to be acting in concert with each other where:  (i) both own stock in a
savings bank and both are also management officials,  controlling  shareholders,
partners,  or trustees of another company; or (ii) one person provides credit to
another or is instrumental in obtaining financing for another person to purchase
stock of the  savings  bank;  and (3) a person  will be presumed to be acting in
concert with any trust for which such person or company serves as a trustee.

Blue Sky Consideration

         The  securities  in this  Offering  will be registered in the following
states: California,  Colorado,  Delaware,  Florida, Illinois, Indiana, Michigan,
New Jersey,  New York,  North Dakota,  Ohio,  Pennsylvania  and Texas. The total
maximum number of shares being offered in the states of Illinois, Texas and Ohio


                                       103

<PAGE>



is 500,000 in each state.  The total  maximum  number of shares being offered in
Indiana is 250,000.  The total  maximum  number of shares  being  offered in the
state of Michigan is 50,000.

         The securities in this Offering will not be registered in the following
states: Alabama,  Connecticut, the District of Columbia, Georgia, Hawaii, Idaho,
Iowa,  Louisiana,  Maine,  Maryland,  Massachusetts,  Minnesota,  Missouri,  New
Hampshire,  New  Mexico,  Okalhoma,  South  Carolina,  Tennessee,  Virginia  and
Washington.  In these states,  the Offering  will be limited  solely to existing
Shareholders of Federal Trust under their Subscription Right, or will be offered
pursuant to other available exemptions from registration provided under the Blue
Sky Laws of those states.

Issuance of Common Stock

         Provided that all  conditions  necessary to consummate the Offering are
satisfied,  including  the sale in the Offering of the Total  Minimum  number of
shares of  Common  Stock,  certificates  representing  shares  of  Common  Stock
purchased  pursuant to the Offering  will be delivered to  purchasers as soon as
practical  after the  Offering  Expiration  Date and after  all  prorations  and
adjustments contemplated by the Rights Offering and Community Offering have been
effected. No fractional shares will be issued in the Offering

Subscription Price

         The Subscription  Price is $2.00 in cash, per share of the Common Stock
subscribed for in the Offering. See"DETERMINATION OF SUBSCRIPTION PRICE".

Foreign and Certain Other Stockholders

         Order  Forms will not be mailed to  Shareholders  whose  addresses  are
outside the United States or who have an APO or FPO address, but will be held by
the Escrow Agent for their account. To exercise their Subscription  Rights, such
Shareholder must notify the Escrow Agent prior to the Rights Offering Expiration
Date.

Certain Federal Income Tax Considerations

         For federal  income tax purposes,  receipt of the  Subscription  Rights
should be  treated  as a  non-taxable  distribution  with  respect to the Common
Stock. A Current Stockholder will have a zero basis in the Subscription  Rights,
unless:  (i) either the  Shareholder  elects  under  Section 307 of the Internal
Revenue Code of 1986, as amended  ("Code"),  to allocate a portion of his or her
basis in his or her existing Common Stock to the  Subscription  Rights (based on
their  relative fair market value) or the fair market value of the  Subscription
Rights at the time of  distribution  equals or  exceeds  15% of the fair  market
value of the Common Stock at that time,  in which case the  allocation  of basis
(based upon relative fair market values) is required;  and (ii) the  Shareholder
exercises such Subscription Rights.


                                       104

<PAGE>



         Upon exercise of Subscription  Rights,  Shareholder  will not recognize
gain or loss.  The basis of each share of Common Stock acquired upon exercise of
a Subscription Right will equal the sum of the Subscription Price and the basis,
if any, in the Subscription Right exercised.  The holding period for such Common
Stock will begin on the date the Subscription Rights are exercised. No loss will
be recognized by a Shareholder who receives Subscription Rights and allows those
Subscription Rights to lapse.

         Because of the individual nature of tax consequences,  Shareholders are
advised to consult their tax advisors  with respect to these and other  federal,
state  and  local  tax   consequences  of  the   distribution  and  exercise  of
Subscription Rights.

Intention of Directors and Executive Officers

         Directors and  executive  officers of the Company as a group (6 person)
have  indicated  to the  Company  that  they  intend to  subscribe  for , in the
aggregate,  100,000  shares  of  Common  Stock,   either  through   exercise  of
Subscription  Rights or in the  Community  Offering.  These  intentions  are not
commitments and could change based upon individual  circumstances.  Assuming the
full exercise  indicated by the directors and executive officers of the Company,
such persons would be deemed to  beneficially  own 4.48% and 3.07% of the Common
Stock assumed to be outstanding  on a pro forma basis  following the Offering at
the Total Minimum and the Total Maximum, respectively.

Right to Amend or Terminate the Offering

         Federal  Trust  expressly  reserves  the  right to amend  the terms and
conditions  of the Offering  whether the terms and  conditions  are more or less
favorable to Shareholders and Community Offering participants. In the event of a
material  change  to  the  terms  of  the  Offering,  the  Company  will  file a
post-effective amendment to its Registration Statement, of which this Prospectus
is a part, and resolicit  subscribers  to the extent  required by the Securities
and Exchange  Commission  ("Commission").  Federal Trust expressly  reserves the
right,  at any time prior to delivery of shares of Common Stock offered  hereby,
to terminate  the Offering if the Offering is prohibited by law or regulation or
the Board of Directors  concludes,  in its judgment,  that it is not in the best
interests of Federal Trust to complete the Offering under the circumstances. The
Offering  would be terminated by Federal Trust by giving oral or written  notice
thereof to the Escrow Agent and KBW and making a public announcement thereof. If
the Offering is so terminated, all funds received from shareholders or Community
Offering participants will be promptly refunded, with interest.

Transfer Agent and Registrar

         The Bank  currently  serves as  transfer  agent for the  Common  Stock.
Following  the Offering,  Federal Trust intends to contract with an  independent
transfer agent and registrar company to handle the stock transfers, stock record
keeping, and mailing of proxy materials for Federal Trust.



                                       105

<PAGE>



                         SHARES ELIGIBLE FOR FUTURE SALE

         Upon  completion  of the Offering,  Federal  Trust will have  3,239,928
shares of Common Stock  outstanding  assuming the sale of the Total  Minimum and
4,941,547,  assuming the sale of the Total Maximum shares (including the sale of
the Allotment shares). Of these shares, ______ shares of Common Stock, including
the  ______  shares  sold in this  offering  (along  with  16,577  shares of the
Allotment if exercised in full), will be freely tradeable without restriction or
further registration under the Securities Act. In addition, _____ shares held by
"affiliates"  of the Company  "defined in Rule 144 under the Securities Act as a
person who directly or indirectly through the use of one or
 more intermediaries controls, is controlled by, or is under common control with
the Company) will be eligible for sale either without restriction or pursuant to
Rule 144.

         The Company  and its  executive  officers  and  directors,  and certain
officers of Federal Trust  (holding,  in the aggregate,  ______ shares of Common
Stock  assuming all of the Reserved  Shares are  purchased by such persons) have
agreed that,  for a period of 180 days after the  consummation  of the Offering,
they will not offer,  sell, grant any option to purchase or otherwise dispose of
any  shares of Common  Stock  held by them or  securities  held by them that are
convertible into or exchangeable  for such stock, now or in the future,  without
the prior written consent of KBW.  Thereafter,  such shares will be eligible for
sale in the public market,  subject to the volume and other  limitations on sale
imposed by Rule 144, or unless otherwise registered under the Securities Act.

         In  general,  under  Rule 144, a person  (or  person  whose  shares are
aggregated) who has beneficially  owned shares for at least one year,  including
"affiliates"  of the  Company,  would be entitled to sell within any three month
period  that  number of shares that does not exceed the greater of (i) 1% of the
number of shares of Common Stock then  outstanding,  or (ii) the average  weekly
trading volume of the Common Stock during the four calendar weeks preceding such
sale.  Sales  pursuant  to Rule  144  are  subject  to  certain  manner  of sale
provisions,   notice   requirements  and  the  availability  of  current  public
information about the Company. A person (or persons whose shares are aggregated)
who is not deemed to have been an  affiliate  of the  Company at any time during
the 90 days preceding a sale, and who has beneficially owned the shares proposed
to be sold for at least two years,  would be entitled to sell such shares  under
Rule 144(k) without regard to the requirements described above.

                                  LEGAL MATTERS

         Certain legal matters,  including,  among other things, the validity of
the shares of Common  Stock  offered  hereby,  have been  passed upon by Igler &
Dougherty,  P.A.,  counsel to the Company.  Certain legal matters will be passed
upon for KBW by Breyer & Aguggia, Washington, D.C.






                                       106

<PAGE>



                                     EXPERTS

         The consolidated  financial  statements of the Company set forth herein
as of December  31,  1996 and 1995,  and for each of the years in the three year
period  ended  December  31,  1996,   have  been  included  herein  and  in  the
Registration  Statement  in  reliance  upon the report of KPMG Peat  Marwick LLP
appearing  elsewhere  herein,  and upon the authority of said firm as experts in
accounting and auditing.

                              AVAILABLE INFORMATION

         Federal  Trust is  subject  to the  informational  requirements  of the
Exchange Act, and in accordance  therewith files reports,  proxy  statements and
other information with the Commission.  Such reports, proxy statements and other
information  can be  inspected  and  copied at the public  reference  facilities
maintained by the Commission at Judiciary  Plaza,  450 Fifth Street,  N.W., Room
1024,  Washington,  D.C.  20549 and at the  following  regional  offices  of the
Commission:  7 World Trade Center,  Suite 1300, New York, New York 10048 and 500
West  Madison  Street,  Suite  1400,  Chicago,  Illinois  60621.  Copies of such
material also can be obtained from the Commission's  Public Reference Section at
Judiciary Plaza, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549 at prescribed
rates  and  from  the   Commission's   home  page  on  the  World  Wide  Web  at
http://www.sec.gov.

         This Prospectus  constitutes  part of a Registration  Statement on Form
S-1 (File No. 33- _______) filed by Federal Trust with the Commission  under the
Securities  Act. This Prospectus  omits certain of the information  contained in
the  Registration  Statement in accordance with the rules and regulations of the
Commission.  Reference is hereby made to the Registration  Statement and related
exhibits for further  information  with respect to Federal  Trust and the Common
Stock. Statements contained herein concerning the provisions of any document are
not  necessarily  complete and, in each instance,  where a copy of such document
has been filed as an exhibit to the Registration Statement or otherwise has been
filed with the  Commission,  reference  is made to the copy so filed.  Each such
statement is qualified in its entirety by such reference.















                                       107

<PAGE>
<TABLE>
<CAPTION>


                                      F-35
                          INDEX TO FINANCIAL STATEMENTS




<S>                                                                                                                   <C>
Report of Independent Public Accountants........................................................................      F-2

Consolidated Balance Sheets - March 31, 1997 (unaudited) and
     December 31, 1996 and 1995.................................................................................      F-3

Consolidated  Statements of Operations for the three months ended March 31, 1997
     and 1996 (unaudited) and for the years ended
     December 31, 1996, 1995 and 1994...........................................................................      F-4

Consolidated Statements of Shareholders' Equity for the three months ended March
     31, 1997 and 1996 (unaudited) and for the years
     ended December 31, 1996, 1995 and 1994.....................................................................      F-5

Consolidated  Statements of Cash Flows for the three months ended March 31, 1997
     and 1996 (unaudited) and for the years ended
     December 31, 1996, 1995 and 1994...........................................................................      F-6

Notes to Consolidated Financial Statements......................................................................      F-8

</TABLE>


                                      F-1
<PAGE>





                    Report of Independent Public Accountants


                                      F-2
<PAGE>

<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                           Consolidated Balance Sheets



                                                                              March 31,                December 31,
                                 Assets                                         1997             1996              1995
                                  -----                                         ----             ----              ----
                                                                             (Unaudited)
<S>                                                                      <C>                   <C>              <C>        
Cash                                                                     $       373,297           628,648        1,618,607
Interest-bearing deposits                                                      2,762,055         4,837,114           51,154
Investment securities available for sale                                       8,773,703         8,763,641       15,918,376
Investment securities held to maturity                                         6,307,745         6,290,610           19,093
Loans, less allowance for loan losses                                        113,214,544       112,547,266      112,905,740
Accrued interest receivable on loans                                             829,431           833,458          824,330
Accrued interest receivable on investment securities                             105,460           196,171          179,874
Accounts receivable                                                             -                  143,048        -
Note receivable                                                                  305,354           305,354        -
Loan sale proceeds receivable                                                   -               -                    37,765
Office facilities and equipment, net                                             887,140           917,572        1,291,974
Real estate owned                                                                                3,612,392        1,508,166
3,293,108
Federal Home Loan Bank stock, at cost                                          1,427,500         1,253,200        1,853,200
Prepaid expenses and other assets                                                313,905           228,113          358,465
Deferred income taxes                                                          1,082,724         1,129,696          964,499
Income tax refund receivable                                                    -                 -               1,073,253
                                                                              ----------        ----------       ----------
                                                                         $   139,995,250       139,582,057      140,389,438
                                                                         ===============       ===========      ===========
                 Liabilities and Stockholders' Equity
                    -------------------------------
Liabilities:
     Deposits                                                            $   103,745,499       106,119,006      109,203,123
     Official checks                                                             508,329           646,235          695,332
     Federal Home Loan Bank advances                                          27,250,000        24,800,000       21,000,000
     Debentures                                                                          -      -                   420,000
     Advance payments by borrowers for taxes and insurance                       680,621           347,774          330,504
     Accrued expenses and other liabilities                                      483,879           504,414          680,353
                                                                              ----------        ----------       ----------
                  Total liabilities                                          132,668,328       132,417,429      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,
         1997 and December 31, 1996 and 1995                                      22,565            22,565           22,565
     Additional paid-in capital                                               11,143,659        11,143,659       11,143,659
     Accumulated deficit                                                      (3,125,315)       (3,226,204)      (2,249,701)
     Treasury stock (16,577 shares of common stock, at cost,
         at March 31, 1997 and December 31, 1996 and 1995)                       (76,525)          (76,525)         (76,525)
     Unrealized loss on investment securities, net                              (203,936)         (210,224)        (779,872)
     Unrealized loss on investment securities transferred from
         available for sale to held to maturity, net                            (433,526)         (488,643)        -
                                                                              ----------        ----------       ----------
                  Total stockholders' equity                                   7,326,922         7,164,628        8,060,126

Commitments and contingencies
                                                                              ----------        ----------       ----------
                  Total liabilities and stockholders' equity             $   139,995,250       139,582,057      140,389,438
                                                                         ===============       ===========      ===========
See accompanying notes to consolidated financial statements.
</TABLE>


                                      F-3

<PAGE>

<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Operations


                                                         Three months ended                        Years ended
                                                              March 31,                           December 31,
                                                          -----------------             ----------------------
                                                         1997           1996           1996            1995         1994
                                                         ----           ----           ----            ----         ----
                                                             (Unaudited)
<S>                                                  <C>                    <C>           <C>           <C>           <C>  
Interest income:
    Loans                                            $ 2,335,042       2,353,343      9,039,426      9,001,646    7,731,077
    Investment securities                                167,450         152,424        675,279      1,289,085    1,753,625
    Interest-bearing deposits and other                   47,567          52,055        222,255        318,656      361,971
                                                        --------        --------       --------      ---------     --------
          Total interest income                        2,550,059       2,557,822      9,936,960     10,609,387    9,846,673
                                                        --------        --------       --------      ---------     --------
Interest expense:
    Deposit accounts                                   1,384,785       1,519,970      5,760,390      6,213,679    3,802,350
    FHLB advances, notes payable
       and other borrowings                              338,741         296,904      1,277,492      1,812,655    1,978,219
                                                        --------        --------       --------      ---------     --------
          Total interest expense                       1,723,526       1,816,874      7,037,882      8,026,334    5,780,569
                                                        --------        --------       --------      ---------     --------
          Net interest income                            826,533         740,948      2,899,078      2,583,053    4,066,104

Provision for loan losses                                 (3,000)        (18,356)       279,596        779,415      531,483
                                                        --------        --------       --------      ---------     --------
          Net interest income after provision
              for loan losses                            829,533         759,304      2,619,482      1,803,638    3,534,621
                                                        --------        --------       --------      ---------     --------
Other income:
    Fees and service charges                              25,835          26,301        163,010        187,782      193,866
    Rent income                                           13,673           5,544       -                88,171        2,351
    Gain of sale of loans                                  9,821         101,105        182,045        150,664      263,707
    Gain on sale of other real estate, net                39,998          35,291         48,574         43,056     -
    Other                                                 15,541          20,846         33,078         35,751       23,353
                                                        --------        --------       --------      ---------     --------
          Total other income                             104,868         189,087        426,707        505,424      483,277
                                                        --------        --------       --------      ---------     --------
Other expenses:
    Salary and employee benefits                         325,867         344,225      1,173,742      1,437,633    1,436,387
    Deposit insurance premiums                            61,952          80,390      1,017,902        307,487      207,939
    Occupancy and equipment                              131,813         169,471        594,703        713,086      585,087
    Legal and professional                                79,664         136,825        392,775        883,331      618,695
    Real estate owned expenses                            58,807          66,316        251,156        653,776      392,884
    General and administrative expenses                   60,490          49,493        172,430        296,872      353,676
    Loss on disposal of fixed assets, net               -               -               152,621       -            -
    Loss on sale of investment securities
       available for sale                               -               -                12,344        942,500        9,927
    Loss on sale of real estate                         -               -              -               122,222       46,287
    Loss on foreclosure of notes receivable             -               -              -              -             187,028
    Other                                                 38,619          96,245        468,819        433,684      400,161
                                                        --------        --------       --------      ---------     --------
          Total other expenses                           757,212         942,965      4,236,492      5,790,591    4,238,071
                                                        --------        --------       --------      ---------     --------
          Net income (loss) before income taxes          177,189           5,426     (1,190,303)    (3,481,529)    (220,173)

Income tax expense (benefit)                              76,300           1,953       (213,800)    (1,231,828)     (41,000)
                                                        --------        --------       --------      ---------     --------
          Net income (loss)                          $   100,889           3,473       (976,503)    (2,249,701)    (179,173)
                                                     ===========           =====       ========     ==========     ======== 
Earnings (loss) per share                            $      0.04            0.00          (.43)         (1.00)        (.08)
                                                     ===========            ====          ====          =====         ==== 
Weighted average number of shares outstanding          2,256,505       2,256,505      2,256,505      2,256,505    2,210,957
                                                       =========       =========      =========      =========    =========
See accompanying notes to consolidated financial statements.
</TABLE>



                                      F-4
<PAGE>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES
                 Consolidated Statements of Stockholders' Equity

<TABLE>
<CAPTION>



                                                                                Retained                 Unrealized
                                                                Additional      earnings      Treasury     loss on         Total
                                                      Common     paid-in      (accumulated     stock,     investment   stockholders'
                                                      stock      capital        deficit)       at cost  securities, net    equity
                                                      -----      -------        --------       -------  ---------------    ------
<S>                                               <C>           <C>           <C>              <C>          <C>          <C>      
Balances at December 31, 1993                     $    20,986   10,303,589       277,602       (76,525)         --      10,525,652

Net loss                                                 --           --        (179,173)         --            --        (179,173)
Dividends paid                                           --       (171,883)      (98,429)         --            --        (270,312)
Unrealized loss on
  investment securities
  available for sale, net                                --           --            --            --         (71,879)      (71,879)
Proceeds from sale of 157,935
  shares of common stock                                1,579    1,011,953          --            --            --       1,013,532
                                                  -----------  -----------   -----------   -----------   -----------   -----------
Balances at December 31, 1994                          22,565   11,143,659          --         (76,525)      (71,879)   11,017,820

Net loss                                                 --           --      (2,249,701)         --            --      (2,249,701)
Amortization of unrealized loss
  associated with investment
  securities held to maturity                            --           --            --            --          15,305        15,305
Unrealized loss on investment
  securities  available for sale, net                    --           --            --            --        (723,298)     (723,298)
                                                  -----------  -----------   -----------   -----------   -----------   -----------
Balances at December 31, 1995                          22,565   11,143,659    (2,249,701)      (76,525)     (779,872)    8,060,126

Net loss                                                 --           --        (976,503)         --            --        (976,503)
Unrealized loss associated with
  investment securities transferred from
  available for sale to held to maturity                 --           --            --            --        (553,923)     (553,923)
Amortization of unrealized loss on investment
  securities held to maturity                            --           --            --            --          65,280        65,280
Change in unrealized loss on investment
  securities available for sale, net                     --           --            --            --         569,648       569,648
                                                  -----------  -----------   -----------   -----------   -----------   -----------
Balances at December 31, 1996                          22,565   11,143,659    (3,226,204)      (76,525)     (698,867)    7,164,628

Net income (unaudited)                                   --           --         100,889          --            --         100,889
Amortization of unrealized loss on investment
  securities held to maturity (unaudited)                --           --            --            --          55,117        55,117
Change in unrealized loss on investment
  securities available for sale, net (unaudited)         --           --            --            --           6,288         6,288
                                                  -----------  -----------   -----------   -----------   -----------   -----------
Balances at March 31, 1997 (unaudited)            $    22,565   11,143,659    (3,125,315)      (76,525)     (637,462)    7,326,922
                                                  -----------  -----------   -----------   -----------   -----------   -----------

See accompanying notes to consolidated financial statements 

</TABLE>


                                      F-5
<PAGE>
<TABLE>
<CAPTION>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows



                                                                  Three months ended                   Years ended
                                                                      March 31,                        December 31,
                                                                  -----------------          -------------------------------
                                                                  1997         1996          1996         1995          1994
                                                                  ----         ----          ----         ----          ----
                                                                     (Unaudited)
<S>                                                          <C>            <C>           <C>           <C>          <C>        
Cash flows provided by (used in) operating activities:
    Net income (loss)                                       $   100,889         3,473      (976,503)   (2,249,701)     (179,173)
    Adjustments to reconcile net income (loss) to net
       cash flows from operations:
          Loss on sale of investment securities
              available for sale                                   --            --          12,344       942,500         9,927
          Provision for losses on loans and
              real estate owned                                  30,000          --         428,897     1,098,119       838,267
          Amortization of premium on purchased loans             90,890        60,013       241,747       428,853       427,201
          Deferred income taxes                                  76,300         1,953      (213,800)     (171,747)     (371,000)
          Depreciation of office facilities and equipment        39,878        50,271       159,564       179,416       210,872
          Gain on sale of loans                                  (9,821)     (101,105)     (182,045)     (150,664)     (263,707)
          Net amortization of fees and
              discounts on loans                                (17,072)      (56,484)      (89,405)      (84,930)        7,137
          Net (gain) loss on the sale of real estate owned      (39,998)      (35,291)      (48,574)       75,374        37,507
          Write-down on other real estate owned                  33,000        18,356       257,921          --            --
          Net amortization of premiums and
              accretion of discounts on
              investment securities                             (22,015)         --            --          14,574          --
          Net loss on disposal of office facilities
              and equipment                                        --            --         155,347           371          --
          Loss on foreclosure of notes receivable                  --            --            --            --         187,028
          Cash provided by (used in) changes in:
              Accrued interest receivable on loans                4,027       (47,332)       (9,128)     (159,546)      (45,625)
              Accrued interest receivable on
                 investment securities                           90,711        86,520       (16,297)      383,380        13,263
              Accounts receivable                                  --          37,765      (143,048)       19,787        48,312
              Loan sale proceeds receivable                        --            --          37,765     2,453,594    (2,491,359)
              Prepaid expenses and other assets                  57,257       (18,195)      130,352       (80,877)      179,753
              Income tax refund receivable                         --            --       1,073,253      (976,558)         --
              Official checks                                  (137,906)       52,489       (49,097)      221,388      (125,436)
              Accrued expenses and other liabilities            (16,641)       81,494      (175,939)      100,481      (203,293)
              Accrued interest on deposit accounts               15,458         3,785        (7,831)          947        (2,283)
              Income tax payable                                   --            --            --            --        (221,049)
                                                            -----------   -----------   -----------   -----------   -----------
                    Net cash provided by (used in)
                        operating activities                    294,957       137,712       585,523     2,044,761    (1,943,658)
                                                            -----------   -----------   -----------   -----------   -----------
Cash flows provided by (used in) investing activities:
    Long-term loans originated or purchased, net of
       principal repayments                                  (3,755,509)   (2,802,737)   (7,394,909)   (9,330,970)  (23,430,621)
    Proceeds from sale of investment securities,
       available for sale                                          --            --         987,656     6,307,501    12,117,605
    Proceeds from the sale of other real estate owned           219,772     1,272,767     1,014,345     3,139,470       461,554
    Proceeds from loans sold                                    699,248     4,084,252     7,942,943     2,855,234     4,620,485
    Capitalized costs on other real estate owned                   --            --         (27,504)     (154,961)         --
    Notes receivable originated, net of repayments                 --            --        (305,354)         --            --
    Proceeds from the sale of Federal Home
       Loan Bank stock                                         (174,300)         --         600,000       121,800       840,300
    Purchase of premises and equipment                           (9,446)       (4,147)      (21,353)      (36,951)     (314,621)
    Proceeds from sale of property and equipment                   --            --          80,844        26,967          --
    Maturities of investment securities held to maturity          4,880         8,324        12,826        24,968          --
                                                            -----------   -----------   -----------   -----------   -----------
                    Net cash provided by (used in)
                        investing activities                 (3,015,355)    2,558,459     2,889,494     2,953,058    (5,705,298)
                                                            -----------   -----------   -----------   -----------   -----------
</TABLE>

                                   (Continued)


                                      F-6

<PAGE>


                                        2

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                Consolidated Statements of Cash Flows, Continued
<TABLE>
<CAPTION>



                                                            Three months ended                    Years ended
                                                                 March 31,                        December 31,
                                                          ---------------------           ------------------------------
                                                         1997              1996           1996        1995          1994
                                                         ----              ----           ----        ----          ----
                                                              (Unaudited)
<S>                                                     <C>             <C>          <C>          <C>           <C>      
Cash flows provided by (used in) financing activities:
    Deposit accounts:
       (Decrease) increase in certificate accounts      $(2,194,386)     (847,379)   (3,613,173)   12,625,716    19,936,747
       Net increase (decrease) in deposits                 (198,473)     (652,754)      536,887    (4,951,858)    2,852,143
    Proceeds from (repayment) of FHLB advances            2,450,000     1,300,000     3,800,000   (18,500,000)  (15,800,000)
    Net increase (decrease) in advance payments by
       borrowers for taxes and insurance                    332,847       234,451        17,270      (106,305)      210,203
    Repayment of debentures                                    --        (170,000)     (420,000)         --            --
    Issuance of capital stock, net of
     stock issuance costs                                      --            --            --            --       1,013,532
    Dividends paid on common stock                             --            --            --            --        (270,312)
                                                        -----------   -----------   -----------   -----------   -----------
                    Net cash provided by (used in)
                        financing activities                389,988      (135,682)      320,984   (10,932,447)    7,942,313
                                                        -----------   -----------   -----------   -----------   -----------
                    Net increase (decrease) in cash
                        and cash equivalents             (2,330,410)    2,560,489     3,796,001    (5,934,628)      293,357

Cash and cash equivalents at beginning of period          5,465,762     1,669,761     1,669,761     7,604,389     7,311,032
                                                        -----------   -----------   -----------   -----------   -----------
Cash and cash equivalents at end of period              $ 3,135,352     4,230,250     5,465,762     1,669,761     7,604,389
                                                        -----------   -----------   -----------   -----------   -----------
Supplemental  disclosures of cash flow information:
    Cash paid during the period for:
       Interest                                         $   803,481       921,320     7,003,551     8,291,649     5,881,345
                                                        -----------   -----------   -----------   -----------   -----------
       Income taxes                                     $      --            --            --            --         685,417
                                                        -----------   -----------   -----------   -----------   -----------
Supplemental disclosures of non-cash transactions:
    Real estate acquired in settlement of loans         $ 2,350,000       306,143       860,613     3,780,216     2,629,056
                                                        -----------   -----------   -----------   -----------   -----------
    Market value adjustment - investment securities
       available for sale:
          Market value adjustment - investments         $  (326,297)   (1,311,609)     (336,359)   (1,181,624)     (107,647)
          Deferred income tax asset                        (122,361)     (450,496)     (126,135)     (401,752)      (35,768)
                                                        -----------   -----------   -----------   -----------   -----------
              Unrealized loss on
                 investment securities
                 available for sale, net                $  (203,936)     (861,113)     (210,224)     (779,872)      (71,879)
                                                        -----------   -----------   -----------   -----------   -----------
          Unrealized loss on investment securities
              transferred from available
              for sale to held to maturity              $  (693,642)         --        (715,657)         --            --
          Deferred income tax asset                        (260,116)         --        (227,014)         --            --
                                                        -----------   -----------   -----------   -----------   -----------
              Unrealized loss on investment securities
                 transferred from available
                 for sale to held to maturity           $  (433,526)         --        (488,643)         --            --
                                                        -----------   -----------   -----------   -----------   -----------
    Loans acquired in settlement of
     other real estate sold                             $      --            --      (1,300,066)         --            --
                                                        -----------   -----------   -----------   -----------   -----------
</TABLE>


See accompanying notes to consolidated financial statements.


                                      F-7

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



(1)    Organization and Summary of Significant Accounting Policies

       (a)    Organization

              Federal Trust  Corporation  (the "Holding  Company"),  is the sole
              shareholder  of  Federal  Trust  Bank (the  "Bank").  The  Holding
              Company  operates as a unitary  savings and loan holding  company.
              The Holding Company's  business  activities  primarily include the
              operation of the Bank.

              During the current  year the Holding  Company  sold a  subsidiary,
              Federal Trust Properties Corp. ("FTPC"), a real estate holding and
              development  company  for book  value.  In  addition,  the Holding
              Company  dissolved  its other  subsidiary,  1270  Leasing  Company
              ("1270 LC"), a real estate leasing  entity.  The assets of 1270 LC
              were  transferred to the Bank or written-off.  Operations of these
              subsidiaries were not significant to the consolidated entity.

               The Bank was chartered as a federal stock savings bank.  The Bank
               provides a full  range of  banking  services  to  individual  and
               corporate customers.

       (b)    Basis of Financial Statement Presentation

              The consolidated  financial statements include the accounts of the
              Holding Company and its subsidiaries. All significant intercompany
              accounts and transactions have been eliminated in consolidation.

              The accounting and reporting policies of Federal Trust Corporation
              and subsidiaries  (collectively  called the "Company")  conform to
              generally accepted accounting  principles and to general practices
              within the thrift  industry.  The  following  summarizes  the more
              significant of these policies and practices.

       (c)    Earnings Per Share

              Earnings per share is computed  using the weighted  average number
              of common shares  outstanding  during the period.  Stock  warrants
              issued are not included in the  calculation  of earnings per share
              as their effect is not dilutive.

       (d)    Cash and Cash Equivalents

              For  the  purposes  of  reporting   cash  flows,   cash  and  cash
              equivalents  includes  cash  and  interest-bearing  deposits  with
              maturities of three months or less.

       (e)    Federal Home Loan Bank ("FHLB") Stock

               This asset is owned due to regulatory requirements and is carried
               at cost.  This  stock is  pledged as  collateral  to secure  FHLB
               advances.


                                                                     (Continued)

                                      F-8

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       (f)    Investment  Securities Held to Maturity and Investment  Securities
              Available for Sale

              Certain  securities  are  reported at fair value  except for those
              securities  which the Company has the positive  intent and ability
              to hold to maturity. Investments to be held for indefinite periods
              of time and not intended to be held to maturity are  classified as
              available  for  sale and are  carried  at fair  value.  Unrealized
              holding gains and losses are included in stockholders'  equity net
              of the effect of income taxes.

              Securities  that management has the intent and the Company has the
              ability  at the time of  purchase  or  origination  to hold  until
              maturity are classified as investment securities held to maturity.
              Securities in this category are carried at amortized cost adjusted
              for accretion of discounts and  amortization of premiums using the
              level yield method over the estimated life of the securities. If a
              security has a decline in fair value below its amortized cost that
              is other than temporary, then the security will be written down to
              its  new  cost  basis  by  recording  a loss  in the  consolidated
              statements of operations.  Realized gains and losses on investment
              securities are computed using the specific identification method.

       (g)    Loans

              Loans  receivable that the Bank has the intent and ability to hold
              until maturity or payoff are reported at their outstanding  unpaid
              principal balance reduced by any charge-offs or specific valuation
              accounts, net of any deferred fees on originated loans.

              Loan origination  fees and certain direct loan  origination  costs
              are capitalized and recognized in income over the contractual life
              of the loans,  adjusted  for  estimated  prepayments  based on the
              Bank's historical prepayment  experience.  If the loan is prepaid,
              the   remaining   unamortized   fees  and  costs  are  charged  to
              operations. Amortization is ceased on nonaccrual loans.

              Commitment   fees  and  costs  relating  to  the  commitments  are
              recognized over the commitment period on a straight-line basis. If
              the  commitment is exercised  during the  commitment  period,  the
              remaining  unamortized  commitment  fee at the time of exercise is
              recognized over the life of the loan as an adjustment of yield.

              Loans are placed on  nonaccrual  status  when the loan  becomes 90
              days past due as to interest or principal, unless the loan is both
              well  secured and in the process of  collection,  or when the full
              timely collection of interest or principal becomes uncertain. When
              a loan is placed on  nonaccrual  status,  the  accrued  and unpaid
              interest  receivable  is written off and the loan is accounted for
              on the cash or cost recovery method  thereafter  until  qualifying
              for return to accrual status.


                                                                     (Continued)


                                      F-9

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       (h)    Allowance for Loan Losses

              The allowance for loan losses is  established  through a provision
              for loan losses charged to expenses. Loans are charged against the
              allowance when management  believes that the collectibility of the
              principal is unlikely.  The allowance is an estimated  amount that
              management  believes will be adequate to absorb losses inherent in
              the loan  portfolio and  commitments  to extend  credit,  based on
              evaluations  of its  collectibility.  The  evaluations  take  into
              consideration  such factors as changes in the nature and volume of
              the portfolio,  overall portfolio quality,  specific problem loans
              and commitments,  and current and anticipated  economic conditions
              that may affect the borrower's  ability to pay.  While  management
              uses the best information  available to recognize losses on loans,
              future  additions  to the  allowance  may be  necessary  based  on
              changes in economic conditions.

              Regulatory  examiners may require the Bank to recognize  additions
              to the allowance  based upon their judgment about the  information
              available to them at the time of their examination.

       (i)    Mortgage Servicing Rights

              The Bank originates mortgage servicing rights by selling loans and
              retaining servicing rights. In May 1995, the Financial  Accounting
              Standards Board ("FASB") issued Statement of financial  Accounting
              Standards ("Statement") No. 122, Accounting for Mortgage Servicing
              Rights.  This Statement  provides  guidance for the recognition of
              mortgage servicing rights as an asset when a mortgage loan is sold
              and servicing rights are retained. The Bank adopted this standards
              effective  January 1, 1996.  The results of this  adoption  was to
              capitalize  approximately  $70,303 in  mortgage  servicing  rights
              related  to loans  originated  by the Bank in 1996.  The  carrying
              value of mortgage  servicing  rights is amortized over the life of
              the related loan portfolio.

       (j)    Real Estate Owned

              Real  estate  acquired  in the  settlement  of loans is  initially
              recorded  at the lower of cost  (principal  balance  of the former
              loan plus costs of obtaining  title and  possession)  or estimated
              fair  value at the date of  acquisition.  Subsequently,  such real
              estate acquired is carried at the lower of cost or fair value less
              estimated  costs  to  sell.  Costs  relating  to  development  and
              improvement  of  the  property  are  capitalized,   whereas  those
              relating to holding the property are charged to operations.


                                                                     (Continued)

                                      F-10

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       (k)    Office Facilities and Equipment

              Office   facilities   and   equipment  are  stated  at  cost  less
              accumulated   depreciation  and   amortization.   Depreciation  is
              computed using the straight-line  method over the estimated useful
              lives of the related assets.  Leasehold improvements are stated at
              cost less  accumulated  amortization.  Amortization  of  leasehold
              improvements is computed using the  straight-line  method over the
              lesser of the estimated useful life or the respective lease terms.

       (l)    Income Taxes

              The  Holding  Company  and its  subsidiaries  file a  consolidated
              income tax return.  Income taxes are allocated  proportionately to
              the Holding Company and its subsidiaries as though separate income
              tax returns were filed.

              The  Company  accounts  for  income  taxes  under  the  asset  and
              liability   method.   Deferred  tax  assets  and  liabilities  are
              recognized  for  the  future  tax  consequences   attributable  to
              differences  between the financial  statement  carrying amounts of
              existing assets and  liabilities  and their  respective tax bases.
              Deferred tax assets and liabilities are measured using enacted tax
              rates  expected  to apply to taxable  income in the years in which
              those  temporary  differences  are  expected  to be  recovered  or
              settled.  The effect on deferred tax assets and  liabilities  of a
              change in tax rates is  recognized  in income in the  period  that
              included the enactment date.

       (m)    Use of Estimates

              The  preparation  of  financial   statements  in  conformity  with
              generally accepted  accounting  principles  requires management to
              make estimates and assumptions that affect the reported amounts of
              assets and  liabilities  and  disclosure of contingent  assets and
              liabilities  at the  date  of the  financial  statements  and  the
              reported  amount of revenues  and  expenses  during the  reporting
              period. The most significant  estimates made by management are the
              determination  of the adequacy of the  allowance  for loan losses,
              that  real  estate  owned is  stated  at the lower of cost or fair
              value, and the  recoverability  of the deferred tax asset.  Actual
              results could differ from these estimates.

       (n)    Effect of New Accounting Pronouncements

              In October 1995, the FASB issued Statement No. 123, Accounting for
              Stock-Based  Compensation.  The Statement  provides that companies
              must  either  charge the value of stock  options  granted to their
              income statement or provide pro forma equivalent  information in a
              footnote  disclosure  and continue to account for the value of the
              stock options in  accordance  with APB Opinion No. 25. The Company
              adopted this standard  effective January 1, 1996 by accounting for
              employee stock-based compensation under APB Opinion No. 25.



                                                                     (Continued)

                                      F-11

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>


     (2)  Investment  Securities  Held to Maturity  and  Investments  Securities
Available for Sale

     The  amortized  cost and estimated  market values of investment  securities
held to maturity and  available for sale at March 31, 1997 and December 31, 1996
and 1995 are as follows:

       Investment securities held to maturity:

                                                                                        Gross
                                                                     Amortized       unrealized           Estimated
                                                                       cost             loss            market value
                                                                       ----             ----             -----------
<S>                                                              <C>                  <C>                  <C>       
         March 31, 1997 (unaudited):
            Obligation of U.S. government agencies               $     6,306,358        (211,983)           6,094,375
            Other                                                          1,387        -                       1,387
                                                                       ---------        --------             --------
                                                                 $     6,307,745        (211,983)           6,095,762
                                                                       ---------        --------            ---------
         December 31, 1996:
            Obligation of U.S. government agencies               $     6,284,343         (17,155)           6,267,188
            Other                                                          6,267        -                       6,267
                                                                       ---------         -------             --------
                                                                 $     6,290,610         (17,155)           6,273,455
                                                                       ---------        --------            ---------
         December 31, 1995:
            Other                                                $        19,093       -                       19,093
                                                                       ---------        --------            ---------
       Investment securities available for sale:

                                                                                        Gross
                                                                     Amortized       unrealized           Estimated
                                                                       cost             loss            market value
                                                                       ----             ----             -----------
         March 31, 1997 (unaudited):
            Obligation of U.S. government agencies               $     9,100,000        (326,297)           8,773,703
                                                                       ---------        --------            ---------
         December 31, 1996:
            Obligations of U.S. government agencies              $     9,100,000        (336,359)           8,763,641
                                                                       ---------        --------            ---------
         December 31, 1995:
            Obligations of U.S. government agencies              $    17,100,000      (1,181,624)          15,918,376
                                                                 ===============      ==========           ==========
</TABLE>


                                                                     (Continued)


                                      F-12

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The amortized  cost and estimated  market value of investment  securities
       held to maturity and investment securities available for sale at December
       31, 1996 and March 31, 1997, by contractual maturity, are below. Expected
       maturities will differ from contractual  maturities because borrowers may
       have the  right to call or prepay  obligations  with or  without  call or
       prepayment penalties.
<TABLE>
<CAPTION>

                                                                     March 31, 1997              December 31, 1996
                                                                 ----------------------          -----------------
                                                                                Estimated                       Estimated
                                                                 Amortized       market         Amortized        market
                                                                   cost           value           cost            value
                                                                   ----           ----            ----            ----
                                                                       (Unaudited)
<S>                                                           <C>               <C>              <C>            <C>      
           Investment securities held to maturity:
                Due in one year or less                       $      1,387          1,387            6,267          6,267
                Due after five years through ten years           6,306,358      6,094,375        6,284,343      6,267,188
                                                                  --------       --------         --------       --------
                                                              $  6,307,745      6,095,762        6,290,610      6,273,455
                                                              ============      =========        =========      =========
           Investment securities available for sale:
                Due after one year through five years         $  9,100,000      8,773,703        9,100,000      8,763,641
                                                              ============      =========        =========      =========
</TABLE>

       Market values for all securities were calculated  using published  prices
       or the equivalent at the dates indicated.

       The  Company's  investment in  obligations  of U.S.  government  agencies
       consist of dual indexed  bonds issued by the Federal Home Loan Bank.  The
       bonds  have a par  value of  $16,100,000  and pay  interest  based on the
       difference  between two  indices.  The bonds pay  interest at the 10 year
       constant  maturity  treasury  rate less the 3 month or 6 month LIBOR rate
       plus a  contractual  amount  ranging  from  2.3%  to  4.0%.  The  Company
       purchased the bonds to partially offset its risk related to its portfolio
       of  adjustable  rate  mortgages  and as such  subjects  the  Company to a
       certain  degree of market  risk as the  indices  change  with  prevailing
       market interest rates.

       Proceeds  from sales of  investment  securities  available  for sale were
       $987,656,   $6,307,501   and   $12,117,605   in  1996,   1995  and  1994,
       respectively.  Gross  realized  losses on sales of investment  securities
       available for sale during 1996, 1995 and 1994 were $12,344,  $942,500 and
       $9,927,  respectively.  There were no sales in the unaudited three months
       ended March 31, 1997 or 1996.

       In  November  1995,  the  Company   transferred   investment   securities
       classified  as held to maturity to  investment  securities  available for
       sale in accordance  with  guidelines  issued by the Financial  Accounting
       Standards Board which permitted such a one-time  election.  The amortized
       cost of the investment  securities  transferred  was  $24,350,000 and the
       estimated  market  value  was  $22,283,281  and the  unrealized  loss was
       $2,066,719.

       In March  1996,  the  Company  transferred  securities  in the  amount of
       $7,000,000  from the  available for sale category to the held to maturity
       category  resulting in an  unrealized  loss of $780,937  which remains in
       equity, net of amortization and income tax. Amortization is an adjustment
       to yield over the remaining term of the investments.

                                                                     (Continued)

                                      F-13


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>



(3)    Loans Receivable, Net

       A summary of loans receivable are as follows:

                                                                        March 31,                 December 31,
                                                                          1997              1996              1995
                                                                          ----              ----              ----
                                                                       (Unaudited)
<S>                                                               <C>                     <C>               <C>       
         Mortgage loans:
              Permanent conventional:
                  Commercial                                      $       11,931,285       11,294,679        13,112,448
                  Residential                                             98,073,906       97,717,708        97,612,560
                  Residential construction conventional                    2,546,600        3,795,050         1,666,960
                                                                          ----------       ----------        ----------
                  Total mortgage loans                                   112,551,791      112,807,437       112,391,968

              Commercial loans                                             1,239,108        1,349,483         1,442,811
              Consumer loans                                                 152,795          154,445           180,194
              Lines of credit                                                710,902          686,072         1,258,501
                                                                          ----------       ----------        ----------
                  Total loans receivable                                 114,654,596      114,997,437       115,273,474

              Net premium on mortgage loans purchased                      1,202,264        1,154,942           986,918

              Deduct:
                  Unearned loan origination fees,
                      net of direct loan origination costs                    42,109          169,854           104,132
                  Undisbursed portion of loans in process                  1,407,473        1,902,256         1,189,952
                  Allowance for loan losses                                1,192,734        1,533,003         2,060,568
                                                                          ----------       ----------        ----------
                  Loans receivable, net                           $      113,214,544      112,547,266       112,905,740
                                                                  ==================      ===========       ===========
</TABLE>


                                                                     (Continued)

                                      F-14


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The  following  is a summary  of  information  regarding  nonaccrual  and
impaired loans:
<TABLE>
<CAPTION>

                                                                        March 31,                 December 31,
                                                                          1997              1996              1995
                                                                          ----              ----              ----
                                                                       (Unaudited)

<S>                                                                  <C>                    <C>               <C>      
           Nonaccrual loans                                          $    1,622,027           991,000         3,326,600
                                                                     ==============           =======         =========
           Recorded investment in impaired loans                     $    1,369,892         4,078,174         6,122,356
                                                                     ==============         =========         =========
           Allowance for loan losses related to
                impaired loans                                       $      476,504           626,435         1,319,343
                                                                     ==============           =======         =========

                                                                         Interest            Average          Interest
                                                                          income            recorded           income
                                                                      not recognized       investment       recognized on
                                                                       on nonaccrual       in impaired        impaired
                                                                           loans              loans             loans
                                                                           -----              -----             -----
For             the unaudited three months ended March 31:
                    1997                                             $       49,486         3,384,957            46,153
                                                                     ==============         =========            ======
                    1996                                             $       89,708         5,899,251            69,938
                                                                     ==============         =========            ======
 For the years ended December 31:
                1996$                                                       181,000         5,071,872           259,263
                                                                     ==============         =========           =======
                1995$                                                       381,000         6,032,515           338,997
                                                                     ==============         =========           =======
                1994$                                                       616,000
                                                                     ==============         

</TABLE>

                                                                     (Continued)

                                      F-15


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



<TABLE>
<CAPTION>

       The activity in the allowance for loan losses is as follows:

                                                             Three months ended                   Years ended
                                                                  March 31,                       December 31,
                                                              ---------------           ----------------------
                                                             1997         1996         1996          1995         1994
                                                             ----         ----         ----          ----         ----
                                                                 (Unaudited)
<S>                                                     <C>              <C>          <C>          <C>          <C>      
         Balance at beginning of period                 $   1,533,003    2,060,568    2,060,568    1,974,950    1,850,000
         Charge-offs                                         (340,335)    (115,681)  (1,223,240)    (707,222)    (409,329)
         Provision for loan losses                             (3,000)     (18,356)     279,596      779,415      531,483
         Recoveries                                             3,066        3,283      266,778       13,425        2,796
         Transfer from allowance for real estate owned       -            -             149,301     -            -
                                                             --------     --------     --------     --------     --------
         Balance at end of period                       $   1,192,734    1,929,814    1,533,003    2,060,568    1,974,950
                                                             --------     --------     --------     --------     --------
</TABLE>

       Loan  customers  of the  Bank  include  certain  executive  officers  and
       directors and their related  interests and associates.  All loans to this
       group were made in the ordinary  course of business at  prevailing  terms
       and conditions.

       There were no  outstanding  loans to executive  officers,  directors  and
affiliates at March 31, 1997 (unaudited) or December 31, 1995 and 1996.


(4)    Loan Servicing

       Mortgage loans  serviced for others are not included in the  accompanying
       consolidated balance sheets. The unpaid principal balances of these loans
       were $8,387,656,  $7,915,631 and $1,301,078 at March 31, 1997 (unaudited)
       and December 31, 1996 and 1995, respectively.  Servicing fees earned were
       $6,520,  $3,308,  $22,086,  $22,026 and $52,144 for the  unaudited  three
       months ended March 31, 1997 and 1996 and for the years ended December 31,
       1996, 1995 and 1994, respectively.


(5)    Mortgage Servicing Rights

       An analysis of the activity for originated  mortgage  servicing rights is
as follows:

               Balance, January 1, 1996             $   --
               Originations                           70,303
               Amortization                           (2,672)
                                                    --------
               Balance, December 31, 1996             67,631
               Originations (unaudited)                3,856
               Amortization (unaudited)               (2,211)
                                                    --------
               Balance, March 31, 1997 (unaudited)  $ 69,276
                                                    --------
                                                                     (Continued)


                                      F-16

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



(6)    Office Facilities and Equipment

       Office   facilities   and  equipment   and  their   related   accumulated
depreciation and amortization are summarized as follows:
<TABLE>
<CAPTION>

                                                           March 31,             December 31,                  Estimated
                                                             1997             1996           1995            useful lives
                                                             ----             ----           ----             ----------
                                                          (Unaudited)
<S>                                                   <C>                   <C>             <C>               <C>       
           Leasehold improvements                     $     1,037,991       1,035,861       1,251,412         3-25 years
           Furniture and fixtures                             543,539         542,727         651,910          3-7 years
           Automobiles                                       -               -                 33,841           5 years
                                                             --------        --------        --------
                                                            1,581,530       1,578,588       1,937,163
           Less accumulated depreciation
                and amortization                              694,390         661,016         645,189
                                                             --------        --------        --------
                Office facilities and
                    equipment, net                    $       887,140         917,572       1,291,974
                                                      ===============         =======       =========
</TABLE>

<TABLE>
<CAPTION>
(7)    Deposits

       A summary of deposits follows:

                                                              Weighted                   Weighted                 Weighted
                                                               average                    average                  average
                                                  March 31,   interest    December 31,   interest   December 31,  interest
                                                    1997        rate          1996         rate         1995        rate
                                                    ----        ----          ----          ---         ----        ----
                                                        (Unaudited)
<S>                                            <C>               <C>    <C>               <C>    <C>                <C>  
           Commercial checking accounts -
               noninterest-bearing             $     170,762       - %  $     58,994       -  %  $     209,637        -%
           NOW accounts                              612,477     1.77%       654,473      1.79%        674,556       .68%
           Money market deposit accounts           7,172,954     4.02%     7,428,630      4.02%      6,601,689      4.02%
           Statement savings accounts              1,355,076     2.59%     1,363,750      2.58%      2,157,600      2.60%
                                                  ----------     -----    ----------      -----     ----------      -----
                                                   9,311,269     3.59%     9,505,847      3.59%      9,643,482      3.42%
                                                  ----------     -----    ----------      -----     ----------      -----
           Certificate accounts by interest rates:
               1.00% - 3.99%                   $     463,973            $    499,355             $   1,219,498
               4.00% - 4.99%                       2,549,837               3,076,939                 2,170,725
               5.00% - 5.99%                      76,284,827              78,123,278                54,846,938
               6.00% - 7.99%                      15,116,241              14,909,692                41,310,738
                                                  ----------              ----------                ----------
                  Total certificate accounts      94,414,878     5.59%    96,609,264      5.56%     99,547,899      5.89%
                                                  ----------     -----    ----------      -----     ----------      -----
           Accrued interest                           19,352                   3,895                    11,742
                                                  ----------              ----------                ----------
                  Total deposits               $ 103,745,499     5.41%  $106,119,006      5.38%  $ 109,203,123      5.66%
                                               =============     ====   ============      ====   =============      ==== 
</TABLE>

                                                                     (Continued)

                                      F-17


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>



     The following  table presents,  by various  interest rate  categories,  the
amount of certificate accounts at December 31, 1996 maturing during the periods
       reflected below:

           Interest rate              1997            1998            1999          2000          2001            Total
           -----------                ----            ----            ----          ----          ----            -----
<S>                             <C>                  <C>            <C>            <C>            <C>           <C>       
           1.00% - 3.99%        $       436,854          29,171        24,944          4,046        4,340          499,355
           4.00% - 4.99%              2,731,349         343,714         1,876           -           -            3,076,939
           5.00% - 5.99%             60,521,909       9,529,759     6,639,456        693,372      738,782       78,123,278
           6.00% - 6.99%              9,306,213       2,671,973     1,073,589        633,292      201,000       13,886,067
           7.00% - 7.99%                925,625          98,000      -               -            -              1,023,625
                                      ---------       ---------      --------       --------      -------        ---------
                                $    73,921,950      12,672,617     7,739,865      1,330,710      944,122       96,609,264
                                ===============      ==========     =========      =========      =======       ==========
</TABLE>

       The Company's large denomination ($100,000 and over) deposits included in
certificate accounts mature as follows:

<TABLE>
<CAPTION>

                                                 March 31, 1997            December 31, 1996         December 31, 1995
                                                  -------------            -----------------         -----------------
                                               Amount       % total       Amount      % total       Amount       % total
                                               -------      -------       -------     -------       -------      -------
                                                   (Unaudited)
<S>                                        <C>              <C>      <C>               <C>      <C>              <C>   
         Three months or less              $   5,562,080     30.4%  $    3,952,908      21.5%  $   4,143,788      27.1%
         Over three months to six  months     3,365,049      18.4%       5,844,172      31.9%      4,038,318      26.4%
         Over six months to twelve months     5,116,733      28.0%       4,707,383      25.7%      4,648,096      30.4%
         Over twelve months                   4,241,949      23.2%       3,829,936      20.9%      2,446,328      16.1%
                                              ---------     ------       ---------     ------      ---------     ------
                                           $ 18,285,811     100.0%   $  18,334,399     100.0%   $ 15,276,530     100.0%
                                              ---------     ------       ---------     ------      ---------     ------
</TABLE>
<TABLE>
<CAPTION>

       Interest expense on deposits is as follows:

                                                             Three months ended                 Years ended
                                                                  March 31,                    December 31,
                                                              ---------------           -------------------
                                                             1997         1996         1996          1995         1994
                                                             ----         ----         ----          ----         ----
                                                                 (Unaudited)
<S>                                                     <C>              <C>          <C>          <C>          <C>      
         Interest on NOW and Super NOW accounts         $       2,727        1,654        9,510        5,624        6,876
         Interest on money market accounts                     75,007       61,447      256,130      254,271      260,832
         Interest on savings accounts                           8,783       12,195       43,335       91,557      211,787
         Interest on certificate accounts, net of penalties 1,298,268    1,444,674    5,451,415    5,862,227    3,322,855
                                                             --------     --------     --------     --------     --------
                                                        $   1,384,785    1,519,970    5,760,390    6,213,679    3,802,350
                                                             --------     --------     --------     --------     --------
</TABLE>

                                                                     (Continued)


                                      F-18

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(8)    Federal Home Loan Bank Advances

       A summary  of  advances  from the  Federal  Home Loan Bank of  Atlanta at
December 31, 1996 and 1995 follows:

                       Maturing in year   Interest rate
ending December 31,    (variable rates)   March 31, 1997
- -------------------    --------------     -----------
                                          (Unaudited)
     1997                 6.01          $10,000,000
     1997                 5.86            5,000,000
     1997                (6.85)           4,750,000
     1998                 6.02            2,500,000
     1998                 6.12            5,000,000
                                          -----------
                                        $27,250,000
                                        ===========


                       Maturing in year   Interest rate
ending December 31,    (variable rates)   December 31, 1996
- -------------------    --------------     -----------
     1997                 6.01          $10,000,000
     1997                 5.86            5,000,000
     1997                (6.95)           4,800,000
     1998                 6.12            5,000,000
                                          -----------
                                         $24,800,000
                                         ===========


                       Maturing in year   Interest rate
ending December 31,    (variable rates)   December 31, 1995
- -------------------    --------------     -----------
     1996                 5.83          $ 5,000,000
     1996                 5.76            7,000,000
     1996                (6.10)           4,000,000
     1998                 6.12            5,000,000
                                          -----------
                                        $21,000,000
                                        ===========


                                                                     (Continued)

                                      F-19


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       Pursuant  to  collateral  agreements  with the  Federal  Home  Loan  Bank
("FHLB"), advances are secured by the following:
<TABLE>
<CAPTION>

                                                                       March 31,                  December 31,
                                                                         1997                1996             1995
                                                                         ----                ----             ----
                                                                      (Unaudited)
<S>                                                               <C>                       <C>               <C>      
           FHLB stock                                             $       1,427,500         1,253,200         1,853,200
           Qualifying mortgage loans                                     40,065,005        34,588,904        35,277,703
           Investment securities:
                Amortized cost                                            6,306,358         6,284,373         7,000,000
                Market value                                              6,094,375         6,267,188         6,348,125
                                                                          ---------         ---------         ---------
</TABLE>

(9)    Fair Value of Financial Instruments

       The  following  methods  and  assumptions  were  used by the  Company  in
estimating fair values of financial instruments as disclosed herein:

           Cash and Cash  Equivalents  - The  carrying  amount  of cash and cash
           equivalents  (demand  deposits  maintained  by the Company at various
           financial institutions) and interest bearing deposits represents fair
           value.

           Investment  Securities  Available for Sale and Held to Maturity - The
           Company's   investment   securities   available  for  sale  represent
           investments in Federal Home Loan Bank ("FHLB") bonds.  The fair value
           of the FHLB bonds was based on quoted  market  prices.  The Company's
           investments held to maturity represent  investments in Orange County,
           Florida Tax  Certificates  and FHLB bonds.  The carrying value of tax
           certificates  approximates  the fair  value.  The fair  value of FHLB
           bonds was based on quoted market prices.

            Federal  Home Loan Bank  Stock - Fair  value  approximates  carrying
            value.

           Loans - For variable rate loans that reprice  frequently  and have no
           significant  change in credit risk, fair values are based on carrying
           values.  Fair  values for  commercial  real  estate,  commercial  and
           consumer  loans other than variable  rate loans are  estimated  using
           discount cash flow analysis,  using interest  rates  currently  being
           offered for loans with similar  terms to borrowers of similar  credit
           quality. Fair values of impaired loans are estimated using discounted
           cash flow analysis or underlying collateral values, where applicable.


                                                                     (Continued)

                                      F-20


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




           Deposits - The fair  values  disclosed  for demand  deposits  are, by
           definition,  equal to the amount  payable on demand at  December  31,
           1996  (that is their  carrying  amounts).  The  carrying  amounts  of
           variable rate,  fixed term money market accounts and  certificates of
           deposit (CDs)  approximate  their fair value at the  reporting  date.
           Fair values for fixed rate CDs are estimated  using a discounted cash
           flow  calculation that applies interest rates currently being offered
           on  certificates  to  a  schedule  of  aggregated   expected  monthly
           maturities on time deposits.

           Federal  Home Loan Bank  Advances - Fair  value of Federal  Home Loan
           Bank advances are estimated using discounted cash flow analysis based
           on the  Company's  current  incremental  borrowing  rates for similar
           types of borrowing arrangements.

           Commitments - Fair values for  off-balance-sheet  lending commitments
           are based on fees currently charged to enter into similar agreements,
           taking into account the  remaining  terms of the  agreements  and the
           counterparties' credit standing.

       The  estimated  fair values of the  Company's  financial  instruments  at
December 31, 1996 are as follows:
<TABLE>
<CAPTION>

                                                             Carrying amount    Fair value
                                                             ---------------    ----------
<S>                                                          <C>              <C>      
Financial assets:
                 Cash and cash equivalents                   $  5,465,762       5,465,762
                 Investment securities available for sale       8,763,641       8,763,641
                 Investment securities held to maturity         6,290,610       6,273,455
                 Loans (carrying amount less allowance
                     for loan loss of $1,533,003)             112,547,266     112,879,373
                 Federal Home Loan Bank stock                   1,253,200       1,253,200

Financial liabilities:
                 Deposits:
                     Without stated maturities               $  9,505,847       9,505,847
                     With stated maturities                    96,609,264      96,869,394
                 Federal Home Loan Bank advances               24,800,000      24,784,484

 Commitments:
                 Letters of credit                           $       --           500,000
                 Loan commitments                                    --         2,959,941
</TABLE>

       The carrying  amounts shown in the table are included in the consolidated
balance sheet under the indicated captions.


                                                                     (Continued)

                                      F-21


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(10)   Debentures and Common Stock Purchase Warrants

       During  1991,  the Company  issued  $420,000 of 10%  callable  debentures
       maturing in 1996. The debentures were issued in $1,000  denominations and
       were  unsecured.  Interest on the  debentures  is payable  annually.  The
       debentures were redeemed during 1996.

       One stock  purchase  warrant  was issued in  connection  with each $10 of
       debentures  purchased.  Each  warrant  entitled the  registered  owner to
       purchase  one and a quarter  shares of common stock at the greater of $10
       or the book value per share of common stock as  determined  in accordance
       with generally accepted accounting principles at the end of the Company's
       most recent  fiscal year end or, at any time prior to November  15, 1996.
       All warrants expired on November 15, 1996.


(11)   Income Taxes

       Income tax expense (benefit) consists of:
<TABLE>
<CAPTION>

                                                      Three months ended                  Years ended
                                                           March 31,                     December 31,
                                                       ---------------           --------------------
                                                      1997         1996         1996         1995         1994
                                                      ----         ----         ----         ----         ----
                                                          (Unaudited)
<S>                                                <C>             <C>        <C>         <C>            <C>     
                  Current:
                      Federal                      $    -          -            -         (1,060,081)    294,000
                      State                             -          -            -           -             36,000
                                                       ------      -----       -------      --------     -------
                                                   $    -          -            -         (1,060,081)    330,000
                                                       ------      -----       -------      --------     -------
                  Deferred:
                      Federal                      $   65,000      1,953      (213,800)     (152,747)   (328,000)
                      State                            11,300      -            -            (19,000)    (43,000)
                                                       ------      -----       -------      --------     -------
                                                   $   76,300      1,953      (213,800)     (171,747)   (371,000)
                                                       ------      -----       -------      --------     -------
                  Total:
                      Federal                      $   65,000      1,953      (213,800)   (1,212,828)    (34,000)
                      State                            11,300      -            -            (19,000)     (7,000)
                                                       ------      -----       -------      --------     -------
                                                   $   76,300      1,953      (213,800)   (1,231,828)    (41,000)
                                                       ------      -----       -------      --------     -------
</TABLE>


                                                                     (Continued)

                                      F-22


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The tax effects of temporary  differences between the tax basis of assets
       and liabilities and their financial  reporting amounts which give rise to
       significant  portions  of  deferred  tax  assets and  liabilities  are as
       follows:
<TABLE>
<CAPTION>

                                                                         March 31,                December 31,
                                                                           1997              1996             1995
                                                                           ----              ----             ----
                                                                        (Unaudited)
<S>                                                                  <C>                    <C>                 <C>    
         Deferred tax assets:
              Allowance for loan losses                              $      407,837           411,600           642,000
              Unrealized loss on investment securities
                  available for sale                                        382,477           353,149           401,752
              Deferred loan fees                                              9,287            14,008            41,000
              AMT credit carryforward                                        44,294            44,294            44,294
              Other                                                           2,954             1,133          -
              Net operating loss carryforward                               750,208           782,467           251,684
                                                                           --------          --------          --------
                           Gross deferred tax asset                       1,597,057         1,606,651         1,380,730

                  Less valuation allowance                                 (442,093)         (432,526)         (179,231)
                                                                           --------          --------          --------
                                                                          1,154,964         1,174,125         1,201,499
                                                                           --------          --------          --------
         Deferred tax liabilities:
              FHLB stock dividend                                           (18,846)          (18,846)          (71,000)
              Amortization of discount on loans                            -                 -                  (70,000)
              Accrual to cash                                              -                 -                  (68,000)
              Depreciation                                                  (27,325)          (25,583)          (28,000)
              Mortgage servicing                                            (26,069)         -                 -
                                                                           --------          --------          --------
                                                                            (72,240)          (44,429)         (237,000)
                                                                           --------          --------          --------
                           Total                                     $    1,082,724         1,129,696           964,499
                                                                     ==============         =========           =======
</TABLE>

       At December  31,  1996,  the Company has net  operating  loss  carryovers
       (NOLs) of  approximately  $2,055,954 for federal and $5,121,042 state tax
       purposes,  which expire  between 2009 and 2011. In addition,  the Company
       has  approximately  $44,000  in  alternative  minimum  tax  (AMT)  credit
       carryforwards.  A valuation  allowance has been established for those NOL
       and AMT carryovers that  management  believes are more likely than not to
       be  utilized  prior  to  their  expiration   through  future   profitable
       operations.


                                                                     (Continued)

                                      F-23


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The Company's effective tax rate on pretax (loss) income differs from the
statutory Federal income tax rate as follows:

                                               Three months ended March 31,
                                               ----------------------------
                                          1997         %        1996         %
                                          ----        --        ----        --
                                              (Unaudited)           (Unaudited)
Tax (benefit) provision at
    statutory rate                       $60,244       34.0%  $ 1,844      34.0%
Increase (decrease) in tax
    resulting from:
       Operating loss carryforward         6,000        3.4      --      --
       State income taxes net of
           federal income tax benefit      7,500        4.2      --      --
       Other                               2,556        1.5       109       2.0
                                           -----        ---       ---       ---
                                         $76,300       43.1%  $ 1,953      36.0%
                                         =======       ====   =======      ==== 
<TABLE>
<CAPTION>

                                                                        Years ended December 31,
                                                 1996         %            1995           %            1994          %
                                                 ----        --            ----          --            ----         --
<S>                                      <C>               <C>      <C>               <C>      <C>               <C>    
Tax (benefit) provision at
    statutory rate                       $  (404,703)      (34.0)%  $(1,183,720)      (34.0)%  $   (74,860)      (34.0)%
Increase (decrease) in tax
    resulting from:
       Officers life insurance                  --        --               --        --              7,000         3.2
       Loss on sale of subsidiary               --        --               --        --             65,000        29.5
       Operating loss carryforward           211,702        17.8           --        --               --        --
       State income taxes net of
           federal income tax benefit           --        --           (107,473)       (3.0)        (4,400)       (2.0)
       Graduated tax rates                      --        --               --        --             (9,000)       (4.1)
       Other                                 (20,799)       (1.7)        59,365         1.7        (24,740)      (11.2)
                                             -------        ----         ------         ---        -------       ----- 
                                         $  (213,800)      (17.9)%  $(1,231,828)      (35.3)%  $   (41,000)      (18.6)%
                                         ===========       =====    ===========       =====    ===========       =====  
</TABLE>

                                                                     (Continued)

                                      F-24


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(12)   Commitments

       Future minimum lease payments under noncancelable leases, at December 31,
1996 are as follows:

Year ending December 31,          Operating leases
- ------------------------          ----------------
          1997                     $  288,217
          1998                        288,217
          1999                        288,217
          2000                        288,217
          2001                         26,288
                                   ----------
Total minimum lease payments       $1,179,156
                                   ==========

       Rent  expense  amounted  to  $71,410,  $91,502,  $351,150,  $334,834  and
       $282,868,  for the  unaudited  three months ended March 31, 1997 and 1996
       and the years ended December 31, 1996, 1995 and 1994, respectively.


<TABLE>
<CAPTION>

(13)   Parent Company Financial Information

       The parent company financial information is as follows:

                                                                     Condensed Balance Sheets
                                                                      -----------------------
                                                                         March 31,                December 31,
                                                                           1997              1996             1995
                                                                           ----              ----             ----
                                                                        (Unaudited)
<S>                                                                    <C>                 <C>               <C>      
              Assets:
                  Cash, deposited with subsidiary                      $     68,263          115,099               242
                  Prepaid expenses and other assets                          73,227           79,303           315,186
                  Property, plant and equipment, net                        366,331          377,678           655,237
                  Note receivable                                           305,354          305,354          -
                  Investment in subsidiaries                              6,591,045        6,401,425         7,764,936
                                                                          ---------        ---------         ---------
                                                                       $  7,404,220        7,278,859         8,735,601
                                                                       ============        =========         =========
              Liabilities and stockholders' equity:
                  Due to subsidiaries                                  $   -                -                  103,000
                  Accounts payable and accrued expenses                      77,298          114,231           152,475
                  Capital debentures                                       -                -                  420,000
                  Stockholders' equity                                    7,326,922        7,164,628         8,060,126
                                                                          ---------        ---------         ---------
                                                                       $  7,404,220        7,278,859         8,735,601
                                                                       ============        =========         =========
</TABLE>


                                                                     (Continued)

                                      F-25


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>


                                                                      Condensed Statements of Operations
                                                                       -------------------------------
                                                       Three months ended                  Years ended
                                                            March 31,                     December 31,
                                                        ---------------           -----------------------------
                                                        1997        1996          1996        1995         1994
                                                        ----        ----          ----        ----         ----
                                                           (Unaudited)
<S>                                                 <C>            <C>          <C>        <C>           <C>        
           Revenues:
               Interest and dividend income         $    3,758        2,800       17,579        8,280        25,997
               Other income                             70,234       71,840      308,770      250,485       205,764
                                                       -------      -------      -------     --------      --------
                  Total income                          73,992       74,640      326,349      258,765       231,761
                                                       -------      -------      -------     --------      --------
           Expenses:
               Compensation                              2,701       44,463      114,985      230,279       279,680
               Occupancy                                81,663      115,187      442,483      420,285       329,159
               Other expense                            16,954       55,583      382,926      473,678       795,703
                                                       -------      -------      -------     --------      --------
                  Total expenses                       101,318      215,233      940,394    1,124,242     1,404,542
                                                       -------      -------      -------     --------      --------
                  Loss before income
                     from subsidiaries                 (27,326)    (140,593)    (614,045)    (865,477)   (1,172,781)

                  (Loss) income from subsidiaries      204,515      146,020     (362,458)  (1,597,758)      586,029
                                                       -------      -------      -------     --------      --------
                  Net loss before income taxes         177,189        5,427     (976,503)  (2,463,235)     (586,752)

           Income tax (benefit) expense                 76,300        1,954     -            (213,534)     (407,579)
                                                       -------      -------      -------     --------      --------
                  Net income (loss)                 $  100,889        3,473     (976,503)  (2,249,701)     (179,173)
                                                    ==========        =====     ========   ==========      ======== 

</TABLE>

                                                                     (Continued)

                                      F-26


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>


                                                                      Condensed Statements of Cash Flows
                                                                       --------------------------------
                                                            Three months ended                  Years ended
                                                                 March 31,                     December 31,
                                                            ----------------            -------------------
                                                           1997           1996        1996        1995          1994
                                                           ----           ----        ----        ----          ----
                                                                (Unaudited)
Cash flows provided by (used in) operating activities:
<S>                                                        <C>            <C>         <C>         <C>           <C>      
   Net loss                                                $  100,889        3,473     (976,503)  (2,249,701)    (179,173)
   Adjustments to reconcile net loss to net cash
      provided by (used in) operating activities:
          Loss on foreclosure of notes receivable                --           --           --           --        187,028
          Loss on disposal of premises and equipment             --           --        154,327          371         --
          Depreciation                                         11,347       18,316       59,800       74,672       56,706
          Equity in undistributed loss (earnings)
             of subsidiaries                                 (128,215)     (91,480)     362,458    1,597,758     (586,029)
          Cash provided by (used in) changes in:
             Prepaid expenses and other assets                  6,076      (25,877)     235,883      (95,498)     (25,919)
             Investment in subsidiaries                          --           --      1,082,058         --           --
             Due to subsidiaries                                 --        288,759     (103,000)    (284,800)      17,800
             Due from subsidiary                                 --           --           --           --        675,884
             Accounts payable and accrued expenses            (36,933)      (6,457)     (38,244)     152,475       (3,721)
                                                           ----------   ----------   ----------   ----------   ----------
                Net cash provided by (used in) by
                    operating activities                      (46,836)     186,734      776,779     (804,723)     142,576
                                                           ----------   ----------   ----------   ----------   ----------
   Cash flows provided by (used in) investing activities:
      Notes receivable originated, net of repayments             --           --       (305,354)        --           --
      Purchase of property and equipment                         --           --         (4,759)        --       (227,306)
      Proceeds from sale of property and equipment               --           --         68,191       13,353         --
                                                           ----------   ----------   ----------   ----------   ----------
                Net cash provided by (used in)
                    investing activities                         --           --       (241,922)      13,353     (227,306)
                                                           ----------   ----------   ----------   ----------   ----------
   Cash flows (used in) provided by financing activities:
      Proceeds from sale of stock, net of issuance costs         --           --           --           --      1,013,532
      Dividends paid                                             --           --           --           --       (270,312)
      Repayment of debentures                                    --       (170,000)    (420,000)        --           --
                                                           ----------   ----------   ----------   ----------   ----------
                Net cash (used in) provided by
                    financing activities                         --       (170,000)    (420,000)        --        743,220
                                                           ----------   ----------   ----------   ----------   ----------
                Net increase (decrease) in cash and
                    cash equivalents                          (46,836)      16,734      114,857     (791,370)     658,490

   Cash and cash equivalents at beginning of year             115,099          242          242      791,612      133,122
                                                           ----------   ----------   ----------   ----------   ----------
   Cash and cash equivalents at end of year                $   68,263       16,976      115,099          242      791,612
                                                           ==========       ======      =======          ===      =======

</TABLE>

                                                                     (Continued)

                                      F-27


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

<TABLE>
<CAPTION>



                                                                Condensed Statements of Cash Flows (Continued)
                                                                 -------------------------------------------
                                                            Three months ended                  Years ended
                                                                 March 31,                     December 31,
                                                            -----------------           -------------------
                                                           1997           1996        1996         1995         1994
                                                           ----           ----        ----         ----         ----
                                                                (Unaudited)
<S>                                                         <C>          <C>            <C>        <C>            <C>      
  Supplemental disclosures of non-cash transactions:
      Real estate acquired in settlement of notes
         receivable                                         $     --           --           --           --        832,729
                                                            ----------   ----------   ----------   ----------   ----------
      Assets transferred to subsidiaries                    $     --           --           --           --         75,175
                                                            ----------   ----------   ----------   ----------   ----------
  Market value adjustment - investment securities
     available for sale:
         Market value adjustment - investments              $ (326,297)  (1,311,609)    (336,359)  (1,181,624)    (107,647)
         Deferred income tax asset                            (122,361)    (450,496)    (126,135)    (401,752)     (35,768)
                                                            ----------   ----------   ----------   ----------   ----------
            Unrealized loss on investment securities
               available for sale, net                      $ (203,936)    (861,113)    (210,224)    (779,872)     (71,879)
                                                            ----------   ----------   ----------   ----------   ----------
            Unrealized loss on investment securities
               transferred from available for sale to
               held to maturity                             $ (693,642)        --       (715,657)        --           --
                                                            ----------   ----------   ----------   ----------   ----------
</TABLE>

       The major  sources  of funds  available  to the  Company  for  payment of
       dividends  are  dividends  from the Bank.  The ability of the Bank to pay
       dividends to the Holding Company is subject to the approval of the Office
       of Thrift Supervision.


(14)   Selected Quarterly Financial Data (Unaudited)

       Summarized quarterly financial data follows (in thousands, except for per
       share amounts):

                                          Fourth quarter
                                     ---------------------------
                                     1996      1995       1994
                                     ----      ----       ----
Interest income                    $ 2,460     2,548     2,632
Net interest income                    685       516       859
Provision for loan losses             (311)        5       278
Income (loss) before income taxes      361    (1,806)     (834)
Net income (loss)                       16    (1,177)     (582)
                                   -------   -------   -------
Earnings (loss) per share          $   .01      (.52)     (.26)
                                   -------   -------   -------


                                                                     (Continued)

                                      F-28


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
<TABLE>
<CAPTION>


                                                                                      Third quarter
                                                                             ----------------------------------
                                                                             1996          1995            1994
                                                                             ----          ----            ----
<S>                                                                       <C>               <C>             <C>  
           Interest income                                                $    2,487         2,648          2,504
           Net interest income                                                   742           548            995
           Provision for loan losses                                             441            42             -
           (Loss) income before income taxes                                  (1,151)         (624)            61
           Net (loss) income                                                    (737)         (400)            40
                                                                                ====          ====             ==
           (Loss) earnings per share                                      $     (.33)         (.18)           .02
                                                                          ==========          ====            ===

                                                                                     Second quarter
                                                                             ----------------------------------
                                                                             1996          1995            1994
                                                                             ----          ----            ----
           Interest income                                                $    2,432         2,765          2,447
           Net interest income                                                   731           735          1,078
           Provision for loan losses                                             132           730             38
           (Loss) income before income taxes                                    (405)       (1,006)           254
           Net (loss) income                                                    (259)         (644)           173
                                                                                ====          ====            ===
           (Loss) earnings per share                                      $     (.11)         (.29)           .08
                                                                          ==========          ====            ===
 
                                                                                     First quarter
                                                                             ----------------------------------
                                                                            1996           1995            1994
                                                                            ----           ----            ----
           Interest income                                               $   2,558           2,648          2,264
           Net interest income                                                  741            784          1,134
           Provision for loan losses                                             18              2             -
           Income (loss) before income taxes                                      5            (46)           299
           Net income (loss)                                                      3            (29)           190
                                                                               ====            ===            ===
           Earnings (loss) per share                                     $     -              (.01)           .08
                                                                               ====            ===            ===

</TABLE>

                                                                     (Continued)

                                      F-29


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(15)   Related Party Transactions

       During 1990, the Company entered into a long-term  lease  obligation with
       John Martin Bell, wife of the former  president of the Company,  James T.
       Bell,  and a  stockholder  and director of the Company for the use of the
       building in Winter Park, Florida. Rent payments in the amount of $70,234,
       $68,691,  $291,767,  $247,923 and $223,552 were made during the unaudited
       three months  ended March 31, 1997 and 1996 and the years ended  December
       31, 1996, 1995 and 1994, respectively.

       During the  unaudited  three months ended March 31, 1997 and 1996 and the
       years ended December 31, 1996, 1995 and 1994, the Company reimbursed John
       M. and  James T.  Bell for  their  cost of  furniture  and  fixtures  and
       leasehold  improvements  for the Winter  Park,  Florida  location  in the
       amounts of $-0-, $-0-, $-0-, $1,417 and $23,937, respectively.


(16)   Employee Stock Ownership Plan

       The Company  maintains a qualified  employee  stock  ownership  plan (the
       "Plan").  The Plan is qualified under Section  4975(e)(7) of the Internal
       Revenue  Code,   under  which  all  of  its   subsidiaries   may  act  as
       participating  employees.  In  addition,  the Plan  meets all  applicable
       requirements of the Tax Reform Act of 1986 and is qualified under Section
       401(c) of the Internal Revenue Code.

       At the  discretion  of the Board of  Directors,  the  Company  may make a
       contribution  to the  Plan  of up to 15% of  total  compensation  paid to
       employees during the year.  Employees are 100% vested after five years of
       service.  For the years  ended  December  31,  1996,  1995 and 1994,  the
       Company  contributed  cash to the Plan of $38,000,  $10,000 and  $25,000,
       respectively.


(17)   Regulation and Supervisory Agreement

       The Bank is subject to extensive regulation,  supervision and examination
       by  the  Office  of  Thrift  Supervision  ("OTS"),  its  primary  federal
       regulator,  and by the FDIC,  which  insures  deposits  up to  applicable
       limits.  Such  regulation  and  supervision  establishes a  comprehensive
       framework  of  activities  in which a bank  may  engage  and is  intended
       primarily  for the  protection of the SAIF  administered  by the FDIC and
       depositors.  During  the  current  year,  the  FDIC  imposed  a  one-time
       assessment on all  SAIF-insured  deposits in the amount of 65.7 cents per
       $100 of insured  deposits,  held as of March 31, 1995. The effect of this
       assessment  resulted  in a pre-tax  charge to  income of  $716,498.  As a
       thrift holding company,  the Holding Company also is subject to extensive
       regulation,  supervision  and  examination  by the OTS  and,  to a lesser
       extent, the FDIC.



                                                                     (Continued)

                                      F-30


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The OTS completed a regular  examination of both the Holding  Company and
       the Bank in December 1992 and cited certain deficiencies which management
       believes it has addressed in the form of various corrective  actions.  In
       May 1993, the OTS and the Bank entered into a supervisory agreement which
       provides that the Bank shall; (i) adopt policies and procedures regarding
       affiliated party  transactions;  (ii) not permit overdrafts by affiliated
       persons;  (iii)  take  action  necessary  to  prohibit  and to avoid  the
       appearance  of  conflicts  of interest in  transactions  with  affiliated
       persons;  (iv) either amend its lease for the Winter Park office to lower
       the rent or obtain a market  rent study to support  the rent;  (v) comply
       with loan to one borrower limits; (vi) maintain adequate documentation to
       support compliance with loan to one borrower limits;  (vii) develop plans
       for the  disposition  of real estate owned and other  classified  assets;
       (viii)   review  and  revise   loan   underwriting   policies   and  loan
       documentation  procedures;  (ix) fully document all loans approved by the
       loan  committee  and grant such loans only in  accordance  with  approved
       terms; (x) establish  procedures requiring written inspection reports for
       each  development and construction  loan; (xi) not use transactions  with
       affiliates  to  increase  capital  of the Bank;  and (xii)  report to OTS
       quarterly its compliance with the agreement.

       The OTS completed a regular  examination of both the Holding  Company and
       the Bank in April 1994 and cited certain  deficiencies  which  management
       believes it has addressed in the form of corrective actions.  Supervisory
       directives  were  issued  by the OTS  and  provide  for the  Bank to take
       specific  actions:  (i) reimbursement of Holding company expenses paid by
       the Bank and prohibit  further payment of Holding Company expenses by the
       Bank;  (ii) the Bank is prohibited  from granting  dividends  without OTS
       approval;  (iii) management is directed to complete a Management Services
       Agreement with the Holding Company detailing  employees' specific duties,
       and  rate  of  remuneration;  (iv)  rectify  deficiencies  in  employment
       arrangements  consistent  with  OTS  regulations;   (v)  ensure  adequate
       documentation  of  accounting  information;   (vi)  prepare  a  plan  and
       timetable  to  modify  loan  relationships  so  as  to  comply  with  OTS
       regulations  for  loans to one  borrower;  (vii)  obtain  appraisals  for
       certain  collateral  property;  (viii) ensure that  requested  changes to
       policies and  procedures  are approved by the Board within 45 days;  (ix)
       increase  the amount of the general  valuation  allowance;  (x)  properly
       classify  assets  consistent  with OTS  recommendations;  (xi) effectuate
       changes  in  the  management  of  the  lending  department,  establishing
       guidelines and individual  responsibility for monitoring loan maturities,
       collections, and foreclosures,  and (xii) establish a three year business
       plan   detailing   effects  to  improve  the  local  core  deposit  base,
       establishing   future  lending  patterns,   plan  for  less  reliance  on
       telemarketing  and out-of-state  brokers,  borrowers and collateral,  and
       provide  support for material  changes in the financial  structure of the
       Bank.



                                                                     (Continued)

                                      F-31


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       The OTS also issued supervisory  directives  requiring specific action by
       Holding  Company as follows:  (i) amend the existing  lease of the office
       premises to reflect market terms and conditions; (ii) the Holding Company
       is prohibited  from  recognizing  profit on the sale of First Coast Plaza
       buildings without prior approval of the OTS; (iii) discount certain notes
       receivable  to reflect  market  rates;  (iv)  require  officers to submit
       detail expense  reports for review by the Board;  (v)  discontinue use of
       the Bank's credit cards for Holding Company expenditures; (vi) completion
       of a Management  Services  Agreement  between the Holding Company and the
       Bank;  (vii)  ensure  that all  consulting  agreements  are  written  and
       approved  by the  Board and  (viii)  reimburse  the Bank for all  Holding
       Company  expenses paid by the Bank. Based on conclusions set forth in the
       examination  report,  the Holding  Company has been  assigned a rating of
       "unsatisfactory" by the OTS.

       On  October  3, 1994,  the OTS  issued a  Supervision  Order to Cease and
       Desist (the "Order") for the Bank.  Management and the Board of Directors
       have committed to adhering to the terms of the Order.  The Order provides
       for the Board of Directors to: develop,  adopt and adhere to policies and
       procedures  to  strengthen  the  Bank's   underwriting,   administration,
       collection  and  foreclosure  efforts;  review  and  revise  underwriting
       policies and procedures to comply with  regulatory  requirements;  record
       minutes to the loan  committee and grant loans only on terms  approved by
       the committee and document the recipient of proceeds of the loan; 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;  comply with  policies and  procedures  requiring
       written  inspection of development and  construction  loans;  pay no more
       than  market  rate,  determined  by a rent study  approved by the OTS for
       lease of the  Bank's  offices;  make no payment of taxes owed by a person
       affiliated with the Bank; seek  reimbursement  of expenses of the Holding
       Company paid by the Bank;  provide a management  services  agreement  for
       work  performed for the Holding  Company by the Bank;  develop and submit
       for  approval  a three  year  business  plan;  comply  with  loans to one
       borrower  policy;  pay no dividend  without consent of the OTS; appoint a
       compliance  committee;  refrain from  purchasing  dual indexed bonds.  In
       addition, the OTS issued a separate Order for the Company requiring:  the
       Holding Company shall not request dividends from the Bank without written
       permission from the OTS; the Holding  Company  reimburse the Bank for the
       Holding Company's expenses,  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;  appoint a compliance committee to
       report to the board of directors as to the Holding  Company's  compliance
       with the Order.

       In the 1996  examinations  of the Holding  Company  and Bank,  which were
       concluded  in  September  1996,  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  disposition  of  problem  assets,
       reduction of interest rate risk,  and a reduction in operating  expenses.
       Subsequent to year end, the OTS upgraded the Holding  Company's rating to
       satisfactory.



                                                                     (Continued)

                                      F-32


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




       Management does not believe that the  supervisory  agreement or the Order
       and the  required  actions  relating  to cited  deficiencies  will have a
       material impact on the financial  condition of the Holding Company or the
       Bank. In addition,  management  believes it is in substantial  compliance
       with the above provisions.

       The regulatory  structure governing savings  associations and savings and
       loan  holding  companies  gives  the  regulatory   authorities  extensive
       discretion  in  connection   with  their   supervisory   and  enforcement
       activities.  Any change in such regulation,  whether by the OTS, the FDIC
       or the U.S. Congress, could have a significant impact on the Bank and the
       Holding Company and their operations.


(18)   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 December 31, 1996. On March
       7, 1997,  the board of  directors  of the Company  rescinded  all options
       previously granted and terminated the plan.

       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 March 31, 1997  (unaudited)  and December
       31, 1996 and 1995,  options for 58,453 shares were outstanding to various
       sales representatives.


                                                                     (Continued)

                                      F-33


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(19)   Credit Commitments

       The Bank has outstanding at any time a significant  number of commitments
       to extend credit. These arrangements are subject to strict credit control
       assessments  and each  customer's  credit  worthiness  is  evaluated on a
       case-by-case basis. A summary of commitments to extend credit and standby
       letters of credit written are as follows:
<TABLE>
<CAPTION>

                                                                         March 31,                December 31,
                                                                           1997              1996             1995
                                                                           ----              ----             ----
                                                                        (Unaudited)
<S>                                                                   <C>                     <C>                 <C>  
              Available lines of credit                               $      172,453          179,283             9,500
                                                                            --------         --------          --------
              Standby letters of credit                               $      500,000          500,000           500,000
                                                                            --------         --------          --------
              Outstanding  mortgage  loan 
               commitments,  exclusive  of  loans in
                  process:
                           Net fixed rates                            $      449,436          584,097         1,810,038
                           Net variable rates                              3,804,231        2,375,844           352,500
                                                                            --------         --------          --------
                                                                      $    4,253,667        2,959,941         2,162,538
                                                                            --------         --------          --------
</TABLE>

       Because many  commitments  expire  without being funded in whole or part,
       the contract amounts are not estimates of future cash flows.

       Loan commitments written have off-balance-sheet  credit risk because only
       original fees are  recognized in the balance sheet until the  commitments
       are fulfilled or expire.  Credit risk represents the accounting loss that
       would  be  recognized  at the  reporting  date if  counterparties  failed
       completely to perform as contracted. The credit risk amounts are equal to
       the  contractual  amounts,  assuming that the amounts are fully advanced,
       and that collateral or other security is of no value.

       The Bank's policy is to require customers to provide  collateral prior to
       the disbursement of approved loans. The amount of collateral obtained, if
       it is deemed necessary by the Bank upon extension of credit,  is based on
       management's  credit  evaluation  of the  counterparty.  Collateral  held
       varies but may include accounts  receivable,  inventory,  real estate and
       income producing commercial properties.

       Standby letters of credit are contractual  commitments issued by the Bank
       to guarantee the  performance of a customer to a third party.  The credit
       risk  involved in issuing  letters of credit is  essentially  the same as
       that involved in extending loan facilities to customers.


                                                                     (Continued)

                                      F-33


<PAGE>
RP FINANCIAL, LC.
Financial Services Industry Consultants





                                                                    July 1, 1997

Board of Directors
Federal trust Corporation
1211 Orange Avenue
Winter Park, FL 32789


Gentleman:

     You have requested RP Financial,  LC. ("RP  Financial") to provide you with
our opinion  regarding  the  fairness,  from a financial  point of view,  to the
current common  stockholders of Federal Trust Corporation,  Winter Park, Florida
("Federal Trust" or the "Company"), of the terms of the offering of Common Stock
as described more fully below. The offering of Common Stock will be conducted on
a  priority  basis,  first  to  current  shareholders  ("Rights  Offering")  and
subsequently  to certain  members of the  community  to whom the  prospectus  is
delivered   ("Community   Offering")   and  through   participating   registered
broker-dealers  in  a  syndicated  community  offering  ("Syndicated   Community
Offering").  The Rights Offering,  Community Offering,  and Syndicated Community
Offering are collectively referred to as the "Offering".


Summary Description of the Offering

     Pursuant to the preliminary prospectus  (incorporated herein by reference),
Federal  Trust  will offer a minimum of  1,000,000  shares of Common  Stock to a
maximum of 2,701,619  shares of Common  Stock at an offering  price of $2.00 per
share  (the  "Offering  Price").  Each  holder of shares  of Common  Stock  (the
"Current  Stockholders") at the close of business on March 26, 1997 (the "Record
Date") are being  provided,  on a priority  basis, a  non-transferable  right to
subscribe for and purchase one  additional  share of Common Stock for each whole
share of Common Stock owned on the Record Date (the "Subscription Right") at the
price of $2.00  per  share  ("Subscription  Price").  Current  Stockholders  are
entitled to  subscribe  for all,  or any portion of, the shares of Common  Stock
underlying  their  Subscription  Right,  provided the aggregate number of shares
owned by any shareholder  (individually,  or together with associates or persons
acting in concert with such person) at the  conclusion  of the Offering does not
exceed 9.99 percent.

     Immediately following the Rights Offering, Federal Trust will offers shares
not  subscribed  for in the Rights  Offering to members of the general public to
whom a copy of the prospectus is


<PAGE>



delivered (the "Community  Offering"),  and through  participation by registered
broker-dealers  in  a  syndicated  community  offering  ("Syndicated   Community
Offering") to be managed by Keefe,  Bruyette & Woods, Inc. ("KBW"). The offering
of share of Common  Stock in the  Community  Offering and  Syndicated  Community
Offering is subject to the prior Subscription Rights of Current  Stockholders in
the Rights  Offering,  Federal  Trust's right to reject  orders  received in the
Community Offering and the Syndicated Community Offering in whole or in part and
other  limitations.  If the number of shares of Common Stock not  subscribed for
through the exercise of  Subscription  Rights is not  sufficient  to satisfy all
orders  received  from  participants  in the Community  Offering and  Syndicated
Community  Offering the  remaining  shares will be allocated pro rata among such
persons  based on the  aggregate  number of shares  ordered for in the Community
Offering and  Syndicated  Community  Offering,  subject to the rights of Federal
Trust referenced above.

RP Financial Background and Experience

     RP Financial, as part of its financial institution valuation and consulting
practice,  is  regularly  engaged  in the  valuation  of  financial  institution
securities   in   connection   with  mergers  and   acquisitions   of  financial
institutions, rights offerings, negotiated underwritings,  competitive biddings,
mutual-to-stock  conversion  of  savings  institutions,  initial  and  secondary
offerings,  stock  benefit  plans and other  corporate  purposes  for  financial
institutions.  As  specialists  in the  valuation  of  securities  of  financial
institutions  RP Financial  has  experience  in, and knowledge of, the national,
Southeast,  and Florida markets for the common stock of savings institutions and
commercial bank operating in these respective markets.


Materials Reviewed

     In carrying out its current engagement,  RP Financial reviewed and analyzed
the  following  materials  pertaining  to  Federal  Trust:  (1) the  preliminary
prospectus  for  the  Offering;   (2)  certain  publicly  available  information
concerning  Federal  Trust,  including  annual  reports  (incorporating  audited
financial  statements),  Form  10-Ks and Proxy  Statements  for the years  ended
December 31, 1994, 1995 and 1996, and unaudited 10-Q reports for March 31, 1997;
(3) certain other internal and public financial  information,  including but not
limited  to  certain  recent  unaudited   internally  and  externally  generated
financial  reports,  analyses and files  through  March 31, 1997  pertaining  to
Federal Trust's (a) balance sheet composition,  trends, volume and market value,
(b) capitalization, (c)off- balance sheet assets, liabilities and contingencies,
(d) statement of operations,  (e) cash flows,  (f)  delinquent,  non-accrual and
non-earning assets and general valuation  allowances,  (g) interest rate, credit
and  liquidity  risks and (h) taxable  position;  (4)  discussions  with Federal
Trust's management  regarding past, current and prospective business operations,
financial condition,  stock value and trading activity,  shareholder returns and
external  factors  impacting  Federal  Trust  (including  economic,  regulatory,
legislative  and  competitive  factors,  among others);  (5) current budgets and
business  plans;  (6)  comparative  analyses of Federal Trust relative to recent
publicly-available   financial   statements,   operating   results   and  market
characteristics  of the common stock of publicly-  traded savings  institutions,
including such institution with financial,  operating and market characteristics
which are relatively comparable to


<PAGE>



Federal Trust;  (7) the terms and  conditions of the voluntary  Cease and Desist
Orders (the  "Orders") that Federal Trust and the Bank entered into with the OTS
in October 1994, in particular the prospective regulatory enforcement options in
the event Federal Trust or the Bank fails to comply with the terms of the Order;
and (8)  the  financial  terms  of  other  recent  stock  offerings  of  savings
institutions  and  savings   institution   holding   companies  with  comparable
financial,  operating and market  characteristics to the Bank and Federal Trust,
including publicly-traded and non publicly-traded institutions.

     In  rendering  its  opinion,  RP  Financial  relied,   without  independent
verification,  on the accuracy and  completeness of the  information  concerning
Federal  Trust which was furnished to RP Financial by Federal Trust for purposes
of this opinion.  With respect to financial forecasts reviewed,  we have assumed
that they have been reasonably  prepared on bases  reflecting the best currently
available  estimates and judgments of Federal Trust's  management.  Further,  RP
Financial relied upon the accuracy and completeness of the published information
concerning other financial institutions and national and regional economic data.
Federal  Trust did not restrict RP Financial as to the material it was permitted
to  review.  RP  Financial  has  not  obtained  nor  conducted  any  independent
appraisals or evaluations of any Federal Trust's specific  assets,  liabilities,
off-balance sheet assets and/or contingent  liabilities.  RP Financial expresses
no  opinion on matters of a legal  accounting  or tax nature  regarding  Federal
Trust,  the Offering,  or the ability of the Offering to be  consummated  as set
forth in the Prospectus under Federal or state laws or otherwise.  In the course
of its evaluation, RP Financial conducted a number of analyses,  including (a) a
transaction  summary  evaluating the impact of the Offering on Federal Trust and
the Current  Stockholders,  including a summary of the  Offering,  including the
anticipated  pro forma impact of the  Offering  incorporating  the  Subscription
Price  and the  number  of  share  offered  in the  Offering;  (b) a  comparable
transactions  analysis that  evaluated the  financial  terms and pricing  ratios
indicated by recent rights  offerings  versus  similar  information  for Federal
Trust,  including the Subscription  Price and other terms of the Offering;  (c)a
market value analysis that evaluated  current stock pricing  characteristics  of
comparable  publicly-traded  savings institutions relative to the pricing ratios
indicated  by the  Subscription  Price and other  terms of the  Offering;  (d) a
discounted  cash flow approach  that  evaluated  the  reasonability  of applying
discounted  cash flow analysis to Federal Trust,  with a conclusion that such an
analysis  did  not  yield  a  reliable  conclusion;   and  (e)  other  financial
consideration such as the ratios and leverage possibilities of the Offering, and
the  potential  risks  of the  regulatory  enforcement  of the  Orders  and  the
resulting  anticipated impact on market value to the Current Stockholders in the
absence of the Offering.


Opinion

     The  opinion of RP  Financial  is  directed  to the Board of  Directors  of
Federal Trust and Federal Trust in its  consideration of the Subscription  Price
and number of shares offered in the Offering as described in the prospectus, and
does not constitute a recommendation to any Current Stockholder of Federal Trust
as to whether a Current Stockholder should exercise their Subscription Rights or
any other action that such Current  Stockholder  should take in connection  with
the Offering,  or  otherwise.  It is further  understood  that the opinion of RP
Financial is based on market conditions and other circumstances  existing on the
date hereof.


<PAGE>


     RP Financial's  opinion does not represent our opinion as to what the value
of Federal Trust's shares of common stock necessarily will be when the shares of
Common Stock are issued or thereafter.

     It is  understood  that this opinion may be included in its entirety in any
communication  by Federal Trust or its Board of Directors to the stockholders of
Federal Trust, This opinion may not, however,  be summarized,  excerpted from or
otherwise publicly referred to without our prior written consent.

     Based upon and subject to the foregoing, it is RP Financial's opinion that,
as of the date hereof,  the terms of the Offering,  including  the  Subscription
Price  and  number  of shares to be  offered  in the  Offering,  are fair to the
Current Stockholders of Federal Trust from a financial point of view.



                                                         Respectfully submitted,





                                                               RP FINANCIAL, LC.



<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




(20)   Concentration of Credit Risk

       The Bank originates real estate,  consumer and commercial loans primarily
       in its Central  Florida market area.  Although the Bank has a diversified
       loan portfolio,  a substantial portion of its borrowers' ability to honor
       their  contracts is dependent  upon the economy of Central  Florida.  The
       Bank does not have a significant  exposure to any individual  customer or
       counterparty.



<PAGE>



No  dealer,  salesperson  or  other  person  has  been  authorized  to give  any
information or to make any  representations  other than those  contained in this
Prospectus in connection with the Offer made by this Prospectus, and if given or
made, such information or representations must not be relied upon as having been
authorized by Federal  Trust  Corporation  or any sales agent or  broker-dealer.
Neither the delivery of this Prospectus nor any sale made hereunder shall, under
any circumstances, create any implication that the information herein is correct
as of  any  time  subsequent  to the  date  hereof.  This  Prospectus  does  not
constitute an offer to sell or a solicitation  of an offer to buy any securities
offered hereby by anyone in any jurisdiction in which such offer or solicitation
is not  authorized or in which the person making such offer or  solicitation  is
not qualified to do so or to anyone to whom it is unlawful to make such offer or
solicitation.

<TABLE>
<CAPTION>


TABLE OF CONTENTS

<S>                                                                           <C>
Prospectus Summary .......................................................    4
Selected Consolidated Financial Data .....................................    13
Risk Factors .............................................................    15
Use of Proceeds ..........................................................    22
Capitalization ...........................................................    23
Determination of Subscription Price ......................................    24
Market for Common Stock and Dividends ....................................    30
Management's Discussion and Analysis of
Financial Condition and
Results of Operations ....................................................    31
Business .................................................................    44
Regulation and Supervision ...............................................    74
Management ...............................................................    87
Executive Compensation ...................................................    89
Certain Transactions .....................................................    93
Beneficial Ownership of Common Stock .....................................    94
Description of Capital Stock .............................................    95
Description of Certain Provisions in the
Articles of Incorporation and Bylaws of
Federal Trust Corporation ................................................    95
The Offering .............................................................    97
Shares Eligible for Future Sale ..........................................    106
Legal Matters ............................................................    107
Experts ..................................................................    107
Available Information ....................................................    107
Index to Consolidated Financial Statements ...............................    F-1
Fairness Opinion .........................................................    Appendix A

</TABLE>









                                  FEDERAL TRUST
                                   CORPORATION








                                2,701,619 Shares
                                  Common Stock





                                   PROSPECTUS





                          Keefe, Bruyette & Woods, Inc.



                               August _____, 1997


<PAGE>

                                    PART - II
                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 14:          Other Expenses of Issuance and Distribution

         The expenses in  connection  with the sale of the Common  Stock,  other
than the sales agents commission are estimated as follows:

     Securities and Exchange Commission registration fee            $  1,637
     National Association of Securities Dealers, Inc. filing fee       1,040
     Printing and engraving                                           18,000
     Legal fees and expenses                                         105,000
     Accounting fees and expenses                                     35,000
     Blue Sky qualifications, related legal fees and expenses         30,000
     Miscellaneous                                                     5,000
                                                                    --------

              Total                                                 $195,677

Item 15:          Indemnification of Directors and Officers

         The Florida Business  Corporation Act (Chapter 607,  Florida  Statutes)
["Florida Act"] authorizes Florida  corporations in indemnify any person who was
or is a party to any  proceeding  (other  than an action by, or in the right of,
the  corporation)  by reason  of the fact  that he or she is or was a  director,
officer,  employee,  or agent of the  corporation  or is or was  serving  at the
request of the corporation as a director, officer, employee, or agent of another
corporation or other entity,  against liability incurred in connection with such
proceeding,  including any appeal thereof,  if he or she acted in good faith and
in a manner he or she reasonably  believed to be in, or not opposed to, the best
interests  of the  corporation  and,  with  respect  to any  criminal  action or
proceeding,  had no reasonable cause to believe his or her conduct was unlawful.
In the case of an action by or on behalf of a corporation,  indemnification  may
not be made if the person seeking indemnification is adjudged liable, unless the
court in which such  action was  brought  determines  such  person is fairly and
reasonably  entitled to indemnification.  The indemnification  provisions of the
Florida Act require indemnification if a director or officer has been successful
on the merits or otherwise in defense of any action, suit or proceeding to which
he or she was a party by reason of the fact that he or she is or was a  director
or officer of the corporation.  The indemnification authorized under Florida law
is not exclusive and is in addition to any other rights  granted to officers and
directors  under the articles of  incorporation  or Bylaws of the corporation or
any agreement between officers and directors and the corporation.  A corporation
may purchase and maintain  insurance or furnish similar  protection on behalf of
any officer or director  against any liability  asserted against the director or
officer and incurred by the director or officer in such capacity, or arising out
of the status,  as an officer or director,  whether or not the corporation would
have the power to indemnify him or her against such liability  under the Florida
Act.

         The 1995  Amended and  Restated  Articles of  Incorporation  of Federal
Trust Corporation ("Federal Trust") provide for the indemnification of directors



<PAGE>



and  executive  officers  to the  maximum  extent  permitted  by Florida  law as
authorized  by the  Board of  Directors,  and for the  advancement  of  expenses
incurred in connection  with the defense of any action,  suit or proceeding that
the director or  executive  officer was a party to by reason of the fact that he
or she is or was a director of Federal Trust upon the receipt of an  undertaking
to repay such amount,  unless it is ultimately  determined that such director is
not entitled to indemnification.

Item 16:          Exhibits

         (a) Listing of Exhibits

Exhibit
- -------

1.0      Form of Sales Agency Agreement with Keefe, Bruyette & Woods, Inc.
3.1      1996  Amended  Articles  of  Incorporation  and the  1995  Amended  and
         Restated Articles of Incorporation of Federal Trust Corporation.
3.2      1995 Amended and Restated Bylaws of Federal Trust Corporation.
4.0      Specimen Common Stock certificate.
5.0      Opinion of Igler &  Dougherty,  P.A.  regarding  legality  of shares of
         Federal Trust.
8.0      Opinion of Igler & Doughtery, P.A. regarding tax matters.*
10.1     Stock  Options  for prior  Stock Sales  ("Option  for the  Purchase of
         Common Stock").*
10.2     Employment Agreement between Federal Trust and James V. Suskiewich.
10.3     Employment Agreement between Federal Trust and Aubrey H. Wright, Jr.
10.4     Salary  Continuation  Agreement between Federal Trust Bank and James V.
         Suskiewich.
10.5     Salary Continuation  Agreement between Federal Trust Bank and Aubrey H.
         Wright, Jr.
10.6     Agreement between RP Financial, LC and Federal Trust Corporation.
23.1     Consent of Igler & Dougherty, P.A.
23.2     Consent of KPMG Peat Marwick.
23.3     Consent of RP Financial, LC.
23.4     Consent of Carruthers & Company.
24.0     Power of Attorney.

*         To be submitted by Supplement.
Item 17:          Undertakings

         (a)      The undersigned Registrant hereby undertakes that:

                  (1).  for  purposes of  determining  any  liability  under the
Securities Act of 1933 ("Securities Act"), the information omitted from the form
of Prospectus filed as part of this Registration Statement in reliance upon Rule
430A and contained in a form of prospectus  filed by the Registrant  pursuant to
Rule  424(b)(1) or (4) or 497(h) under the  Securities Act shall be deemed to be
part of this Registration Statement as of the time it was declared effective.



<PAGE>



                  (2). For the purpose of  determining  any liability  under the
Securities Act, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new  Registration  Statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

         (b)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  Registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  policy as expressed in the Securities Act and
will be governed by the final adjudication of such issue.

         (c) The  undersigned  Registrant  hereby  undertakes to supplement  the
Prospectus,  after the expiration of the Subscription  period,  to set forth the
results of the Subscription  Offer, the transactions by the underwriters  during
the Subscription  Period, the amount of unsubscribed  securities to be purchased
by the underwriters,  and the terms of any subsequent reoffering thereof. If any
public offering by the  underwriters is to be made on terms differing from those
set forth on the cover page of the Prospectus,  a post-effective  amendment will
be filed to set forth the terms of such offering.

<PAGE>

Signatures

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Winter
Park, State of Florida, on ___________, 1997.

                                   FEDERAL TRUST CORPORATION


                                   By:______________________________
                                      James V. Suskiewich
                                      President (Principal Executive Officer)
                                      of the Company: Federal Trust Corporation

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Regsitration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and as of the dates indicated:
<TABLE>
<CAPTION>

         Signature                                   Title                              Date
         ---------                                   -----                              ----


<S>                                         <C>                                         <C>
________________________                    Chairman of the Board,                      _________________
James V. Suskiewich                         Chief Executive Officer and                 Date
                                            President

________________________                    Director, Senior Vice President             _________________
Aubrey H. Wright, Jr.                       And Chief Financial Officer                 Date
                                            (Principal Financial Officer)

________________________                    Director                                    _________________
Dr. Samuel C. Certo                                                                     Date


________________________                    Director                                    _________________
George W. Foster                                                                        Date


________________________                    Director                                    _________________
Kenneth W. Hill                                                                         Date

</TABLE>



<PAGE>


Signatures

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in the City of Winter
Park, State of Florida, on July 1, 1997.

                                   FEDERAL TRUST CORPORATION


                                   By: /s/ James V. Suskiewich
                                           James V. Suskiewich
                                   President (Principal Executive Officer)
                                   of the Company: Federal Trust Corporation

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Regsitration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and as of the dates indicated:

<TABLE>
<CAPTION>

         Signature                                   Title                              Date
         ---------                                   -----                              ----


<S>                                         <C>                                         <C>

/s/ James V. Suskiewich                     Chairman of the Board,                      July 1, 1997
- -----------------------
James V. Suskiewich                         Chief Executive Officer and
                                            President

/s/ Aubrey H. Wright, Jr.                   Director, Senior Vice President             July 1, 1997
- -------------------------
Aubrey H. Wright, Jr.                       And Chief Financial Officer
                                            (Principal Financial Officer)

/s/ Dr. Samuel C. Certo                     Director                                    July 1, 1997
- -------------------------
Dr. Samuel C. Certo


/s/ George W. Foster                        Director                                    July 1, 1997
- --------------------------
George W. Foster


/s/ Kenneth W. Hill                         Director                                    July 1, 1997
- ---------------------------
Kenneth W. Hill


<PAGE>

                                  EXHIBIT INDEX
                                    FORM S-1
                                                                    Sequentially
                                                                   Numbered Page
1.0      Form of Sales Agency Agreement with Keefe, Bruyette & Woods,
         Inc.

3.1      1996 Amended Articles of Incorporation and the 1995 Amended and
         Restated Articles of Incorporation of Federal Trust Corporation.

3.2      1995 Amended and Restated Bylaws of Federal Trust Corporation.

4.0      Specimen Common Stock Certificate.

5.0      Opinion of Igler & Dougherty, P.A. regarding legality of shares of
         Federal Trust Corporation.

8.0      Opinion of Igler & Dougherty, P.A. regarding tax matters.*

10.1     Stock Options for Prior Stock Sales ("Opinion for Purchase of
         Common Stock").

10.2     Employment Agreement between Federal Trust Corporation and
         James V. Suskiewich.

10.3     Employment Agreement between Federal Trust Corporation and
         Aubrey H. Wright, Jr..

10.4     Salary Continuation Agreement between Federal Trust Bank and
         James V. Suskiewich.

10.5     Salary Continuation Agreement between Federal Trust Bank and
         Aubrey H. Wright, Jr.

10.6     Agreement between RP Financial, LC and Federal Trust
         Corporation.

23.1     Consent of Igler & Dougherty, P.A.

23.2     Consent of KPMG Peat Marwick.

23.3     Consent of RP Financial, LC

23.4     Consent of Carruthers & Company

24.0     Power of Attorney.

* To be submitted by supplement









</TABLE>

                                  Exhibit 1.0
                         Form of Sales Agency Agreement
                       with Keefe, Bruyette & Woods, Inc.


<PAGE>

                            FEDERAL TRUST CORPORATION

                          Up to 2,701,619 Common Stock
                           ($0.01 Par Value Per Share)

                       Subscription Price $____ Per Share


                                AGENCY AGREEMENT


                               _____________, 1997


Keefe, Bruyette & Woods, Inc.
211 Bradenton Drive
Dublin, Ohio 43017-5034

Ladies and Gentlemen:

         Federal  Trust  Corporation,  a  Florida  corporation  ("Company")  and
Federal Trust Bank, a Federal Savings Bank, a federally  chartered  savings bank
(the "Bank") hereby confirm their agreement with Keefe,  Bruyette & Woods,  Inc.
(the "Agent") as follows:

         Section 1. The Offering.  Pursuant to a Registration  Statement on Form
S-1, hereinafter described,  the Company intends to distribute to the holders of
record (the "Current  Shareholders")  of the Company's  common stock,  $0.01 par
value per share (the "Common Stock"),  as of March 26, 1997 (the "Record Date"),
subscription rights (the "Subscription Rights") to subscribe for and purchase up
to an aggregate of 2,701,619 Shares of Common Stock of the Company ("Shares") at
a  subscription  price of $___ per share  ("Subscription  Price").  Each Current
Shareholder will receive a non-transferable  right to subscribe for and purchase
one additional  share of Common Stock for each whole share of Common Stock owned
on the Record Date. Such offering of Subscription Rights to Current Shareholders
is referred to as the "Rights Offering" and shall be deemed to commence upon the
date of the first general  mailing of the  prospectus,  as  hereinafter  defined
("Commencement Date").

         Upon completion of the Rights  Offering,  the Company will offer shares
not subscribed for in the Rights  Offering to members of the general public (the
"Community  Offering") to whom a copy of the prospectus (as hereinafter defined)
is delivered and through participating registered broker-dealers in a concurrent
syndicated community offering (the "Syndicated Community Offering").  The Rights
Offering,   the  Community  Offering  and  the  Syndicated  Community  Offering,
together, are collectively referred to as the "Offering."

         The  Company  has filed with the  Securities  and  Exchange  Commission
("Commission") a registration statement on Form S-1 (File No.  333-___________),
including exhibits ("Registration Statement"),  containing a prospectus relating



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 2


to the Offering,  for the registration of the Shares under the Securities Act of
1933 ("1933 Act"),  and has filed such  amendments and supplements  thereto,  if
any, and such amended  prospectuses  and  supplemented  prospectuses as may have
been required to the date hereof. The prospectus,  as amended,  on file with the
Commission at the time the Registration Statement initially becomes effective is
hereinafter  called the "Prospectus,"  except that if any prospectus is filed by
the Company  pursuant to Rule 424(b) or (c) of the rules and  regulations of the
Commission  under  the 1933 Act  ("1933  Act  Regulations")  differing  from the
prospectus  on file at the time the  Registration  Statement  initially  becomes
effective, the term "Prospectus" shall refer to the prospectus filed pursuant to
Rule  424(b) or (c) from and after the time said  prospectus  is filed  with the
Commission.

         Section 2.  Retention of Agents;  Compensation  and Expenses;  Sale and
Delivery of the Shares.  Subject to the terms and  conditions  herein set forth,
the Company  hereby  appoints the Agent as its agent to utilize its best efforts
to solicit  subscriptions  and purchase orders for shares of Common Stock in the
Offering and to consult with and advise the Company in accordance with the terms
of this Agreement and the Prospectus.

         On the basis of the  representations  and warranties and the agreements
herein,  but subject to the terms and conditions  herein, the Agent accepts such
appointment  and agrees to consult with and advise the Company as to the matters
set forth in the letter  agreement  dated March 12, 1997  ("Letter  Agreement"),
between the Company and the Agent.  It is  acknowledged  by the Company that the
Agent  shall  not be  required  to  purchase  any  Shares  or  take  any  action
inconsistent  with all applicable  laws,  regulations,  decisions or orders.  If
requested by the Company,  the Agent may engage additional  broker-dealers  that
are members of the National Association of Securities Dealers,  Inc. ("NASD") to
participate in the  solicitation  of purchase orders for shares under a selected
dealers' agreement in the form attached hereto as Exhibit A.

         The obligations of the Agent pursuant to this Agreement shall terminate
upon the  completion,  termination or abandonment of the Rights  Offering by the
Company  or  upon  termination  of the  Offering,  but in no  event  later  than
______________, 1997 ("End Date"). All unpaid fees and expenses due to the Agent
shall be payable in  immediately  available  funds at the earlier of the Closing
Date (as  hereinafter  defined)  or the End Date.  In the event the  Offering is
extended  beyond the End Date, the Company,  the Bank and the Agent may agree to
renew this Agreement under mutually acceptable terms.

         Neither  the  Agent  nor any  NASD  member  shall  hold  any  funds  of
subscribers  for any of the shares.  All checks  received from such  subscribers
shall be made  payable  to  "________,  Subscription  Agent  for  Federal  Trust
Corporation" (the "Subscription Agent").

         In the event the  Company  is  unable  to sell a minimum  of  1,000,000
Shares within the period herein provided, this Agreement shall terminate and the
Company  shall direct the  Subscription  Agent to refund to all persons who have
subscribed for any of the Shares the full amount which it may have received from



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 3


them without interest as set forth in the Prospectus; and none of the parties to
this Agreement shall have any obligation to the other parties hereunder,  except
as set forth in this Section 2 and in Sections 6, 7, and 8 hereof.

         In the event the Offering is terminated or otherwise  abandoned for any
reason not  attributable to the action or inaction of the Agent, the Agent shall
have  earned and be entitled  to be paid the fees and  expenses  accruing to the
date of such termination pursuant to this Section 2.

         If all  conditions  precedent  to  the  consummation  of the  Offering,
including,  without  limitation,  the receipt of  subscriptions  for the minimum
number of Shares  permitted  to be sold in the Offering  and  compliance  by the
Company  and the Bank of the  conditions  set  forth in  Section 5 hereof to the
reasonable satisfaction of the Agent and its counsel, are satisfied, the Company
agrees to issue, or have issued,  the Shares sold in the Offering and to deliver
certificates  for such  Shares  on the  Closing  Date (as  hereinafter  defined)
against payment to the Company.  The release of Shares against payment  therefor
shall be made at a time,  date and place mutually  acceptable to the Company and
the Agent. Certificates for Shares shall be delivered directly to the purchasers
in  accordance  with their  directions.  The date upon which the  Company  shall
release or deliver the Shares sold in the Offering, in accordance with the terms
herein, is called the "Closing Date."

         The Agent shall  receive the  following  compensation  for its services
hereunder:

         (a)      An advisory fee of $25,000,  which the Agent  acknowledges has
                  previously  been paid.  Such fee shall be applied  against the
                  fees paid pursuant section (b) below.

         (b)      (i) A marketing fee of 2.0% of the aggregate purchase price of
                  the  Shares  sold in the  Rights  Offering,  excluding  Shares
                  purchased by the Bank's officers, directors or employees.

                  (ii) A marketing fee of 7.0% of the aggregate  purchase  price
                  of  the  Shares  sold  in  the  Community   Offering  and  the
                  Syndicated  Community Offering,  excluding Shares purchased by
                  the Bank's officers,  directors and employees. The Agent shall
                  pass on to such selected broker-dealers who participate in the
                  Syndicated Community Offering an amount competitive with gross
                  underwriting  discounts  charged  at such time for  comparable
                  amounts  of stock  sold at a  comparable  price per share in a
                  similar  market  environment.  Fees with  respect to purchases
                  affected with the assistance of broker-dealers  other than the
                  Agent shall be transmitted by the Agent to such broker-dealer.

         Whether  or not the sale of the Shares by the  Company is  consummated,
the Company  agrees to pay or  reimburse  the Agent,  from time to time upon the
Agent's request, for all reasonable out-of-pocket expenses incurred by the Agent



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 4


including, but not limited to, travel, communication, lodging and postage, up to
a maximum of $10,000.  In the event the Company  terminates the Offering for any
reason,  except based on the breach of the Agent's  obligations  hereunder,  the
Company will reimburse the Agent for the fees and expenses of its counsel.

         The Company shall bear the expenses of the Offering  customarily  borne
by issuers,  including,  without  limitation,  Commission,  "Blue Sky," and NASD
filing and registration fees; the fees of the Company's accountants,  attorneys,
appraiser,  transfer agent and registrar, and other agent fees and expenses; any
stock issue or transfer  taxes;  printing,  mailing and  marketing and syndicate
expenses associated with the Offering.

         Full payment of the Agent's  fees and  expenses,  as  described  above,
shall be made by wire transfer in immediately  available funds on the earlier of
the Closing Date or the End Date.

         Section 3.  Representations and Warranties of the Company.  The Company
represents and warrant to the Agent as follows:

         (a) The  Registration  Statement  has been  declared  effective  by the
Commission.  At the time the  Registration  Statement,  including the Prospectus
contained therein, became effective,  the Registration Statement,  including the
Prospectus  contained  therein,  complied  in all  material  respects  with  the
requirements of the 1933 Act and the 1933 Act Regulations,  and the Registration
Statement,  including the  Prospectus  contained  therein,  and any  information
regarding the Company or the Bank contained in Sales  Information  (as such term
is defined in Section 6 hereof)  authorized by the Company for use in connection
with the  Offering,  did not contain an untrue  statement of a material  fact or
omit to state a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  and at the time any Rule 424(b) or (c)  Prospectus  was
filed with the Commission and as of the date of this Agreement, the Registration
Statement,  including the Prospectus  contained therein (including any amendment
or  supplement  thereto),  any  information  regarding  the  Company or the Bank
contained  in Sales  Information  (as such term is  defined in Section 6 hereof)
authorized  by the Company for use in  connection  with the Offering did not and
will not  contain  an untrue  statement  of a  material  fact or omit to state a
material fact necessary in order to make the statements therein, in light of the
circumstances  under which they were made, not  misleading;  provided,  however,
that the  representations and warranties in this Section 3(a) shall not apply to
statements or omissions  made in reliance  upon and in  conformity  with written
information  furnished to the Company by the Agent expressly regarding the Agent
for use in the  Prospectus  under the  captions  "Market  for  Common  Stock and
Dividends"  and  "The   Offering--Marketing   Arrangements."  No  documents  are
incorporated by reference in the Prospectus.

         (b)  No  order  has  been  issued  by  the   Commission  or  any  other
governmental  agency  preventing or suspending  the use of the Prospectus and no



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 5


action  by  or  before  any   governmental   entity  to  revoke  any   approval,
authorization or order of  effectiveness  related to the Offering is pending or,
to the best knowledge of the Company, threatened.

         (c) The Subscription  Rights have been duly and validly authorized and,
at or prior to the Commencement Date, will have been granted and will constitute
valid and legally binding  obligations of the Company,  enforceable  against the
Company in accordance with their terms;  except as enforcement may be limited by
(a)  bankruptcy,  insolvency,   reorganization,   moratorium,   conservatorship,
receivership or other similar laws relating to creditors' rights  generally,  or
(b) general equitable  principles  (whether considered in an action at law or in
equity);  and the Subscription Rights and the certificates  related thereto have
the terms set forth in the Prospectus; the Subscription Agent Agreement dated as
of __________,  1997 (the "Subscription  Agent Agreement"),  between the Company
and the Subscription Agent will be in substantially the form filed as an exhibit
to the Registration  Statement;  and the  Subscription  Agent Agreement has been
duly  authorized  and  validly   executed  and  delivered  by  the  Company  and
constitutes the valid and legally binding obligation of the Company, enforceable
against it in accordance with its terms.

         (d) The Company has been duly incorporated and is validly existing as a
corporation  in good  standing  under  the laws of the  State of  Florida,  with
corporate  power and authority to own,  lease and operate its  properties and to
conduct  its  business  as  described  in the  Registration  Statement  and  the
Prospectus;  the Company is qualified to do business as a foreign corporation in
each   jurisdiction  in  which  the  conduct  of  its  business   requires  such
qualification,  except where the failure to so qualify would not have a material
adverse effect on the financial condition, earnings, capital, assets, properties
or the business of the Company;  the Company has obtained all licenses,  permits
and other governmental  authorizations currently required for the conduct of its
business except those that individually or in the aggregate would not materially
adversely  affect  the  financial  condition,   earnings,   capital,  assets  or
properties of the Company and the Bank taken as a whole;  and all such licenses,
permits and governmental  authorizations  are in full force and effect,  and the
Company is complying in all material respects therewith.

         (e) The  capitalization  of the  Company as of March 31, 1997 is as set
forth under the caption  "Capitalization" in the Registration Statement. All the
authorized shares of Common Stock have been duly authorized,  and all the issued
and  outstanding  shares of Common Stock are,  and all the Shares,  when issued,
delivered  and paid for in the  manner  described  in the  Prospectus,  will be,
validly issued and outstanding, fully paid and nonassessable. None of the Shares
to be sold by the Company when issued, delivered and paid for in accordance with
the  Prospectus,  will be subject to any lien,  claim,  encumbrance,  preemptive
rights or any other claim against the Company by any third party; and the Shares
will conform in all material  respects to the description  thereof  contained in
the  Registration  Statement  under the caption  "Description of Capital Stock".
Except as described in the Registration Statement and the Prospectus,  there are
no outstanding securities or other obligations which are convertible into Common
Stock or into any other equity or debt security of the Company, and there are no


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 6


outstanding options,  warrants,  rights, scrip, rights to subscribe to, calls or
other  commitments  of any nature which would entitle the holder,  upon exercise
thereof,  to be issued  Common Stock or any other equity or debt security of the
Company.

         (f) The  Bank is  organized  and is  validly  existing  as a  federally
chartered  savings bank in stock form of organization in good standing under the
laws of the United States,  duly  authorized to conduct its business and own its
property as described in the Registration Statement and the Prospectus; the Bank
has  obtained  all  licenses,  permits  and  other  governmental  authorizations
required for the conduct of its business  except those that  individually  or in
the aggregate  would not materially  adversely  affect the financial  condition,
earnings,  capital,  assets or properties of the Company and the Bank taken as a
whole; all such licenses,  permits and governmental  authorizations  are in full
force and effect and the Bank is complying  therewith in all material  respects;
the Bank is duly qualified as a foreign corporation to transact business in each
jurisdiction  in which the  failure  to be so  qualified  in one or more of such
jurisdictions  would have a material adverse effect on the financial  condition,
earnings,  capital,  assets  properties  or  business  of the  Bank.  All of the
outstanding  capital stock of the Bank is held beneficially and of record by the
Company,  free and clear of any lien,  claim,  security  interest,  encumbrance,
charge,  restriction or right of any third party of any kind  whatsoever.  There
are no outstanding  securities or other  obligations  which are convertible into
the common  stock of the Bank or into any other  equity or debt  security of the
Bank, and there are no outstanding options,  warrants,  rights, scrip, rights to
subscribe to, calls or other  commitments  of any nature which would entitle the
holder,  upon exercise thereof, to be issued the common stock of the Bank or any
other equity or debt security of the Bank.

         (g) The  Company  does  not own any  equity  securities  or any  equity
interest in any business  enterprise  other than the Bank. The Bank does not own
any equity  securities or any equity interest in any business  enterprise except
as described in the Prospectus.

         (h) The Bank is a member  of the  Federal  Home  Loan  Bank of  Atlanta
("FHLB-  Atlanta");  the deposit accounts of the Bank are insured by the Federal
Deposit Insurance  Corporation ("FDIC") under the Savings Association  Insurance
Fund  ("SAIF")  up to  applicable  legal  limits;  and no  proceedings  for  the
termination or revocation of such membership or insurance are pending or, to the
best knowledge of the Bank, threatened.

         (i) The Company and the Bank have good and marketable title to all real
property and other  assets  material to the business of the Company and the Bank
and to those properties and assets  described in the Registration  Statement and
Prospectus as owned buy them, free and clear of all liens, charges, encumbrances
or restrictions, except as described therein or are not material to the business
of the  Company  and the  Bank,  taken as a  whole;  and all of the  leases  and
subleases material to the business of the Company and the Bank,  including those
described in the  Registration  Statement and Prospectus,  are in full force and
effect and the  Company and the Bank are  complying  therewith  in all  material
respects.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 7



         (j)  The  Company  and  the  Bank  have  all  such  power,   authority,
authorizations,  approvals  and  orders  as may be  required  to enter  into and
perform  this  Agreement;  the  execution,  delivery  and  performance  of  this
Agreement and the consummation of the transactions herein contemplated have been
duly and validly authorized by all necessary corporate action on the part of the
Company and the Bank and this Agreement has been validly  executed and delivered
by the Company and the Bank and is the valid, legal and binding Agreement of the
Company and the Bank  enforceable  in accordance  with its terms,  except as the
enforceability thereof may be limited by (i) bankruptcy, insolvency, moratorium,
reorganization,  conservatorship, receivership or other similar laws relating to
or affecting the  enforcement  or creditors'  rights  generally or the rights of
creditors of insured  financial  institutions and their holding  companies,  the
accounts of whose  subsidiaries  are insured by the FDIC,  (ii)  general  equity
principles  regardless  of  whether  such  enforceability  is  considered  in  a
proceeding  in  equity or at law,  or (iii)  laws  relating  to the  safety  and
soundness of insured  depository  institutions and their affiliates as set forth
in 12 U.S.C.  ss.1818(b),  and except to the extent, if any, that the provisions
of  Sections 6 and 7 hereof may be  unenforceable  as against  public  policy or
Section 23A of the Federal Reserve Act, as amended ("Section 23A").

         (k) The  execution,  delivery and  performance of this Agreement by the
Company and the Bank shall not conflict  with,  or result in a breach of, any of
the terms,  provision or conditions  of, or constitute a default (or event which
with  notice or lapse of time or both would  constitute  a default)  under,  the
articles of  incorporation or bylaws of the Company or the charter and bylaws of
the Bank.

         (l) The Company and the Bank are not in violation of any directive from
the Office of Thrift Supervision ("OTS"),  FDIC or any other governmental agency
to make any change in the method of conducting  their businesses so as to comply
in all material  respects  with all  applicable  statutes and  regulations  and,
except as set forth in the Registration  Statement and the Prospectus,  there is
no suit,  proceeding,  charge  or  action  before  or by any  court,  regulatory
authority or governmental  agency or body,  pending or, to the best knowledge of
the  Company and the Bank,  threatened,  which might  materially  and  adversely
affect the Offering, the performance of this Agreement,  the consummation of the
transactions  contemplated hereby and as described in the Registration Statement
and the  Prospectus  or  which  might  have a  material  adverse  affect  on the
financial condition,  earnings, capital,  properties,  assets or business of the
Company or the Bank, taken as a whole.

         (m) The consolidated financial statements (including the related notes)
of the  Company  which  are  included  in the  Registration  Statement  and  the
Prospectus  present  fairly the  financial  condition,  results  of  operations,
retained  earnings and cash flows of the Company at the respective dates thereof
and for the respective  periods  covered  thereby,  and comply as to form in all
material respects with the applicable accounting  requirements of Regulation S-X
of  the  Commission,  and  generally  accepted  accounting  principles  ("GAAP")
consistently applied through the periods involved (except as noted therein). The



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 8


other  financial,  statistical  and pro  forma  information  and  related  notes
included in the  Prospectus  present fairly the  information  shown therein on a
basis  consistent  with the audited and  unaudited  financial  statements of the
Company included in the Registration Statement and the Prospectus, and as to the
pro forma  adjustments,  the adjustments made therein have been properly applied
on the bases described therein.

         (n) Since the respective dates as of which  information is given in the
Registration  Statement  and the  Prospectus,  except as may otherwise be stated
therein:  (i) there has not been any material  adverse  change in the  financial
condition,  earnings,  capital,  properties  or  business of the Company and the
Bank,  considered  as one  enterprise,  whether or not  arising in the  ordinary
course of business;  (ii) there has not been any material increase in loans past
due 90 days or more or in real estate acquired by  foreclosure,  by deed-in-lieu
of foreclosure, or deemed in-substance foreclosure, (iii) there has not been any
material  decrease in surplus and  reserves  or total  assets of the Bank,  (iv)
neither  the  Company nor the Bank has issued any  securities  or  incurred  any
liability or  obligation  for  borrowing  other than in the  ordinary  course of
business;  (v) there have not been any transactions  entered into by the Company
or the Bank,  except  with  respect to those  transactions  entered  into in the
ordinary course of business; (vi) the properties and business of the Company and
the Bank conform in all material respects to the descriptions  thereof contained
in the  Prospectus;  and (vii) neither the Company nor the Bank has any material
contingent liabilities except as disclosed in the Prospectus.

         (o) Neither the Company nor the Bank is in violation of its articles of
incorporation  or bylaws or charter or bylaws,  as applicable,  or in default in
the  performance  or  observance  of any  obligation,  agreement,  covenant,  or
condition contained in any contract,  lease, loan agreement,  indenture or other
instrument  to which it is a party or by which it or any of its  property may be
bound,  which  would  result  in a  material  adverse  effect  on the  financial
condition,  earnings, capital, assets, properties or business of the Company and
the Bank, considered as one enterprise.

         (p) No default  exists,  and no event has occurred which with notice or
lapse of time, or both,  would  constitute a material default on the part of the
Company or the Bank in the due performance and observance of any term,  covenant
or condition  of any  indenture,  mortgage,  deed of trust,  note,  bank loan or
credit  agreement or any other  instrument  or agreement to which the Company or
the Bank is a party or by which any of them or any of their property is bound or
affected, except such defaults which would not have a material adverse affect on
the financial condition,  earnings,  capital, assets,  properties or business of
the Company and the Bank, considered as one enterprise;  and such agreements are
in full  force  and  effect  and no  other  party  to any  such  agreements  has
instituted or, to the best knowledge of the Company and the Bank, threatened any
action or  proceeding  wherein the Company or the Bank might be alleged to be in
default  thereunder  under  circumstances  where such action or  proceeding,  if
determined  adversely to the Company or the Bank,  would have a material adverse



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 9


effect on the financial  condition,  earnings,  capital,  assets,  properties or
business of Company and the Bank, considered as one enterprise.

         (q) There is no contract or other document which is required by the Act
or by the Rules and Regulations to be described in the  Registration  Statement,
or the Prospectus, to be filed as an exhibit to the Registration Statement which
has not been described or filed as required.

         (r)   Notwithstanding    Subscription   Rights   granted   to   Current
Shareholders, no preemptive rights exist with respect to the Shares.

         (s) There are no holders of securities of the Company who, by reason of
the filing of the  Registration  Statement under the Act or the execution by the
Company of this  Agreement,  have the right  (other  than a right which has been
waived or  satisfied) to request or demand that the Company  register  under the
Act securities  held by them except as set forth in the  Registration  Statement
and the Prospectus.

         (t) The Company has not taken  within the 90 day period  preceding  the
date  of  this  Agreement,  and  agrees  that  it will  not  take,  directly  or
indirectly,  any action which might reasonably be expected to cause or result in
stabilization or manipulation of the price of the Common Stock of the Company.

         (u) No  approval  of any  regulatory  or  supervisory  or other  public
authority  is required in  connection  with the  execution  and delivery of this
Agreement  or the  issuance  of the  Shares,  except  for the  approvals  of the
Commission  and  any  necessary  qualification,  notification,  registration  or
exemption  under  the Blue Sky Laws of the  various  jurisdictions  in which the
Shares are to be offered.

         (v) KPMG Peat Marwick LLP, whose report appears in the Prospectus, are,
with respect to the Company and the Bank,  independent public accountants within
the meaning of the Code of  Professional  Ethics of the  American  Institute  of
Certified Public Accountants and the 1933 Act Regulations.

         (w) The Company and the Bank have timely  filed all  required  federal,
state and local tax  returns;  and the  Company and the Bank have paid all taxes
due and payable in respect of such  returns,  and except  where  permitted to be
extended, and have made adequate reserves for similar future tax liabilities and
no deficiency has been asserted with respect thereto by any taxing authority.

         (x) The Bank  complies in all  material  respects  with the  applicable
financial  recordkeeping and reporting  requirements of the Currency and Foreign
Transactions  Reporting Act of 1970, as amended,  and the  regulations and rules
thereunder.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 10



         (y)  Neither  the  Company  nor the Bank has  lent  any  funds  for the
purchase of Shares or has made any other payment of funds prohibited by law, and
no funds have been set aside to be used for any payment prohibited by law.

         (z) Neither the  Company  nor the Bank has:  (i) issued any  securities
within  the last 18 months  (except  for notes to  evidence  other bank loans or
other  liabilities  in the  ordinary  course of business or as  described in the
Prospectus  and with respect to the Company);  (ii) had any dealings  within the
immediate  prior 12 months  with any NASD  member,  or any person  related to or
associated with such member, other than discussions and meetings relating to the
Offering and  purchases  and sales of United  States  government  and agency and
other  securities  in the  ordinary  course of  business;  (iii)  entered into a
financial or management  consulting  agreement except as contemplated  hereunder
and except for the Letter  Agreement;  and (iv) engaged any  intermediary  other
than  the  Agent  in  connection  with  the  Offering,  and no  person  is being
compensated in any manner for such service.

         (aa) The  Company  and the Bank have not  relied  upon the Agent or the
Agent's counsel for any legal,  tax or accounting  advice in connection with the
Offering.

         (bb)  All  documents  delivered  by the  Bank or the  Company  or their
representatives in connection with the issuance and sale of the Common Stock and
the Agent's  exercise of due  diligence,  were,  on the dates on which they were
delivered,  accurate and  complete in all  material  respects or were amended in
writing to be accurate and complete in all material respects.

         (cc) To the best  knowledge  of the  Company,  the Company and the Bank
comply  with  all  laws,   rules  and  regulations   relating  to  environmental
protection,  and  neither  the  Company  nor the Bank has  been  notified  or is
otherwise  aware that either of them is  potentially  liable,  or is  considered
potentially liable, under the Comprehensive Environmental Response, Compensation
and  Liability  Act of 1980, as amended,  or any other  Federal,  state or local
environmental laws and regulations; no action, suit, regulatory investigation or
other  proceeding  is pending,  or to the best  knowledge of the Company and the
Bank,  threatened  against  the Company or the Bank  relating  to  environmental
protection, nor does the Company or the Bank have any reason to believe any such
proceedings  may be brought against either of them; and to the best knowledge of
the Company and the Bank,  no  disposal,  release or  discharge  of hazardous or
toxic  substances,  pollutants  or  contaminants,  including  petroleum  and gas
products, as any of such terms may be defined under federal, state or local law,
has occurred on, in, at or about any facilities or properties owned or leased by
the Company or the Bank or in which the Bank has a security interest.

         Any  certificate  signed  by an  officer  of the  Company  or the  Bank
pursuant to the  conditions of this  Agreement and delivered to the Agent or its
counsel that refers to this Agreement shall be deemed to be a representation and



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 11


warranty  by the  Company  or the Bank to the  Agent as to the  matters  covered
thereby with the same effect as if such  representation  and  warranty  were set
forth herein.

         Section 4. Covenants of the Company.  The Company hereby covenants with
the Agent as follows:

         (a) From the time the Registration Statement,  including the Prospectus
contained  therein  (including  any  amendment or  supplement  thereto),  became
effective and up to the Closing Date, the Registration Statement,  including the
Prospectus  contained therein  (including any amendment or supplement  thereto),
and any  information  regarding  the  Company  or the  Bank  contained  in Sales
Information  (as such term is  defined in  Section 6 hereof)  authorized  by the
Company for use in  connection  with the  Offering,  shall not contain an untrue
statement of a material fact or omit to state a material fact necessary in order
to make the statements  therein,  in light of the circumstances under which they
were made, not misleading;  provided, however, that the covenant in this Section
4(a) shall not apply to  statements  or omissions  made in reliance  upon and in
conformity with written information  furnished to the Company or the Bank by the
Agent expressly regarding the Agent for use in the Prospectus under the captions
"Market  for  Common  Stock  and  Dividends"  and  "The  Offering  --  Marketing
Arrangements."

         (b) At any time after the date the  Registration  Statement is declared
effective,  the  Company  shall  not file any  amendment  or  supplement  to the
Registration   Statement   without  providing  the  Agent  and  its  counsel  an
opportunity  to review  such  amendment  or  supplement,  and shall not file any
amendment  or  supplement  to which the Agent or its  counsel  shall  reasonably
object.

         (c) The Company  shall notify the Agent in writing of any  violation of
the  articles  of  incorporation  and bylaws of the  Company and the charter and
bylaws of the Bank at any time after the date  hereof  and prior to the  Closing
Date.  Unless  waived  in  writing  by the  Agent,  which  waiver  shall  not be
unreasonably  withheld, the Company shall not be in violation of its articles of
incorporation  or bylaws,  and the Bank shall not be in violation of its charter
or bylaws, at any time after the date hereof and prior to the Closing Date.

         (d) The Company and the Bank shall use their best  efforts to cause any
post-effective  amendment to the Registration Statement to be declared effective
by the  Commission  and shall  immediately  notify the Agent upon receipt of any
information  concerning any of the following events: (i) when any post-effective
amendment to the  Registration  Statement  has become  effective;  (ii) when any
comments from the  Commission or any other  governmental  entity are issued with
respect to the Registration  Statement or the transactions  contemplated by this
Agreement;  (v)  when  any  request  is  made  by the  Commission  or any  other
governmental  entity  for  any  amendment  or  supplement  to  the  Registration
Statement or for any other additional  information;  (vi) when the Commission or
any other governmental  entity issues any order or takes or threatens any action



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 12


to suspend the Offering, the effectiveness of the Registration Statement, or the
use of the  Prospectus;  (vii)  the  issuance  by the  Commission  or any  other
governmental  authority of any stop order  suspending the  effectiveness  of the
Registration  Statement,  or of the  initiation  or threat of  initiation of any
proceedings  for any  such  purpose;  or  (viii)  the  occurrence  of any  event
mentioned in paragraph (h) below;  and the Company and the Bank shall take every
reasonable  effort to prevent  the  issuance by the  Commission,  the OTS or any
state  authority of any order  referred to in (vi) and (vii)  above,  and if any
such order  shall at any time be issued,  to obtain the  lifting  thereof at the
earliest possible time.

         (e) The  Company  shall  deliver  to the Agent and to its  counsel  two
conformed copies of the  Registration  Statement as originally filed and of each
amendment or supplement thereto.  The Company shall also deliver such additional
copies of the foregoing documents to counsel to the Agent as may be required for
any NASD filings.

         (f) The Company  shall  furnish to the Agent,  from time to time during
the period when the Prospectus is required to be delivered under the 1933 Act or
the Securities  Exchange Act of 1934 ("1934 Act"), such number of copies of such
Prospectus as the Agent may reasonably request for the purposes  contemplated by
the  1933  Act,  the  1933  Act  Regulations,  the  1934  Act or the  rules  and
regulations  promulgated  under the 1934 Act ("1934 Act  Regulations");  and the
Company  authorizes  the Agent to use the  Prospectus  in any  lawful  manner in
connection with the sale of the Shares.

         (g) The  Company  and the Bank  shall  comply  with any and all  terms,
conditions,  requirements  and  provisions  with  respect  to  the  transactions
contemplated  hereby imposed by the Commission to be complied with subsequent to
the Closing  Date;  and when the  Prospectus  is required to be  delivered,  the
Company and the Bank shall comply,  at their own expense,  with all requirements
imposed upon them by the Commission,  including, without limitation, Rule 10b- 5
under  the 1934  Act,  in each  case as from  time to time in  force,  so far as
necessary  to permit  the  continuance  of sales or  dealing in shares of Common
Stock  during  such  period in  accordance  with the  provisions  hereof and the
Prospectus.

         (h) If, at any time during the period when the  Prospectus  is required
to be  delivered,  any event  relating to or  affecting  the Company or the Bank
shall occur, as a result of which it is necessary or appropriate, in the opinion
of  counsel  for the  Company  and the  Bank or in the  opinion  of the  Agent's
counsel,  to amend or  supplement  the  Registration  Statement or Prospectus in
order to make the  Registration  Statement or Prospectus not misleading in light
of the  circumstances  existing at the time the  Prospectus  is  delivered,  the
Company shall, at its own expense,  prepare and file with the Commission and the
OTS and furnish to the Agent a  reasonable  number of copies of an  amendment or
amendments of, or a supplement or supplements to, the Registration  Statement or
Prospectus  (in form and  substance  satisfactory  to the Agent and its  counsel
after a  reasonable  time  for  review)  which  shall  amend or  supplement  the
Registration  Statement or Prospectus,  so that as amended or  supplemented  the
Registration  Statement and the Prospectus shall not contain an untrue statement



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 13


of a material fact or omit to state a material  fact  necessary in order to make
the statements therein,  in light of the circumstances  existing at the time the
Prospectus is delivered to a purchaser, not misleading.

         (i) The Company shall each timely furnish to the Agent such information
with  respect  to the  Company  and the Bank as the  Agent may from time to time
reasonably request.

         (j) The Company  shall take all necessary  action  required to register
the Shares for  offering  and sale by the  Company or to exempt such Shares from
registration  and to exempt the  Company as a  broker-dealer  and its  officers,
directors and employees as  broker-dealers  or agents under the Blue Sky Laws of
such jurisdictions as the Agent may reasonably request; provided,  however, that
the Company  shall not be  obligated  to file any general  consent to service of
process or to quality to do business in any  jurisdiction  in which it is not so
qualified;  and in each  jurisdiction  where any of the  Shares  shall have been
qualified or registered  the Company shall prepare and file, at its own expense,
such statements and reports as may be required by the laws of such jurisdiction.

         (k) The Company shall not sell or issue,  contract to sell or otherwise
dispose of, for a period of 180 days after the Closing  Date,  without the prior
written  consent  of the  Agent,  any  shares  of  Common  Stock  other  than in
connection with any plan or arrangement described in the Prospectus.

         (l) The Company  shall cause each  officer of the Company  specified by
the Agent and each director of the Company to furnish to the Agent,  on or prior
to the date of this Agreement,  an agreement  pursuant to which each such person
shall  agree not to sell or  otherwise  dispose of, or offer or contract to sell
any shares of Common  Stock or any  securities  convertible  with respect to the
Common Stock for 180 days after the Closing Date,  except with the Agent's prior
written consent (which consent shall not be unreasonably withheld);

         (m) The Common Stock shall be the subject of an effective  registration
statement  under  Section  12(g) of the 1934 Act as of the Closing  Date and the
Company shall maintain the  effectiveness of such registration for not less than
three years.

         (n) During the period during which the Common Stock is registered under
the 1934 Act or for three  years  from the  Closing  Date,  whichever  period is
greater,  the Company shall furnish to its  stockholders  as soon as practicable
after the end of each  fiscal  year an annual  report  in  accordance  with Rule
14a-3(b) of the 1934 Act Regulations.

         (o) During the period of three years from the Closing Date, the Company
shall furnish to the Agent: (i) as soon as practicable after such information is
publicly  available,  a copy of each report of the Company furnished to or filed
with the Commission  under the 1934 Act or any national  securities  exchange or
system on which  any  class of  securities  of the  Company  is listed or quoted



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 14


(including,  but not  limited to,  reports on Forms  10-K,  10-Q and 8-K and all
proxy statements and annual reports to stockholders),  (ii) if requested, a copy
of each other non-confidential  report of the Company mailed to its stockholders
or filed with the  Commission,  the OTS or any other  supervisory  or regulatory
authority  or any national  securities  exchange or system on which any class of
securities  of the Company is listed or quoted,  each press release and material
news items and additional  documents and information with respect to the Company
or the Bank as the Agent may  reasonably  request;  and (iii) from time to time,
such other nonconfidential information concerning the Company or the Bank as the
Agent may reasonably request.

         (p) The Company and the Bank shall use the net  proceeds  from the sale
of the Shares in the manner set forth in the  Prospectus  under the caption "Use
of Proceeds."

         (q) The Company  shall not  distribute  any  prospectus  (as defined in
Section  2(10)  of the  1933  Act)  other  than  the  Prospectus  and the  Sales
Information  (as defined in Section 6 hereof) in  connection  with the offer and
sale of the Shares without first notifying the Agent.

         (r) The Company  shall use its best efforts to (i) encourage and assist
two market  makers to  establish  and  maintain a market for the Shares and (ii)
list the Shares on a national  securities exchange or on The Nasdaq Stock Market
effective on or prior to the Closing Date.

         (s) As described in the Prospectus, the Company shall deposit all funds
received from subscribers with the Subscription Agent until the Closing Date and
the  satisfaction of all conditions  precedent to the release of the Shares,  or
until refunds of such funds have been made to the persons entitled thereto.

         (t) The Company shall take such actions and furnish such information as
are  reasonably  requested  by the  Agent  in  order  for the  Agent  to  ensure
compliance  with  the  NASD's  "Interpretation   Relating  to  Free  Riding  and
Withholding."

         (u) From the date of this Agreement up to the Closing Date, the records
of  stockholders  shall be  accurate,  reliable  and  complete  in all  material
respects;  and the Agent,  who shall assist the Company in its allocation of the
Shares in the event of an oversubscription in the Subscription  Offering,  shall
have no liability to any person for the accuracy,  reliability and  completeness
of such  records or for any denial or reduction  of a  subscription  or order to
purchase Common Stock,  whether as a result of a properly calculated  allocation
pursuant to the instructions of the Company otherwise, based upon such records.

         (v) The Company  shall  comply with the  provisions  of Rule 158 of the
1933 Act Regulations.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 15


         (w) The Company  shall file with the  Commission,  within the  required
time period,  a Report of Sales of Securities  and Use of Proceeds  Therefrom on
Form SR pursuant to Rule 463 of the 1933 Act Regulations.

         (x) The Company  shall use all  reasonable  efforts to comply with,  or
cause to be complied with, the conditions  precedent to the several  obligations
of the Agent specified in Section 5 hereof.

         (y) The  Company  shall,  and  shall  cause  the Bank to,  conduct  its
businesses in material  compliance  with all applicable  federal and state laws,
rules, regulations,  decisions,  directives and orders, including all decisions,
directives and orders of the Commission, the OTS and the FDIC.

         Section  5.  Conditions  to  the  Agent's   Obligations.   The  Agent's
obligations  hereunder  are subject,  to the extent not waived in writing by the
Agent, to the condition that all  representations  and warranties of the Company
herein are, at and as of the  commencement  of the Offering and at and as of the
Closing Date, true and correct in all material respects,  the condition that the
Company shall have performed all of their obligations  hereunder to be performed
on or before such dates, and to the following further conditions:

         (a) The  Registration  Statement shall have been declared  effective by
the Commission not later than 5:30 p.m. on the date of this  Agreement,  or with
the Agent's  consent at a later time and date;  and at the Closing Date, no stop
order suspending the effectiveness of the Registration Statement shall have been
issued under the 1933 Act or  proceedings  therefore  initiated or threatened by
the Commission,  or any state authority and no order or other action  suspending
the  authorization  of the  Prospectus  shall  have been  issued or  proceedings
therefore  initiated or, to the best of the Company's  knowledge,  threatened by
the Commission, or any other federal or state authority.

         (b)      At the Closing Date, the Agent shall have received:

                  (1) The  favorable  opinion,  dated as of the Closing Date and
         addressed  to the  Agent  for  their  benefit,  of  Igler &  Dougherty,
         Tallahassee, Florida, counsel for the Company and the Bank, in form and
         substance to the effect that:

                           (i) The  Company  has been duly  incorporated  and is
                  validly  existing and in good  standing  under the laws of the
                  State of Florida and has corporate power and authority to own,
                  lease and operate its  properties  and to conduct its business
                  as described in the Registration Statement and the Prospectus;
                  and the  Company  is  qualified  to do  business  as a foreign
                  corporation in each  jurisdiction  in which the conduct of its
                  business requires such qualification, except where the failure
                  to so qualify would not have a material  adverse effect on the
                  financial condition, results of operations, or business of the
                  Company.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 16



                           (ii)  The  Bank has  been  chartered  and is  validly
                  existing as a  federally-chartered  savings bank in stock form
                  of organization under the laws of the United States of America
                  with  full  corporate  power  and  authority  to  conduct  its
                  business and own its property as described in the Registration
                  Statement and Prospectus; the Bank is qualified to do business
                  as a foreign  corporation  in each  jurisdiction  in which the
                  conduct of its business  requires such  qualification,  except
                  where the failure to so qualify would have a material  adverse
                  effect on the  financial  condition,  results of operations or
                  the  business of the Bank;  all of the issued and  outstanding
                  capital  stock  of the  Bank is duly  authorized  and  validly
                  issued,  fully paid and  non-assessable,  and all such capital
                  stock is owned of record and beneficially by the Company, free
                  and clear of any liens, encumbrances or claims.

                           (iii) The Bank is a member of the  FHLB-Atlanta;  the
                  deposit accounts of the Bank are insured by the FDIC under the
                  SAIF up to the maximum  amount allowed under law; and, to such
                  counsel's  knowledge,  no proceedings  for the  termination or
                  revocation  of such  membership  or  insurance  are pending or
                  threatened.

                           (iv) The execution and delivery of this Agreement and
                  the consummation of the transactions contemplated thereby have
                  been duly and validly  authorized by all  necessary  action on
                  the part of the Company and the Bank;  and this Agreement is a
                  valid and  binding  obligation  of the  Company  and the Bank,
                  enforceable in accordance with its terms,  except as rights to
                  indemnity  and  contribution  thereunder  may be limited under
                  applicable law and except as the enforceability thereof may be
                  limited by bankruptcy, insolvency, moratorium, reorganization,
                  conservatorship,  receivership  or other  similar  laws now or
                  hereafter in effect  relating to or affecting the  enforcement
                  of creditors'  rights  generally or the rights of creditors of
                  savings institutions and their holding companies or by general
                  equitable    principles,    regardless    of   whether    such
                  enforceability  is  considered in a proceeding in equity or at
                  law, and Section 23A.

                           (v)   Upon   consummation   of  the   Offering,   the
                  authorized,  issued  and  outstanding  capital  stock  of  the
                  Company shall be within the range set forth in the  Prospectus
                  under the caption  "Capitalization,"  upon consummation of the
                  Offering,  the Shares  subscribed for pursuant to the Offering
                  shall have been duly and validly authorized for issuance,  and
                  when issued and  delivered by the Company  against  payment of
                  the  consideration  calculated as set forth in the Prospectus,
                  shall   be  duly   and   validly   issued,   fully   paid  and
                  non-assessable;   except  for  the  Subscription  Rights,  the
                  issuance  of the Shares is not subject to  preemptive  rights;
                  


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 17


                  the  terms  and  provisions  of  the  Shares  conform  to  the
                  description thereof contained in the Prospectus;  and the form
                  of certificate used to evidence the Common Stock is in due and
                  proper form.

                           (vi) The  execution  and delivery of this  Agreement,
                  the  incurrence  of the  obligations  herein set forth and the
                  consummation of the transactions  contemplated herein will not
                  (A) result in any violation of the  provisions of the articles
                  of  incorporation,  charter  or bylaws of the  Company  or the
                  Bank,  (B)  constitute  a breach of, or  default  (or an event
                  which,  with notice or lapse of time or both, would constitute
                  a default)  under,  or result in the creation or imposition of
                  any lien, charge or encumbrance upon any property or assets of
                  the Company or the Bank pursuant to any  contract,  indenture,
                  mortgage,  loan agreement,  note, lease or other instrument to
                  which  the  Company  or the Bank is a party or by which any of
                  them may be bound,  or to which any of the  property or assets
                  of the Company or the Bank is subject that  individually or in
                  the  aggregate,  would have a material  adverse  effect on the
                  financial condition,  results of operations or business of the
                  Company  and the Bank  considered  as one  enterprise,  or (C)
                  violate  Florida or federal law or regulations or any existing
                  obligation  of the  Company  or the Bank  under  any  court or
                  regulatory order, writ, injunction or decree that specifically
                  names  the  Company  or the  Bank  and  that  is  specifically
                  directed to any of them or their property.

                           (vii)    No    further    approval,     registration,
                  authorization,  consent  or other  order of or  notice  to any
                  governmental   agency  is  required  in  connection  with  the
                  execution  and delivery of this  Agreement and the issuance of
                  the Shares.

                           (viii) The  Registration  Statement has been declared
                  effective under the 1933 Act and no stop order  suspending the
                  effectiveness   has  been  issued  or   proceedings   therefor
                  initiated or, to such counsel's  knowledge,  threatened by the
                  Commission or any other governmental agency.

                           (ix) At the  time  that  the  Registration  Statement
                  became effective,  the Registration  Statement,  including the
                  Prospectus  (except  as to  financial  statements,  the  notes
                  thereto, and financial tables included therein, as to which no
                  opinion need be rendered)  complied as to form in all material
                  respects  with the  requirements  of the 1933 Act and the 1933
                  Act Regulations.

                           (x)  To  such  counsel's  knowledge,   there  are  no
                  material  legal  or   governmental   proceedings   pending  or
                  threatened  against the Company or the Bank or  principals  of
                  the Company or the Bank that are  required to be  disclosed in
                  the Registration Statement and the Prospectus other than those
                  disclosed therein (provided that for this purpose such counsel
                  need not regard any litigation or  governmental  proceeding to
                  


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 18


                  be "threatened"  unless the potential litigant or governmental
                  authority has  manifested to the  management of the Company or
                  the Bank or to such counsel,  a present  intention to initiate
                  such litigation or proceeding).

                           (xi)  To  such  counsel's  knowledge,  there  are  no
                  contracts,  indentures,  mortgages,  loan  agreements,  notes,
                  leases  or  other  instruments  required  to be  described  or
                  referred to in the Registration Statement or the Prospectus or
                  required to be filed as exhibits to the Registration Statement
                  or other than those  described or referred to therein or filed
                  as exhibits thereto.

                           (xii)   Neither  the  Company  nor  the  Bank  is  in
                  violation  of its  articles of  incorporation  and bylaws,  or
                  charter and bylaws, respectively.

                           (xiii)  Neither  the  Company  nor  the  Bank  is  in
                  violation  of any  directive  from the OTS or the FDIC to make
                  any material change in the method of conducting its respective
                  business.

                           (xiv) The  information  in the  Prospectus  under the
                  captions  "Regulation," "Certain Restriction on Acquisition of
                  the Company,"  "Taxation," and "Description of Capital Stock,"
                  to the extent  that such  information  constitutes  matters of
                  law, summaries of legal matters, documents or proceedings,  or
                  legal  conclusions,  has been  reviewed by such counsel and is
                  accurate and complete in all material respects.

                           (xv) To such counsel's knowledge, the Company and the
                  Bank  have   obtained   all   licenses,   permits   and  other
                  governmental authorizations currently required for the conduct
                  of  their   respective   businesses   as   described   in  the
                  Registration  Statement and  Prospectus,  except for licenses,
                  approvals or authorizations the failure of which to have would
                  not  result in a  material  adverse  change  in the  financial
                  condition, results of operation or the business of the Company
                  and the  Bank,  taken  as a  whole,  and,  to  such  counsel's
                  knowledge,  all such licenses,  permits and other governmental
                  authorizations  are in full  force and  effect,  and,  to such
                  counsel's  knowledge,  the  Company  and the  Bank  are in all
                  materials respects complying therewith.

                           (xvi)  To  such  counsel's  knowledge,   neither  the
                  Company  nor  the  Bank  is in  default  or  violation  in the
                  performance  or  observance  of  any  obligation,   agreement,
                  covenant or condition  contained in any  contract,  indenture,
                  mortgage,  loan agreement,  note, lease or other instrument to
                  which  the  Company  or the Bank is a party  or by  which  the
                  Company or the Bank or any of their  property  may be bound in
                  any respect that would  have a  material adverse effect on the


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 19


                  financial  condition or results of  operations  of the Company
                  and the Bank, taken as a whole.

         In giving such opinion, such counsel may rely as to all matters of fact
on  certificates  of  officers  or  directors  of the  Company  and the Bank and
certificates of public officials.  All references "to such counsel's  knowledge"
in such opinion shall have the meaning of "actual knowledge" as set forth in the
American Bar Association Legal Opinion Accord (1991) ("Accord"). For purposes of
such opinion,  no  proceedings  shall be deemed to be pending,  no order or stop
order  shall be  deemed  to be  issued,  and no  action  shall be  deemed  to be
instituted  unless, in each case, a director or executive officer of the Company
or the Bank, or their counsel,  shall have received a copy of such  proceedings,
order,  stop order or action.  Such counsel may assume that any agreement is the
valid and binding  obligation  of any parties to such  agreement  other than the
Company or the Bank.

         In addition,  such counsel shall  provide a letter  stating that during
the preparation of the Registration  Statement and the Prospectus,  such counsel
participated in conferences with certain officers and other  representatives  of
the Bank and the Company,  representatives  of the Agent,  counsel to the Agent,
and  representatives  of the independent  public  accountants for the Company at
which the contents of the Registration  Statement and the Prospectus and related
matters were discussed and, although they are not passing upon and do not assume
the responsibility for the accuracy,  completeness or fairness of the statements
contained in the  Registration  Statement  and  Prospectus,  on the basis of the
foregoing  (relying as to factual  matters on certificates of officers and other
factual  representations by the Bank and the Company),  nothing has come to such
counsel's  attention  that caused such counsel to believe that the  Registration
Statement at the time it was declared  effective by the SEC or the Prospectus as
of its date  and as of the  Closing  Date,  contained  or  contains  any  untrue
statement  of a material  fact or omitted  or omits to state any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
the light of the  circumstances  under which they were made,  not misleading (it
being  understood  that such  counsel  shall  express no comment or opinion with
respect to the financial  statements,  schedules and other financial information
and statistical data included in the Registration Statement and Prospectus).

                  (2) The  favorable  opinion,  dated as of the Closing Date, of
         Breyer & Aguggia,  Washington, D.C., counsel to the Agent, with respect
         to such matters as the Agent may reasonably  require.  Such opinion may
         rely,  as to  matters  of  fact,  upon  certificates  of  officers  and
         directors of the Company and the Bank delivered  pursuant  hereto or as
         such counsel shall reasonably request.

         (c) At the Closing Date,  the Agent shall receive a certificate  of the
Chief Executive  Officer and the Chief Financial Officer of the Company dated as
of the Closing Date, that states:  (i) they have reviewed the Prospectus and, at
the time the  Registration  Statement was declared  effective by the Commission,



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 20


the Prospectus  did not contain any untrue  statement of a material fact or omit
to state a material fact necessary in order to make the statements  therein,  in
light of the  circumstances  under which they were made,  not  misleading;  (ii)
since the respective dates as of which  information is given in the Registration
Statement and the  Prospectus  and as of the Closing  Date, no material  adverse
change in the  financial  condition or in the earnings,  capital,  properties or
business of the Company and the Bank, considered as one enterprise, has occurred
and no other  event  has  occurred,  which  should  have  been  set  forth in an
amendment or supplement to the Prospectus  which has not been so set forth,  and
the  conditions  set  forth in this  Section 5 have  been  satisfied;  (iii) the
representations  and  warranties in Section 3 are true and correct with the same
force and effect a though expressly made at and as of the Closing Date; (iv) the
Company has complied with all  agreements  and  satisfied all  conditions on its
part to be  performed  or  satisfied  at or prior to the Closing  Date and shall
comply in all material respects with all obligations to be satisfied by it after
the  Closing  Date;  (v) no  stop  order  suspending  the  effectiveness  of the
Registration  Statement  has been  initiated  or, to the best  knowledge  of the
Company,  threatened  by the  Commission or any state  authority;  (vi) no order
suspending the Offering or the  effectiveness  of the Prospectus has been issued
or are pending or, to the best knowledge of the Company,  threatened by the OTS,
the Commission, or any other authority.

         (d) Prior to and at the Closing Date: (i) in the reasonable  opinion of
the Agent,  there shall have been no material  adverse  change in the  financial
condition,  or in  the  earnings  or  business  of the  Company  and  the  Bank,
considered as one enterprise,  from that as of the latest dates as of which such
condition is set forth in the Prospectus other than transactions  referred to or
contemplated  therein;  (ii) the Company or the Bank shall not have received any
directive from the OTS or the FDIC to make any material  change in the method of
conducting  their business with which it has not complied (which  directive,  if
any, shall have been  disclosed to the Agent) or which  materially and adversely
would affect the business,  operations  or financial  condition or income of the
Company and the Bank,  considered as one  enterprise;  (iii) the Company and the
Bank shall not have been in default  (nor  shall an event have  occurred  which,
with  notice or lapse of time or both,  would  constitute  a default)  under any
provision  of  any   agreement  or  instrument   relating  to  any   outstanding
indebtedness; (iv) no action, suit or proceedings, at law or in equity or before
or by any federal or state  commission,  board or other  administrative  agency,
shall be pending or, to the best  knowledge of the Company,  threatened  against
the  Company  or the  Bank or  affecting  any of  their  properties  wherein  an
unfavorable  decision,  ruling or finding would  materially and adversely affect
the business  operations,  financial  condition or income of the Company and the
Bank,  considered as one  enterprise;  and (v) the Shares have been qualified or
registered for offering and sale under the Blue Sky Laws of the jurisdictions in
which the Shares have been offered for sale.

         (e) Concurrently with the execution of this Agreement,  the Agent shall
receive a letter from KPMG Peat Marwick LLP dated the date hereof and  addressed
to the Agent:  (i) confirming that KPMG Peat Marwick LLP are independent  public
accountants within the meaning of the 1933 Act, the 1933 Act Regulations, 12 CFR
Section  571.2(c)(3)  and  the  Code  of  Professional  Ethics  of the  American



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 21


Institute of Certified Public  Accountants,  and stating in effect that in their
opinion the financial  statements of the Company as of December 6, 1996 and 1995
and for the years  ended  December  31,  1996,  1995,  and 1994  included in the
Registration  Statement and the Prospectus and covered by their opinion included
therein,  comply  as to  form  in all  material  respects  with  the  applicable
accounting  requirements  of the 1933  Act,  the 1933 Act  Regulations  and GAAP
applied  consistently;  (ii)  stating  in effect  that,  on the basis of certain
agreed  upon  procedures  (but  not an  audit  examination  in  accordance  with
generally  accepted  auditing  standards)  consisting of a reading of the latest
available unaudited interim financial  statements of the Company prepared by the
Company,  a reading of the minutes of the meetings of the Boards of Directors of
the Bank and the Company and the stockholders of the Company,  and consultations
with officers of the Bank  responsible  for financial  and  accounting  matters,
nothing came to its attention which caused it to believe that: (A) the unaudited
financial  statements  of the  Company  included  in the  Prospectus  are not in
conformity  with GAAP applied on a basis  substantially  consistent with that of
the audited financial statements included in the Prospectus;  and (B) during the
period from that date of the latest audited financial statements included in the
Prospectus  to a specified  date not more than three  business days prior to the
date hereof, there was any increase in borrowings or in non-performing assets by
the  Company  or  the  Bank;  and  (C)  except  as  otherwise  discussed  in the
Prospectus,  there was any  decrease in retained  earnings of the Company at the
date of such  letter  as  compared  with  amounts  shown in the  latest  audited
statement of condition  included in the  Prospectus or there was any decrease in
net  income or net  interest  income of the Bank for the  number of full  months
commencing  immediately  after the period  covered by the latest  audited income
statement  included in the Prospectus and ended on the latest month end prior to
the date of the  Prospectus  or in such letter as compared to the  corresponding
period in the preceding year (included in the Recent Developments Section of the
Prospectus); and (iii) stating that, in addition to the audit referred to in its
opinion  included  in the  Prospectus  and  the  performance  of the  procedures
referred to in clause (ii) of this  subsection  (f),  it has  compared  with the
general  accounting  records of the  Company,  which are subject to the internal
controls  of the  Company's  accounting  system and other data  prepared  by the
Company directly from such accounting  records,  to the extent specified in such
letter, such amounts and/or percentages set forth in the Prospectus as the Agent
may reasonably  request,  and they have found such amounts and percentages to be
in agreement therewith.

         (f) At the Closing  Date,  the Agent  shall  receive a letter from KPMG
Peat Marwick LLP dated the Closing Date, addressed to the Agent,  confirming the
statements  made by them in the letter  delivered by them pursuant to subsection
(e) of this  Section  5, the  "specified  date"  referred  to in clause  (ii) of
subsection (e) thereof to be a date specified in such letter, which shall not be
more than three business days prior to the Closing Date.

         (g) The Company and the Bank shall not have sustained since the date of
the latest audited financial  statements included in the Prospectus any material
loss or interference with their businesses from fire, explosion,  flood or other
calamity,  whether or not  covered by  insurance,  or from any labor  dispute or
court or governmental  action,  order or decree,  otherwise than as set forth or
contemplated in the Registration Statement and Prospectus.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 22



         (h) At or prior to the Closing  Date,  the Agent shall  receive:  (i) a
copy of the order  from the  Commission  declaring  the  Registration  Statement
effective; (ii) a certificate from the OTS evidencing the existence of the Bank;
(iv) a certificate  of good standing  from the State of Florida  evidencing  the
good standing of the Company;  (v) a certificate  from the FDIC  evidencing  the
Bank's insurance of accounts;  (vi) a certificate of the FHLB-Atlanta evidencing
the Bank's  membership  therein,  and (vii) any other  documents  that the Agent
shall reasonably request.

         (i) At or prior to the Closing Date,  there shall not have occurred any
of the  following:  (i) a  suspension  or  limitation  in trading in  securities
generally on the New York Stock Exchange or in the  over-the-counter  market, or
quotations  halted  generally on The Nasdaq Stock Market,  or minimum or maximum
prices for trading have been fixed,  or maximum ranges for prices for securities
have been required by either of such  exchanges or The Nasdaq Stock Market or by
order of the  Commission  or any other  governmental  authority;  (ii) a general
moratorium on the operations of commercial banks, Florida or federal savings and
loan  associations  or a general  moratorium on the  withdrawal of deposits from
commercial banks,  Florida or federal savings and loan associations  declared by
federal or state  authorities;  (iii) the  engagement  by the  United  States in
hostilities which have resulted in the declaration, on or after the date hereof,
of a  national  emergency  or war;  or (iv) a  material  decline in the price of
equity or debt  securities  in the  effect  of any of the  above in the  Agent's
reasonable  judgment,  makes it impracticable or inadvisable to proceed with the
Offering  or  the  delivery  of  the  Shares  on the  terms  and  in the  manner
contemplated in the Registration Statement and Prospectus.

         Section 6.  Indemnification.

         (a) The Company and the Bank jointly and  severally  agree to indemnify
and hold  harmless the Agent,  its  officers,  directors,  agents,  servants and
employees and each person,  if any, who controls the Agent within the meaning of
Section 15 of the 1933 Act or Section 20(a) of the 1934 Act, against any and all
loss, liability,  claim, damage or expense whatsoever (including but not limited
to  settlement  expenses),  joint or several,  that the Agent or any of them may
suffer or to which the Agent and any such persons may become  subject  under all
applicable  federal or state laws or  otherwise,  and to promptly  reimburse the
Agent and any such  persons  upon  written  demand for any  expenses  (including
reasonable fees and  disbursements  of counsel)  incurred by the Agent or any of
them in  connection  with  investigating,  preparing to defend or defending  any
actions,  proceedings or claims (whether  commenced or threatened) to the extent
such losses,  claims,  damages,  liabilities or actions: (i) arise out of or are
based upon any untrue  statement or alleged untrue  statement of a material fact
contained  in  the  Registration  Statement  (or  any  amendment  or  supplement
thereto),  Prospectus (or any amendment or supplement thereto),  or any blue sky
application  or other  instrument  or document  executed by the Company or based
upon  written  information  supplied  by  the  Company  filed  in any  state  or
jurisdiction  to  register  or  qualify  any or all of the Shares or to claim an
exemption  therefrom,  or  provided to any state or  jurisdiction  to exempt the



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 23


Company  as  a  broker-dealer  or  its  officers,  directors  and  employees  as
broker-dealers or agents, under the securities laws thereof  (collectively,  the
"Blue Sky  Application"),  or any application or other document,  advertisement,
oral statement or communication ("Sales Information") prepared, made or executed
by or on behalf of the Company based upon written or oral information  furnished
by or on behalf of the  Company,  whether or not filed in any  jurisdiction,  in
order to qualify or register the Shares or to claim an exemption therefrom under
the  securities  laws  thereof;  (ii) arise out of or based upon the omission or
alleged  omission to state in any of the foregoing  documents or information,  a
material fact required to be stated  therein or necessary to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;  or (iii) arise from any theory of liability  whatsoever relating to
or arising from or based upon the  Registration  Statement  (or any amendment or
supplement thereto),  Prospectus (or any amendment or supplement  thereto),  any
Blue Sky Application or Sales Information or other documentation  distributed in
connection with the Offering;  provided,  however,  that no  indemnification  is
required  under this paragraph (a) to the extent such losses,  claims,  damages,
liabilities  or  actions  arise out of or are  based  upon any  untrue  material
statement or alleged  untrue  material  statements  in, or material  omission or
alleged material omission from, the Registration  Statement (or any amendment or
supplement thereto),  Prospectus (or any amendment or supplement  thereto),  any
Blue  Sky  Application  or  Sales  Information  made  in  reliance  upon  and in
conformity  with  information  furnished  in writing to the Company by the Agent
regarding the Agent;  and provided  further,  however,  that the Company and the
Bank shall not be liable under the  foregoing  indemnification  provision to the
extent that any loss,  claim,  damage,  liability  or action is found in a final
judgment by a court of competent  jurisdiction to have resulted from the Agent's
bad faith or gross negligence.

         (b) The Agent agree to indemnify  and hold  harmless the Company  their
directors and officers and each person,  if any, who controls the Company within
the  meaning  of  Section  15 of the 1933 Act or  Section  20(a) of the 1934 Act
against  any and all  loss,  liability,  claim,  damage  or  expense  whatsoever
(including  but not limited to  settlement  expenses),  joint or several,  which
they,  or any of them,  may suffer or to which  they,  or any of them may become
subject  under all  applicable  federal  and  state  laws or  otherwise,  and to
promptly  reimburse the Company and any such persons upon written demand for any
expenses  (including  reasonable fees and  disbursements of counsel) incurred by
them, or any of them, in connection with  investigating,  preparing to defend or
defending any actions,  proceedings or claims (whether  commenced or threatened)
to the extent such losses, claims, damages,  liabilities or actions arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact  contained in the  Registration  Statement  (or any amendment or supplement
thereto),  or the  Prospectus (or any amendment or supplement  thereto),  or are
based upon the  omission or alleged  omission  to state in any of the  foregoing
documents a material fact required to be stated therein or necessary to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading; provided, however, that the Agent's obligations under this
Section  8(b) shall  exist  only if and only to the extent (i) that such  untrue
statement or alleged  untrue  statement  was made in, or such  material  fact or
alleged  material  fact was omitted  from,  the  Registration  Statement (or any



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 24


amendment or supplement thereto), the Prospectus (or any amendment or supplement
thereto) or and Blue Sky  Application or Sales  Information in reliance upon and
in conformity with information  furnished in writing to the Company by the Agent
regarding the Agent.

         (c) Each  indemnified  party shall give prompt  written  notice to each
indemnifying  party of any  action,  proceeding,  claim  (whether  commenced  or
threatened),  or suit instituted against it in respect of which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any liability which it may have on account of this Section 11 or
otherwise.  An  indemnifying  party may  participate  at its own  expense in the
defense of such action.  In addition,  if it so elects within a reasonable  time
after  receipt of such notice,  an  indemnifying  party,  jointly with any other
indemnifying  parties  receiving such notice,  may assume defense of such action
with  counsel  chosen by it and  approved by the  indemnified  parties  that are
defendants in such action,  unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those  available to such  indemnifying
party.  If an  indemnifying  party  assumes  the  defense  of such  action,  the
indemnifying  parties  shall not be liable for any fees and  expenses of counsel
for the indemnified  parties incurred thereafter in connection with such action,
proceeding or claim,  other than reasonable costs of investigation.  In no event
shall the indemnifying  parties be liable for the fees and expenses of more than
one  separate  firm of  attorneys  (and any special  counsel  that said firm may
retain) for each indemnified party in connection with any one action, proceeding
or claim or separate but similar or related  actions,  proceedings  or claims in
the  same  jurisdiction   arising  out  of  the  same  general   allegations  or
circumstances.

         (d) The  agreements  in this  Section 6 and in Section 7 hereof and the
representations  and warranties of the Company set forth in this Agreement shall
remain  operative  and  in  full  force  and  effect   regardless  of:  (i)  any
investigation made by or on behalf of the Agent or their officers,  directors or
controlling  persons,  agents or  employees or by or on behalf of the Company or
any  officers,  directors  or  controlling  persons,  agents or employees of the
Company;  (ii) delivery of and payment  hereunder  for the Shares;  or (iii) any
termination of this  Agreement.  To the extent  applicable,  the Company's,  the
Bank's  and the  Agent's  obligations  under this  Section 6 are  subject to and
limited by public policy and the provisions of applicable law, including Section
23A.

         Section 7.  Contribution.  In order to provide  for just and  equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 6 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable from the Company, the Bank or the Agent, as the case may
be,  the  Company,  the Bank and the Agent  shall  contribute  to the  aggregate
losses, claims, damages and liabilities (including any investigation,  legal and
other  expenses  incurred in connection  with, and any amount paid in settlement
of, any action,  suit or proceeding of any claims asserted,  but after deducting
any  contribution  received by the  Company,  the Bank or the Agent from persons



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 25


other than the other party thereto,  who may also be liable for contribution) in
such proportion so that the Agent is responsible for that portion represented by
the percentage  that the fees and expenses paid to the Agent pursuant to Section
2 of this Agreement bears to the gross proceeds received by the Company from the
sale of the  Shares  in the  Offering,  and the  Company  and the Bank  shall be
responsible for the balance.  If, however,  the allocation provided above is not
permitted  by  applicable  law or if the  indemnified  party  failed to give the
notice  required  under  Section 6 above,  then each  indemnifying  party  shall
contribute  to such  amount  paid or payable by such  indemnified  party in such
proportion  as is  appropriate  to reflect not only such  relative  fault of the
Company  and the  Bank,  on the  one  hand,  and the  Agent,  on the  other,  in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages or  liabilities  (or actions,  proceedings or claims in respect
thereto),  but also the relative  benefits received by the Company and the Bank,
on the one  hand,  and the  Agent,  on the  other,  from  the  Offering  (before
deducting expenses). The relative benefits received by the Company and the Bank,
on the one hand, and the Agent, on the other,  shall be deemed to be in the same
proportion as the gross proceeds from the Offering  received by the Company bear
to the total fees and expenses  received by the Agent.  The relative fault shall
be determined by reference to, among other things, whether the untrue or alleged
untrue  statement of a material fact or the omission alleged omission to state a
material fact relates to information supplied by the Company or the Bank, on the
one hand, or the Agent, on the other,  and the parties'  relative  intent,  good
faith,  knowledge,  access to information  and opportunity to correct or prevent
such  statement or omission.  The Company,  the Bank and the Agent agree that it
would not be just and equitable if contribution  pursuant to this Section 7 were
determined by pro-rata  allocation  or by any other method of  allocation  which
does not take into  account the  equitable  considerations  referred to above in
this Section 7. The amount paid or payable by an  indemnified  party as a result
of the losses, claims, damages or liabilities (or actions, proceedings or claims
in  respect  thereof)  referred  to above in this  Section  7 shall be deemed to
include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in connection with investigating or defending any such action,  proceeding
or claim.  It is  expressly  agreed  that the Agent  shall  not be  required  to
contribute any amount which in the aggregate  exceeds the amount paid (excluding
reimbursable expenses) to the Agent under this Agreement.  It is understood that
the above stated  limitation on the Agent's  liability is essential to the Agent
and that the Agent would not have entered into this Agreement if such limitation
had not been agreed to by the parties to this Agreement.  No person found guilty
of any fraudulent  misrepresentation (within the meaning of Section 11(f) of the
1933 Act) shall be  entitled to  contribution  from any person who was not found
guilty of such fraudulent misrepresentation.  The obligations of the Company and
the Bank under this  Section 7 and under  Section 6 shall be in  addition to any
liability  which the Company and the Bank may  otherwise  have.  For purposes of
this Section 7, each of the Agent's,  the  Company's or the Bank's  officers and
directors and each person,  if any, who controls the Agent or the Company or the
Bank  within  the  meaning  of the 1933 Act and the 1934 Act shall have the same
rights to contribution as the Agent, the Company or the Bank. Any party entitled
to contribution, promptly after receipt of notice of commencement of any action,
suit,  claim or  proceeding  against  such party in respect of which a claim for
contribution  may be made  against  another  party  under this  Section 7, shall



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 26


notify such party from whom  contribution may be sought,  but the omission to so
notify  such party shall not  relieve  the party from whom  contribution  may be
sought from any other  obligation it may have  hereunder or otherwise than under
this  Section 7. To the extent  applicable,  the  Company's,  the Bank's and the
Agent's  obligations  under this  Section 7 are subject to and limited by public
policy and the provisions of applicable law.

         Section 8. Survival of Agreements, Representations and Indemnities. The
respective  indemnities  of the  Company,  the  Bank  and  the  Agent,  and  the
representations  and warranties and other statements of the Company set forth in
or made  pursuant  to this  Agreement,  shall  remain in full force and  effect,
regardless  of  any  termination  or  cancellation  of  this  Agreement  or  any
investigation  made by or on behalf of the Agent,  the Company,  the Bank or any
controlling  person  referred  to in  Section 6 hereof,  and shall  survive  the
issuance of the Shares, and any legal representative, successor or assign of the
Agent, the Company,  the Bank, and any such controlling person shall be entitled
to the  benefit  of  the  respective  agreements,  indemnities,  warranties  and
representations.

         Section 9.  Termination.  (a) The Agent may terminate  its  obligations
under this Agreement by giving the notice  indicated  below in subsection (b) at
any time after this Agreement becomes effective as follows:

                  (i) In the event the Company fails to sell the minimum  number
         of Shares by the End Date,  this Agreement  shall terminate upon refund
         by the Bank to each person who has subscribed for or ordered any of the
         Shares the full amount which it may have received from such person, and
         no party to this  Agreement  shall  have any  obligation  to the  other
         hereunder,  except for  payment by the Company or the Bank as set forth
         in Sections 2, 6, 7 and 8 hereof.

                  (ii) If any of the conditions specified in Section 5 shall not
         have been  fulfilled  when and as  required  by this  Agreement  unless
         waived in writing,  or by the Closing Date,  this  Agreement and all of
         the  Agent's  obligations  hereunder  may be  canceled  by the Agent by
         notifying the Company and the Bank of such  cancellation as provided in
         Section 10 hereof in writing or at any time at or prior to the  Closing
         Date, and any such cancellation shall be without liability of any party
         to any other party except as otherwise provided in Sections 2, 6, 7 and
         8 hereof.

                  (iii) In the event either the Company is in material breach of
         the representation and warranties or covenants  contained in Sections 3
         and 4 and such breach has not been cured after the Company has provided
         such Agent with notice of such breach.

         (b) If the Agent elects to terminate  this Agreement with respect to it
as  provided  in this  Section 9, the  Company  shall be  notified  promptly  by
telephone, confirmed by letter.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 27


         (c) This Agreement may also be terminated by mutual written  consent of
the parties hereto.

         Section 10. Notices.  All  communications  hereunder,  except as herein
otherwise specifically  provided,  shall be mailed in writing and if sent to the
Agent shall be mailed or delivered and confirmed to Charles Webb & Company,  211
Bradenton,  Dublin, Ohio 43017- 5034,  Attention:  Patricia A. McJoynt;  (with a
copy to Breyer & Aguggia, 1300 I Street, N.W., Suite 470 East, Washington,  D.C.
20005,  Attention:  Paul M.  Aguggia,  Esquire),  if sent to the Company and the
Bank,  shall be mailed or delivered and confirmed to the Company and the Bank at
1211 Orange Avenue, Winter Park, Florida 32789, Attention:  James V. Suskiewich,
President and Chief  Executive  Officer (with a copy to Igler & Dougherty,  1501
Park Avenue  East,  Tallahassee,  Florida  32301,  Attention:  A. George  Igler,
Esquire).

         Section 11. Parties.  The Company and the Bank shall be entitled to act
and rely on any request, notice, consent, waiver or agreement given on behalf of
the Agent  when the same shall  have been  given by the  undersigned.  The Agent
shall be entitled to act and rely on any  request,  notice,  consent,  waiver or
agreement  purportedly given on behalf of the Company,  when the same shall have
been  given  by the  undersigned  or any  other  officer  of the  Company.  This
Agreement  shall inure solely to the benefit of, and shall be binding upon,  the
Agent,  the  Company,   the  Bank,  and  their  respective   successors,   legal
representatives  and assigns,  and no other person shall have or be construed to
have any legal or equitable right,  remedy or claim under or in respect of or by
virtue of this Agreement or any provision herein contained.

         Section 12. Entire  Agreement.  It is  understood  and agreed that this
Agreement is the exclusive agreement among the paries hereto, and supersedes any
prior agreement among the parties (except for specific  references herein to the
Letter  Agreement)  and may not be varied  except in  writing  signed by all the
parties.

         Section 13. Partial Invalidity.  In the event that any term,  provision
or covenant herein or the application  thereof to any  circumstance or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term,  provision or covenant to any other  circumstances
or situation shall not be affected thereby, and each term, provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

         Section  14.  Construction.   This  Agreement  shall  be  construed  in
accordance with the laws of the State of Ohio, except to the extent that federal
law shall apply.

         Section 15.  Counterparts.  This  Agreement may be executed in separate
counterparts,  each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 28


         If the  foregoing  correctly  sets  forth  the  arrangement  among  the
Company,  the Bank, and the Agent,  please  indicate  acceptance  thereof in the
space  provided  below for that purpose,  whereupon  this letter and the Agent's
acceptance shall constitute a binding agreement.

                                                     Very truly yours,


FEDERAL TRUST CORPORATION




By:
         Mr. James V. Suskiewich
         Chief Executive Officer



FEDERAL TRUST BANK




By:
         Mr. James V. Suskiewich
         Chief Executive Officer



Accepted as of the date first above written

KEEFE, BRUYETTE & WOODS, INC.




By:
         Patricia A. McJoynt
         Executive Vice President


<PAGE>



                                      


                                    EXHIBIT A

                            FEDERAL TRUST CORPORATION


                             Up to 2,701,672 Shares
                           (Par Value $0.01 Per Share)

                           Selected Dealers' Agreement


                            ___________________, 1997


Gentlemen:

         We  have  agreed  to  assist  Federal  Trust  Corporation,   a  Florida
corporation  (the  "Company")  in  connection  with the  offer and sale of up to
2,701,672  shares of common stock,  par value $0.01 per share ("Common  Stock").
The offering will not be consummated  and all funds received with  subscriptions
will be returned  without  interest if a minimum of  1,000,000  shares of Common
Stock are not sold.  The price per share has been  fixed at  $_____.  The Common
Stock, the number of shares to be issued, and certain of the terms on which they
are being offered,  are more fully  described in the enclosed  Prospectus  dated
_________ __, 1997  ("Prospectus").  The Company,  on a best efforts  basis,  is
offering for sale such shares of Common Stock  ("Shares"),  in a Rights Offering
(as defined in the Prospectus). Any Shares not sold in the Rights Offering shall
be offered to the general  public in the  Community  Offering (as defined in the
Prospectus).

         The Common Stock is also being  offered by  broker-dealers  licensed by
the National  Association of Securities  Dealers,  Inc. ("NASD") which have been
approved by the Company ("Approved Brokers").

         We are  offering  the  Approved  Brokers  (of  which  you are  one) the
opportunity to participate in the solicitation of offers to buy the Common Stock
and we shall pay you a fee in the amount of ____  percent  (____%) of the dollar
amount of the Common Stock sold on behalf of the Company by you, as evidenced by
the  authorized  designation of your firm on the order form or forms for payment
therefor to the Company's subscription agent. It is understood,  of course, that
payment of your fee shall be made only out of  compensation  received  by us for
the  Common  Stock  sold on  behalf  of the  Company  by you,  as  evidenced  in
accordance with the preceding sentence. As soon as practicable after the closing
date of the  offering,  we shall remit to you, only out of our  compensation  as
provided above, the fees to which you are entitled hereunder.

         Each order  form for the  purchase  of Common  Stock must set forth the
identity  and  address of each person to whom the  certificates  for such Common
Stock should be issued and delivered. Such order form also must clearly identify



<PAGE>



you firm in order  for you to  receive  compensation.  You  shall  instruct  any
subscriber  who  elects to send his order  form to you to make any  accompanying
check  payable to  "__________________,  Subscription  Agent for  Federal  Trust
Corporation."

         This offer is made subject to the terms and conditions herein set forth
and is made only to Approved  Brokers  who are  members in good  standing of the
NASD who are to comply with all applicable rules of the NASD, including, without
limitation,   the  NASD's   Interpretation   With  Respect  to  Free-Riding  and
Withholding and NASD Rule 2110.

         Orders for Common Stock shall be subject to confirmation and we, acting
on behalf of the  Company,  reserve the right in our  unfettered  discretion  to
reject any order in whole or in part, to accept or reject orders in the order of
their  receipt or otherwise,  and to allot.  Neither you nor any other person is
authorized  by the  Company,  or by us to  give  any  information  or  make  any
representations  other than those contained in the Prospectus in connection with
the sale of any of the Common Stock.  No Approved Broker is authorized to act as
agent for us when  soliciting  offers to buy the Common Stock from the public or
otherwise.  No Approved  Broker shall engage in any  stabilizing  (as defined in
Rule 100 of Regulation M promulgated under the Securities  Exchange Act of 1934)
with respect to the Company's Common Stock during the offering.

         We and each Approved Broker  assisting in selling Common Stock pursuant
hereto  agree to  comply  with the  applicable  requirements  of the  Securities
Exchange  Act  of  1934  and  applicable  state  rules  and  regulations.   Each
customer-carrying  selected dealer that is not a $250,000 net capital  reporting
broker/dealer agrees that it shall not use a sweep arrangement and that it shall
transmit all  customer  checks by noon of the next  business  day after  receipt
thereof.  In addition,  we and each selected  dealer confirm that the Securities
and Exchange Commission  interprets Rule 15c2-8 promulgated under the Securities
Exchange Act of 1934 as requiring  that a Prospectus  be supplied to each person
who is expected to receive a confirmation  of sale 48 hours prior to delivery of
such person's order form.

         We and each Approved  Broker further agree that to the extent that your
customers  desire to pay for shares with funds held by or to be  deposited  with
us, in  accordance  with the  interpretations  of the  Securities  and  Exchange
Commission of Rule 15c2-4 promulgated under the Securities Exchange Act of 1934,
either (a) upon  receipt of an executed  order form or  direction  to execute an
order form on behalf of a customer to forward the  offering  price of the Common
Stock ordered on or before noon of the next  business day  following  receipt or
execution  of an order form by us to the  Company  for  deposit in a  segregated
account or (b) to solicit  indications  of  interest in which event (i) we shall
subsequently  contact any customer  indicating  interest to confirm the interest
and  give  instructions  to  execute  and  return  an order  form or to  receive
authorization to execute the order form on the customer's behalf,  (ii) we shall
mail  acknowledgments of receipt of orders to each customer  confirming interest
on the business day following such  confirmation,  (iii) we shall debit accounts
of such customers of the third business day ("Debit Date") following  receipt of
the  confirmation  referred to in (i), and (iv) we shall forward  complete order
forms  together  with such funds to the Company on or before  twelve noon on the



<PAGE>



next business day and each selected dealer acknowledges that if the procedure in
(b) is adopted,  our  customers'  funds are not required to be in their accounts
until the Debit Date.

         Unless earlier  terminated by us, this Agreement  shall  terminate upon
the  closing  date of the  Offering.  We may  terminate  this  Agreement  or any
provisions  hereof any time by written or telegraphic  notice to you. Of course,
our  obligations  hereunder  are  subject to the  successful  completion  of the
Offering.

         You agree that at any time or times  prior to the  termination  of this
Agreement  you  shall,  upon our  request,  report to us the number of shares of
Common Stock sold on behalf of the Company by you under this Agreement.

         We shall  have  full  authority  to take  such  actions  as we may deem
advisable  in respect of all matters  pertaining  to the  offering.  We shall be
under no  liability  to you except  for lack of good  faith and for  obligations
expressly assumed by us in this Agreement.

                  Upon  application  to us, we shall inform you as to the states
in which we believe the Common Stock has been  qualified for sale under,  or are
exempt from the  requirements  of, the respective  blue sky laws of such states,
but we assume no  responsibility  or obligation as to your rights to sell Common
Stock in any state.

         Additional  copies of the Prospectus and any supplements  thereto shall
be supplied in reasonable quantities upon request.

         Any  notice  from us to you shall be deemed to have been duly  given if
mailed, telephoned, or telegraphed to you at the address to which this Agreement
is mailed.

         This  Agreement  shall be construed in accordance  with the laws of the
State of Ohio.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 32

         Please  confirm  your  agreement  hereto by signing and  returning  the
confirmations accompanying this letter at once to us at Keefe, Bruyette & Woods,
Inc.,  211  Bradenton,  Dublin,  Ohio 43017.  The enclosed  duplicate copy shall
evidence the agreement between us.

KEEFE, BRUYETTE & WOODS, INC.




By:
     Patricia A. McJoynt
     Executive Vice President

CONFIRMED AS OF:



___________________, 1997




(Name of Dealer)

By:

Its:


<PAGE>




                                  Exhibit 3.1
          1996 Amended Articles of Incorporation and the 1995 Amended
      and Restated Articles of Incorporation of Federal Trust Corporation



<PAGE>

                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                           FEDERAL TRUST CORPORATION

The Articles of Incorporation of Federal Trust  Corporation (the  "Corporation")
were  filed on August 5, 1988  under the name  First  Coast  Bancorp,  Inc.  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 with the  Secretary  of State on
August 2, 1990 and an amendment thereto was filed on May 21, 1991.

The  Board  of  Directors  of the  Corporation  desires  that  the  Articles  of
Incorporation of the Corporation, as previously amended and restated, be further
amended and restated in accordance  with the  provisions of Section  607.1007 of
the Florida Business Corporation Act (the "Act").  Accordingly,  the Articles of
Incorporation  of the Corporation as heretofore  amended and restated are hereby
amended and restated to read as follows:

                                ARTICLE I - NAME

The name of the Corporation is Federal Trust Corporation.

                        ARTICLES II - PRINCIPAL OFFICE -
                           STREET AND MAILING ADDRESS

The street and mailing  address of the principal  office of the  Corporation  is
1211 Orange Avenue, Winter Park, Florida 32789.

                          ARTICLE III - CAPITAL STOCK

The  Corporation is authorized to issue  5,000,000  shares of common stock,  par
value one cent ($.01) per share (the "Common Stock").

                    ARTICLE IV - REGISTERED OFFICE AND AGENT

The street address of the registered  officer of the  Corporation is 1211 Orange
Avenue,  Winter Park,  Florida 32789 and the registered agent of the corporation
at that address is Donald R.
Wrenn.

                       ARTICLE V - POWERS AND GOVERNANCE

The  Corporation  and its Board of Directors  shall have all powers provided for
under the Act and  otherwise  provided by law.  The  business and affairs of the
Corporation  shall  be  managed  by or  under  the  direction  of the  Board  of
Directors.  With respect to matters of corporate  governance and the election of
directors:



<PAGE>



     A. The directors  need not be elected by written  ballot  unless  otherwise
provided in the Bylaws.

     B. All action required or permitted to be taken by the Stockholders must be
taken at a duly  called  annual or special  meeting of the  stockholders  of the
Corporation  (the  "Stockholders")  of the  class  or  classes  of  stockholders
entitled  to vote on the  matter(s)  to be voted upon and such action may not be
effected by a written consent of the  Stockholders (or the members of such class
or classes of Stockholders) without a meeting.

     C. Special  meetings of the Stockholders my be called only by (i) the Board
of Directors  pursuant to a  resolution  duly adopted by a majority of the total
number of directors that  authorized  whether or not any vacancies then exist is
previously authorized  directorships (the Board of Directors as comprised of all
directorships  authorized  at a given time being the "Full  Board"0,  or (ii) by
Stockholders  who hold  not less  that  ten  percent  (10%) of all of the  voted
entitled to be cast on any issued  proposed  to be  considered  at the  proposed
special  meeting by their signing,  dating and  delivering to the  Corporation's
Secretary one or more written demands for the meeting  describing the purpose or
purposed for which it is to be held.

                             ARTICLE VI - DIRECTORS

     Section 1. Number,  Staggered Terms. 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.  The directors
shall be divided into three (3) classes, as nearly equal in number as reasonably
possible,  with the term of office of those of the first  class  elected  at any
annual meeting to expire at the next ensuing annual meeting of Stockholders, the
term of the second class at the second annual meeting of Stockholders after such
directors  were  elected  and the term of the third  class at the  third  annual
meeting of  Stockholders  after such  directors  were  elected.  At each  annual
meeting of Stockholders following such initial classification and election, each
director elected to succeed a director whose term expires shall be elected for a
term of the same duration as that of the director he or she succeeds.

     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 that a quorum,  and
directors so chosen shall hold office for a term expiring at the annual  meeting
of Stockholders at which the term of office of the class to which they have been
elected expires.  No decrease in the number of directors  constituting the Board
of Directors shall shorten the term of any incumbent director.

     Section  3.  Notice of  Nominations,  etc.  Advance  notice of  Stockholder
nominations  for the  election  of  directors  and of  business to be brought by
stockholders  before any meeting of the Stockholders of the Corporation shall be
given in the manner provided in the Bylaws of the Corporation.

     Section 4. Removal of  Directors.  Any director of directors may be removed



<PAGE>



from office,  with or without cause, by the  affirmative  vote of the holders of
majority of the voting power of all the then-outstanding shares of capital stock
of the  Corporation  entitled to vote  generally  in the  election of  directors
voting together as a single class.

                         ARTICLE VII - INDEMNIFICATION

     Section 1. Third Party  Proceedings.  The  Corporation  shall indemnify any
person who was or is party to any proceeding (other than an action by, or in the
right of, the Corporation),  by reason of the fact that he is or was a director,
officer,  employee,  or agent of the  Corporation  or is or was  serving  at the
request of the Corporation as director,  officer,  employee, or agent of another
corporation,  partnership,  joint venture,  trust, or other  enterprise  against
liability  incurred in  connection  with such  proceeding,  including any appeal
thereof,  if he acted in good faith and in a manner he reasonably believed to be
in, or not opposed to, the best action or proceeding, has no reasonable cause to
believe his judgment,  order,  settlement,  or conviction or upon a plea of nolo
contendere or its equivalent shall not, of itself, create a presumption that the
person did not act in good faith and in a manner which he reasonably believed to
be in, or not opposed to, the best interest of the  Corporation or, with respect
to any criminal action or proceeding,  had reasonable  cause to believe that his
conduct was unlawful.

     Section 2.  Derivative  Proceedings.  The  Corporation  shall indemnify any
person  who was or is a party to any  proceeding  by or in the right of the fact
that he is or was a director,  officer, employee, or agent of the Corporation or
is or was serving at the  request of the  Corporation  as a  director,  officer,
employee, or agent of another corporation, partnership, joint venture, trust, or
other enterprise, against expenses and amounts paid in settlement not exceeding,
the judgment of the board of directors,  the estimated expense of litigating the
proceeding to conclusion,  actually and reasonably  incurred in connection  with
the defense or settlement of such proceeding, including any appeal thereof. Such
indemnification  shall be authorized if such person acted in good faith and in a
manner he reasonably believed to be in, or not opposed to, the best interests of
the Corporation, except that no indemnification shall be made under this section
in respect of any claim,  issue,  or matter as to which such  person  shall have
been  adjudged to be liable  unless,  and only to the extent that,  the court in
which  proceeding  was brought,  or any other court of  competent  jurisdiction,
shall determine upon application that, circumstances of the case, such person is
fairly and  reasonably  entitled to indemnity for such expenses which such court
shall deem proper.

     Section 3. Expenses. To the extent that a director,  officer,  employee, or
agent of the  Corporation  has been  successful  on the merits or  otherwise  in
defense of any  proceeding  referred to in Section 1 or Section 2, or in defense
of any claim, issue, or matter therein, he shall be indemnified against expenses
actually and reasonably incurred by him in connection therewith.

     Section 4.  Standard of Conduct.  Any  indemnification  under  Section 1 or
Section 2, unless pursuant to a determination  by a court,  shall be made by the
Corporation  only as authorized in the specific case upon a  determination  that
indemnification of the director,  officer,  employee,  or agent is proper in the
circumstances because he has met the applicable standard of conduct set forth in
Section 1 or Section 2. Such determination shall be made:


<PAGE>



     (a) By the board of directors by a majority vote of a quorum  consisting of
directors who were not parties to such proceeding;

     (b) If such a quorum is not obtainable or, even if obtainable,  by majority
vote of a  committee  duly  designated  by the  board  of  directors  (in  which
directors  who are parties  may  participate)  consisting  solely of two or more
directors not at the time parties to the proceeding;

(c) By independent legal counsel:

     (1) Selected by the board of directors  prescribed  in paragraph (a) or the
committee prescribed in paragraph (b); or

     (2) If a quorum of the  directors  cannot be obtained for paragraph (a) and
the committee  cannot be designated  under  paragraph (b),  selected by majority
vote of the full board of  directors  (in which  directors  who are  parties may
participate); or

     (d) By the  Stockholders  by a  majority  vote of a  quorum  consisting  of
Stockholders  who were not parties to such  proceeding  or, if no such quorum is
obtainable,  by a majority  vote of  Stockholders  who were not  parties to such
proceeding.

     Section 5. Reasonableness of Expenses.  Evaluation of the reasonableness of
expenses and authorization of  indemnification  shall be made in the same manner
as the  determination  that  indemnification  is  permissible.  However,  if the
determination of permissibility  is made by independent  legal counsel,  persons
specified by paragraph  (C) of Section 4 shall  evaluate the  reasonableness  of
expenses and may authorize indemnification.

     Section  6.  Advances  for  Expenses.  Expenses  incurred  by an officer or
director  in  defending  a  civil  or  criminal  proceeding  may be  paid by the
Corporation in advance of the final  disposition of such proceeding upon receipt
of an  undertaking  by or on behalf of such  director  or  officer to repay such
amount if he is ultimately  found not to be entitled to  indemnification  by the
Corporation  pursuant to this Article VII.  Expenses incurred by other employees
and agents may be paid in advance upon such terms or  conditions  that the board
of directors deems appropriate.

     Section   7.    Nonexclusivity   of   Indemnification    Provisions.    The
indemnification  and advancement of expenses  provided  pursuant to this Article
are  not  exclusive  and  the   Corporation   may  make  any  other  or  further
indemnification  or advancement  of expenses of any of its directors,  officers,
employees,  or  agents,  under any bylaw,  agreement,  vote of  Stockholders  or
disinterested  directors,  or  otherwise,  both  as to  action  in his  official
capacity and as to action in another  capacity while hold such office.  However,
indemnification  or advancement of expenses shall not be made to or on behalf of
any  director,  officer,  employee,  or  agent  if a  judgment  or  other  final
adjudication  established  that his actions or omissions to act were material to
the cause of action so adjudicated and constitute:

     (a) A violation of the criminal law, unless the director, officer, employee
or agent had  reasonable  cause to  believe  his  conduct  was  lawful or had no



<PAGE>



reasonable cause to believe his conduct was unlawful;

     (b) A transaction  from which the  director,  officer,  employee,  or agent
derived an improper personal benefit;

     (c) In the case of  director,  a  circumstance  under  which the  liability
provisions of Section 607.0834 of the Act are applicable; or

     (d) Wilful misconduct or a conscious disregard for the best interest of the
Corporation  in a proceeding by or in the right of the  Corporation to procure a
judgment in its favor or in a proceeding by or in the right of a shareholder.

     Section 8.  Applicability  to Former  Officers,  Etc.  Indemnification  and
advancement  of expenses as provided in this Article  shall  continue as, unless
otherwise provided when authorized or ratified, to a person who has ceased to be
a director,  officer,  employee,  or agent and shall inure to the benefit of the
heirs, executors, and administrators of such a person, unless otherwise provided
when authorized or ratified.

     Section 9. Court Ordered  Indemnification.  Notwithstanding  the failure of
the   Corporation   to  provide   indemnification,   and  despite  any  contrary
determination  of the  board or of the  Stockholders  in the  specific  case,  a
director,  officer,  employee, or agent of the Corporation who is or was a party
to a proceeding may apply for  indemnification  or  advancement of expenses,  or
both,  to the court  conducting  the  proceeding,  to the circuit  court,  or to
another  court of  competent  jurisdiction.  On receipt of an  application,  the
court,  after  giving  any  notice  that  it  considers  necessary,   may  order
indemnification  and  advancement of expenses,  including  expenses  incurred in
seeking  court-ordered   indemnification  or  advancement  of  expenses,  if  it
determines that:

     (a) The  director,  officer,  employee,  or agent is entitled to  mandatory
indemnification  under  Section 3, is which case the court  shall also order the
Corporation  to pay the  director  reasonable  expenses  incurred  in  obtaining
court-ordered indemnification or advancement of expenses;

     (b)  The   director,   officer,   employee,   or  agent  is   entitled   to
indemnification  or advancement of expenses,  or both, by virtue of the exercise
by the Corporation of its power pursuant to Section 7; or

     (c) The  director,  officer,  employee,  or agent is fairly and  reasonably
entitled to indemnification or advancement of expenses,  or both, in view of all
the relevant  circumstances,  regardless of whether such person met the standard
of conduct set forth in Section 1, Section 2 or Section 3.

     Section  10.  Merger,   Etc.  For  purposes  of  this  Article,   the  term
"Corporation" incudes, in addition to the resulting corporation, any constituent
corporation   (including  an  constituent  of  a  constituent)   absorbed  in  a
consolidation or merger,  so that any person who is or was a director,  officer,
employee,  or agent of  constituent  corporation,  or is or was  serving  at the
request of constituent corporation as director,  officer,  employee, or agent of



<PAGE>



another corporation,  partnership,  joint venture, trust or other enterprise, is
in the same  position  under  this  Article  with  respect to the  resulting  or
surviving  corporation  as he would have been with  respect to such  constituent
corporation if its separate existence has continued.

     Section 11. Definitions. For purposes of this Article:

     (a) The term "other enterprises" includes employee benefit plans;

     (b) The term "expenses" included counsel fees, including those for appeal;

     (c)  The  term  "liability"   includes   obligations  to  pay  a  judgment,
settlement,  penalty, fine (including an excise tax assessed with respect to any
employee  benefit plan),  and expenses,  actually and  reasonably  incurred with
respect to a proceeding;

     (d) The term "proceeding" includes any threatened, pending, or contemplated
action,   suite,   or  other  type  of  proceeding   whether  civil,   criminal,
administrative, or investigative and whether formal of informal;

     (e) The term "agent" includes a volunteer;

     (f) The term  "serving  at the  request of the  Corporation"  includes  any
service as a  director,  officer,  employee,  or agent of the  Corporation  that
imposes duties on such persons,  included duties relating to an employee benefit
plan and its participants or beneficiaries; and

     (g)  The  term  "not  opposed  to the  best  interest  of the  Corporation"
describes  the  actions  of a person  who acts in good  faith and in a manner he
reasonably  believes  to be in  the  best  interests  of  the  participants  and
beneficiaries of any employee benefit plan.

     Section 12.  Insurance.  The  Corporation  shall have power to purchase and
maintain  insurance  on behalf of any person who is or was a director,  officer,
employee, or agent of the Corporation or is or was serving at the request of the
Corporation as a director,  officer,  employee, or agent of another corporation,
partnership,  joint venture,  trust, or other  enterprise  against any liability
asserted  against him and incurred by him in any such capacity or arising out of
his status as such,  whether or not the  Corporation  would he have the power to
indemnify him against such liability under the provisions of this section.

     Section 13. Extension of Indemnification Provisions. To the extent that the
Act is  amended  after  the date of  these  Amended  and  Restated  Articles  of
Incorporation  to permit  the  Corporation  to provide  broader  indemnification
rights that those set forth above in this  Article VII,  then these  Amended and
Restated Articles of Incorporation shall be deemed to automatically  include any
such amendments to the Art.

     Section 14. Continuing  Indemnification.  Any repeal or modification of all
or any part of this Article VII by the stockholders of the Corporation shall not
limit or  adversely  affect  any right of  indemnification  or  protection  of a


<PAGE>


director by the Corporation  existing at the time of such repeal or modification
under the provisions of this Article or otherwise.

                            ARTICLE VIII - AMENDMENT

     The  Corporation  reserves  the  right  to amend or  repeal  any  provision
contained in these  Articles of  Incorporation  in the manner  prescribed by the
laws of the State of Florida  and all rights  conferred  upon  stockholders  are
granted subject to this reservation; provide, however, that, notwithstanding any
other provision of these Restated  Articles of Incorporation or any provision of
law which might  otherwise  permit a lesser vote or no vote,  but in addition to
any vote of the holders of any class or series of the stock of this  Corporation
required by law or by these Articles of  Incorporation,  the affirmative vote of
the  holders of a majority  of the voting  power of all of the then  outstanding
shares of the capital stock of the Corporation entitled to vote generally in the
election of directors,  voting together as a single class,  shall be required to
amend or repeal any provision of these Restated Articles of Incorporation.

     IN  WITNESS  WHEREOF,  the  Chairman  of  the  Board  of  Directors  of the
Corporation has executed these Restated  Articles of Incorporated  this 22nd day
of July, 1994.

                         James T. Bell
                         Chairman of the Board

                         ACCEPTANCE OF REGISTERED AGENT

     The  undersigned  hereby  accepts the  designation  as Registered  Agent of
FEDERAL TRUST CORPORATION.

                         Donald A. Wrenn

                                  CERTIFICATE

     The  foregoing   Restated   Articles  of  Incorporation  of  Federal  Trust
Corporation  were  approved  by the  Corporation's  (i)  Board of  Directors  by
majority  vote at a regular  meeting of the Board held on July 22, 1994 and (ii)
by the majority vote of the holders of the Common Stock at the annual meeting of
stockholders  held on July 22, 1994 and the number of votes cast  approving such
Restated   Articles  of  Incorporation   was  sufficient  for  approval  by  the
stockholders of the Corporation.

This 22nd day of July, 1994.

Carole M. Jones
Secretary



<PAGE>

                                State of Florida
                            
                               Department of State

I  certify  the  attached  is a  true  and  correct  copy  of  the  Articles  of
Incorporation,  as amended to date, of FEDERAL TRUST CORPORATION,  a corporation
organized  under the laws of the State of  Florida,  as shown by the  records of
this office.

The document number of this corporation is M92930.

                                    Given under my hand and the
                                Great Seal of the State of Florida,
                                          at Tallahassee,
                                       the Capitol, this the
                                   Thirteenth day of August, 1996

                                       /s/Sandra B. Mortham
                                        Sandra B. Mortham
                                       Secretary of State

<PAGE>

                             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, 1999,  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 5, 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 Stockholders,  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.

         IN WITNESS WHEREOF,  the Chairman of the corporation has executed these
Articles of Amendment this 5th day of June, 1996 on behalf of the corporation.

                                   FEDERAL TRUST CORPORATION

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



<PAGE>

                           FEDERAL TRUST CORPORATION
                           CERTIFICATE OF RESOLUTIONS


At the  regular  meeting of the Board of  Directors  (the  "Board")  held at the
offices  of the  Corporation  in Winter  Park,  Florida on March 11,  1994,  the
following resolution was unanimously approved by the Board:

         RESOLVED that the Board does hereby nominate Mr. James V. Suskiewich to
         serve as a Class II  Director  of the  Company  until  the 1995  Annual
         Meeting; and

         FINALLY RESOLVED, that the nomination of Mr. Suskiewich be presented to
         the shareholders at the 1994 Annual Meeting for election.

THE UNDERSIGNED,  being duly elected and incumbent  Secretary of the Corporation
does hereby certify that the foregoing  Resolution was duly adopted by the Board
on March 11, 1994 and  continues in full force and effect as of the date of this
Certificate without alteration or modification.

IN WITNESS  WHEREOF,  the Corporate  Secretary of Federal Trust  Corporation has
hereunto affixed her hand and seal on this March 11, 1994.

                                   /s/Carole M. Jones
                                      Carole M. Jones, Secretary



                                  Exhibit 3.2
                           1995 Amended and Restated
                      Bylaws of Federal Trust Corporation


<PAGE>

                              AMENDED AND RESTATED
                                     BYLAWS
                          OF FEDERAL TRUST CORPORATION

                                   ARTICLE I
                                  Stockholders

         Section 1. The annual  meeting of  stockholders  of the  Federal  Trust
Corporation  ("Corporation") shall be held on such date, and at such time and at
such place within or without the State of Florida,  as may be fixed by the Board
of Directors (sometimes the "Board"),  for the purpose of electing directors and
for the transaction of such other business as may properly be brought before the
meeting.

         Section  2. (a) Any action  required  or  permitted  to be taken by the
stockholders of the Corporation must be effected at an annual or special meeting
of  stockholders  of the  Corporation  and may not be effected by any consent in
writing by the stockholders. Special meetings of stockholders of the Corporation
may be called only by the Board of Directors pursuant to a resolution adopted by
a majority of the total number of directors which the Corporation  would have if
there  were no  vacancies  on the  Board of  Directors  (hereinafter  the  "Full
Board").

                  (b) Special  meetings of Stockholders may be held at such time
and at such place within or without the State of Florida as may be stated in the
call.

         Section  3.  Notice  of  the  time  and  place  of  every   meeting  of
stockholders  shall be delivered  personally or mailed at least ten days and not
more than sixty days prior  thereto to each  stockholder  of record  entitled to
vote at his  address  as it  appears on the  records  of the  Corporation.  Such
further notice shall be given as may be required by law. Business  transacted at
any special  meeting shall be confined to the purpose or purposes  stated in the
notice of such  special  meeting.  Meetings  may be held  without  notice if all
stockholders  entitled  to vote are  present or if notice is waived by those not
present.

         Section 4. At all meetings of stockholders any stockholder  entitled to
vote may vote in person or by proxy.  Such proxy or any  revocation or amendment
thereof, shall be in writing, but need not be sealed, witnessed or acknowledged,
and shall be filed with the Secretary at or before the meeting.

         Section 5. Except as otherwise  provided by law or by the Corporation's
Restated Articles of Incorporation (the "Restated  Articles"),  the presence, in
person or by proxy,  of the holders of record of shares of capital  stock of the
Corporation  entitling  the  holders  thereof  to cast a  majority  of the votes
entitled to be cast by the holders of shares of capital stock of the Corporation
entitled to vote shall constitute a quorum at all meetings of the  stockholders.
If at any time a separate vote by a class or classes is required,  a majority of
the shares of such class or classes  entitled to vote thereon  present in person
or by proxy shall  constitute  a quorum  entitled to take action with respect to
that vote on that  matter.  The chairman of the meeting or the holders of record
of a majority of such shares so present or  represented  may adjourn the meeting
from time to time,  whether or not there is such a quorum. No notice of the time
and place of adjourned meetings need be given except as required by law.

         Section 6. Election of directors at all meetings of the stockholders at
which  directors  are to be elected  shall be by ballot,  and a plurality of the
votes cast  thereat  shall  elect.  Except as  otherwise  provided  by law,  the
Restated  Articles,  these Bylaws or resolution  adopted by the Full Board,  all
matters other than the election of directors  submitted to the  stockholders  at
any  meeting  shall be  decided by a  majority  of the votes  cast with  respect
thereto.

         Section  7.  (a) At any  annual  meeting  of  stockholders,  only  such
business shall be conducted as shall have been brought before the meeting (i) by
or at the direction of the Board of Directors or (ii) by any  stockholder of the
corporation  who is entitled to vote with respect  thereto and who complies with
the  notice  procedures  set forth in this  Section  7(a).  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given timely notice thereof in writing to the Secretary of the Corporation.
To be timely, a stockholder's notice must be delivered or mailed to and received
at the  principal  executive  offices of the  Corporation  not less than 60 days
prior to the date of the annual meeting;  provided,  however,  that in the event
that less than 40 days'  notice or prior  public  disclosure  of the date of the
meeting is given or made to stockholders, notice by the stockholder to be timely
must be received not later than the close of business on the 10th day  following
the day on which  such  notice of the date of the annual  meeting  was mailed or
such public  disclosure was made. A stockholder's  notice to the Secretary shall
set forth as to each matter such stockholder proposes to bring before the annual
meeting (i) a brief description of the business desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting,  (ii) the name and address, as they appear on the Corporation's  books,
of the stockholder proposing such business, (iii) the class and number of shares
of  the  Corporation's  capital  stock  that  are  beneficially  owned  by  such
stockholder and (iv) any material interest of such stockholder in such business.
Notwithstanding  anything in these Bylaws to the contrary,  no business shall be
brought before or conducted at an annual  meeting except in accordance  with the
provisions of this Section 7(a). The officer of the  Corporation or other person
presiding over the annual meeting shall, if the facts so warrant,  determine and
declare to the meeting that business was not properly brought before the meeting
in  accordance  with the  provisions  of this  Section 7(a) and, if he should so
determine,  he  shall  so  declare  to the  meeting  and any  such  business  so
determined  to  be  not  properly  brought  before  the  meeting  shall  not  be
transacted.

         At any special  meeting of  stockholders,  only such business  shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

                  (b) Only  persons who are  nominated  in  accordance  with the
procedures  set  forth in  these  Bylaws  shall  be  eligible  for  election  as
directors.  Nominations of persons for election to the Board of Directors of the
Corporation  may be made at a meeting of  stockholders at which directors are to
be elected only (i) by or at the  direction of the Board of Directors or (ii) by
any  stockholder  of the  Corporation  entitled  to  vote  for the  election  of
directors at the meeting who complies  with the notice  procedures  set forth in
this  Section  7(b).  Such  nominations,  other  than  those  made  by or at the
direction of the Board of  Directors,  shall be made by timely notice in writing
to the Secretary of the Corporation.  To be timely, a stockholder's notice shall
be delivered or mailed to and received at the principal executive offices of the
Corporation  not more than 60 days or less than 10 days prior to the date of the
meeting; provided,  however, that in the event that less than 40 days' notice or
prior  disclosure  of the date of the meeting is given or made to  stockholders,
notice by the  stockholder  to be timely must be so received  not later than the
close of business on the 10th day  following the day on which such notice of the
date of the  meeting  was  mailed  or such  public  disclosure  was  made.  Such
stockholder's notice shall set forth (i) as to each person whom such stockholder
proposes to nominate for election or reelection as a director,  all  information
relating to such person that is required to be  disclosed  in  solicitations  of
proxies for  election  of  directors,  or is  otherwise  required,  in each case
pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended
(including  such person's  written consent to being named in the proxy statement
as  nominee  and  to  serving  as  director  if  elected);  and  (ii)  as to the
stockholder  giving the notice (x) the name and  address,  as they appear on the
Corporation's  books, of such stockholder and (y) the class and number of shares
of  the  Corporation's  capital  stock  that  are  beneficially  owned  by  such
stockholder.  At the request of the Board of Directors  any person  nominated by
the Board of Directors for election as a director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee.  No person shall be eligible
for election as a director of the  corporation  unless  nominated in  accordance
with the  provisions of this Section  7(b).  The officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  should so  determine,  he or she shall so declare  to the  meeting  and the
defective nomination shall be disregarded.

         Section  8.  There  shall  be  appointed,   for  all  meetings  of  the
stockholders,  two Inspectors of the vote. Such Inspectors  shall first take and
subscribe an oath or  affirmation  faithfully to execute the duties of Inspector
at such  meeting  with strict  impartiality  and  according to the best of their
ability.  Unless  appointed  in  advance  of any such  meeting  by the  Board of
Directors,  such  Inspectors  shall be  appointed  for the meeting by the person
presiding thereat.  No director or candidate for the office of director shall be
appointed as such Inspector. Such Inspectors shall receive, examine and tabulate
all ballots and  proxies,  including  proxies  filed with the  Secretary,  shall
determine  the  presence  or absence of a quorum  and shall be  responsible  for
tallying and  certifying  the vote taken on any matter at each meeting  which is
required to be tallied and  certified by them in the  resolution of the Board of
Directors  appointing  them or the  appointment of the person  presiding at such
meeting, as the case may be.

                                   ARTICLE II
                                   Directors

         Section 1. (a) Subject to the  provisions  of Article VI,  Section 1 of
the Restated Articles,  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 directors shall be divided,  with respect to the
time for which they severally hold office, into three classes in accordance with
the  provisions of Article VI, Section 1 of the Restated  Articles.  The term of
office of the first class elected at any annual meeting shall expire at the next
ensuing annual meeting of  stockholders,  the term of office of the second class
at the second annual meeting after that at which such directors were elected and
the term of office of the third class at the third annual  meeting after that at
which such directors were elected.

                  (b) A whole number of directors equal to at least one third of
the Full Board shall constitute a quorum for the transaction of business, but if
at any  meeting  of the  Board of  Directors  there  shall be less than a quorum
present a majority of those  present  may adjourn the meeting  from time to time
until a quorum shall have been obtained.

                  (c) Unless the Board of Directors otherwise determines,  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,  retirement,  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 annual  meeting of  stockholders  at which the term of office of
the class to which they have been  elected  expires  and until  such  director's
successor shall have been duly elected and qualified.  No decrease in the number
of authorized  directors  constituting  the Full Board shall shorten the term of
any incumbent director.

                  (d) Any  director,  or the entire Board of  Directors,  may be
removed from office at any time, with or without cause, by the affirmative  vote
of the  holders  of at  least  a  majority  of the  voting  power  of all of the
then-outstanding  shares of capital  stock of the  Corporation  entitled to vote
generally in the election of directors (the "Voting Stock") voting together as a
single class.

         Section 2.  Meetings  of the Board of  Directors  shall be held at such
place  within or without  the State of Florida as may from time to time be fixed
by, or determined in the manner provided by,  resolution of the Board, or as may
be  specified  in the call of any  meeting.  Regular  meetings  of the  Board of
Directors  shall be held at such  times as may from time to time be fixed by, or
determined  in the manner  provided  by,  resolution  of the Board,  and special
meetings may be held at any time upon the call of the Executive  Committee or of
the Chairman of the Board of Directors by oral,  telegraphic or written  notice,
duly served on or sent or mailed to each  director not less than two days before
such  meeting.  A meeting of the Board may be held  without  notice  immediately
after the annual meeting of stockholders at the same place at which such meeting
was held.  Notice  need not be given of  regular  meetings  of the Board held at
times and places fixed by resolution of the Board.  A meeting may be held at any
time  without  notice if all the  directors  are present or if those not present
waive  notice of the meeting in writing,  either  before or after such  meeting.
Members of the Board of Directors may  participate  in a meeting of the Board by
means of a conference telephone or similar communications  equipment by means of
which all persons  participating  in the meeting can hear each other at the same
time.  Participation  by such means  shall  constitute  presence  in person at a
meeting.

         Section 3. Any action required to be taken at a meeting of the Board of
Directors,  or any action which may be taken at a meeting of the  directors or a
committee  thereof,  may be taken  without a meeting  if a consent  in  writing,
setting forth the action so to be taken; signed by all of the directors,  or all
the members of the committee, as the case may be, is filed in the minutes of the
proceedings of the Board or of the  committee.  Such consent shall have the same
effect as a unanimous vote.

         Section 4. The Board of Directors may, in its discretion, by resolution
passed by a majority of the Full Board,  designate  an  Executive  Committee  to
consist  of  the  Chairman,   President  and  Chief  Executive  Officer  of  the
Corporation  and such  number of other  directors  as the Board may from time to
time determine (not less than three), which Committee, to the extent provided in
said resolution,  shall have, and may exercise when the Board is not in session,
the powers of the Board in the  management  of the  business  and affairs of the
Corporation,  except the power to change the  membership or to fill vacancies in
the  Board of said  Committee.  The  Board  shall  have the power at any time to
change the membership of said  Committee  (subject to the  requirement  that the
Chairman,  President and Chief Executive  Officer be a member thereof),  to fill
vacancies in it, or to dissolve it. The  Executive  Committee may make rules for
the conduct of its business and may appoint such committees and assistants as it
shall  from  time  to time  deem  necessary.  One-half  of the  members  of such
Committee shall constitute a quorum.

         Section  5.  The  Board of  Directors  may  from  time to time,  in its
discretion, by resolution passed by a majority of the Full Board, designate, and
appoint, from the directors, other committees of one or more persons which shall
have and may exercise such  lawfully  delegable  powers and duties  conferred or
authorized by the resolutions of designation and  appointment.  Unless the Board
shall  otherwise  provide,  a majority of any such  committee  may determine its
action and fix the time and place of its meetings. The Board shall have power at
any time to change the members of any such committee, to fill vacancies,  and to
discharge any such committee.

Section 6. The Executive Committee, and any other committee so designated if the
         resolution which designates such committee or a supplemental resolution
of the
board shall so provide,  may  exercise  the power and  authority of the Board to
declare a dividend,  to  authorize  the  issuance of stock or to adopt a plan of
merger and recommend and submit it to the stockholders for approval  pursuant to
Sections 607.1101 and 607.1103 of the Florida Business Corporation Act.

                                  ARTICLE III
                                    Officers

         Section 1. The Board of Directors as soon as may be  practicable  after
the annual meeting of Stockholders shall choose a Chief Executive Officer of the
Corporation,  a  President,  (who may be the same person as the Chief  Executive
Officer),  a Secretary and a Treasurer and, from time to time, may choose one or
more Vice Presidents, Assistant Secretaries, Assistant Treasurers and such other
officers as it may deem proper.  The Chairman of the Board of Directors shall be
chosen from the directors.

         Section 2. The term of office of all  officers  shall be until the next
annual  election of officers and until their  respective  successors are chosen,
but any officer may be removed from office at any time by the  affirmative  vote
of a majority of the members of the Full Board.

         Section 3. All  officers  chosen by the Board of  Directors  shall each
have such powers and duties as generally  pertain to their  respective  offices,
subject to the specific provisions of this ARTICLE III. Such officers shall have
such  powers  and duties as from time to time may be  conferred  by the Board of
Directors or by a committee thereof.

         Section  4. The  Chief  Executive  Officer  of the  Corporation  shall,
subject to the control of the Board of  Directors,  have general  power over the
management   and   oversight  of  the   administration   and  operation  of  the
Corporation's  business and general  supervisory  power and  authority  over its
policies and affairs.  He shall see that all orders and resolutions of the Board
of Directors and of any committee thereof are carried into effect.

         Section 5. The President shall act in a general executive  capacity and
shall  assist  the  Chief   Executive   Officer  of  the   Corporation   in  the
administration   and  operation  of  the  Corporation's   business  and  in  the
supervision of its policies and affairs. During the absence or disability of the
Chief Executive Officer, the President shall have and exercise all the powers of
the Chief Executive Officer.

         Each meeting of the stockholders and of the Board of Directors shall be
presided over by the Chairman,  or in his absence,  the Chief Executive Officer,
or in his  absence,  by such  officer  as has been  designated  by the  Board of
Directors  or, in his  absence,  by such officer or other person as is chosen at
the  meeting.  The  Secretary  or, in his  absence  the  general  counsel of the
Corporation or such officer as has been designated by the Board of Directors or,
in his  absence,  such  officer  or other  person  as is  chosen  by the  person
presiding, shall act as secretary of each such meeting.

         Section 6. The Vice  President  or Vice  Presidents  shall  perform the
duties of the  President  in his  absence or during his  disability  to act.  In
addition,  the Vice Presidents  shall perform the duties and exercise the powers
usually  incident to their  respective  officers  and/or  such other  duties and
powers  as may be  properly  assigned  to them from time to time by the Board of
Directors, the Chairman of the Board or the President.

         Section 7. The Secretary or an Assistant  Secretary shall issue notices
of  meetings,  shall keep their  minutes,  shall have charge of the seal and the
corporate books,  shall perform such other duties and exercise such other powers
as are usually  incident to such offices  and/or such other duties and powers as
are properly assigned thereto by the Board of Directors, the Chairman, the Chief
Executive Officer or the President.

         Section 8. The Treasurer shall have charge of all monies and securities
of the  Corporation,  other than monies and  securities  of any  division of the
Corporation which has a treasurer or financial officer appointed by the Board of
Directors, and shall keep regular books of account. The funds of the Corporation
shall be deposited in the name of the  Corporation by the  Treasureer  with such
banks or trust  companies as the Board of Directors or the  Executive  Committee
from time to time shall designate. He shall sign or countersign such instruments
as require his signature, shall perform all such duties and have all such powers
as are usually incident to such office an/or such other duties and powers as are
properly  assigned to him by the Board of  Directors,  the  Chairman,  the Chief
Executive  Officer or the  President,  and may be  required to give bond for the
faithful  performance  of his duties in such sum and with such  surety as may be
required by the Board of Directors.

         Section 9. Assistant  Secretaries and Assistant  Treasurers  shall have
such powers and shall  perform such duties as are provided in these Bylaws or as
may be  assigned  to them by the Board of  Directors,  the  Chairman,  the Chief
Executive Officer or the President.

                                   ARTICLE IV
                             Certificates of Stock

         Section 1. The interest of each stockholder of the Corporation shall be
evidenced  by  certificates  for  shares  of stock in such  form as the Board of
Directors  may from  time to time  prescribe.  The  shares  of the  stock of the
Corporation  shall be transferred on the books of the  Corporation by the holder
thereof  in  person or by his  attorney,  upon  surrender  for  cancellation  of
certificates  for the same  number of shares,  with an  assignment  and power of
transfer endorsed thereon or attached thereto, duly executed, with such proof of
the  authenticity  of  the  signature  as the  Corporation  or  its  agents  may
reasonably require.

         Section 2. The certificates of stock shall be signed, countersigned and
registered in such manner as the Board of Directors may by resolution prescribe,
which  resolution may permit all or any of the signatures on such certificate to
be in facsimile. In case any officer, transfer agent or registrar who has signed
or whose facsimile signature has been placed upon a certificate has ceased to be
such officer,  transfer agent or registrar before such certificate is issued, it
may be  issued  by the  Corporation  with  same the  effect  as if he were  such
officer, transfer agent or registrar at the date of issue.

         Section 3. The board of Directors  may fix a record date or direct that
the stock transfer books be closed for a stated period for the purpose of making
proper determination with respect to stockholders,  including which stockholders
are  entitled to notice of or to vote at a meeting or any  adjournment  thereof,
receive  payment of any  dividend or other  distribution,  or  allotment  of any
rights, or entitled to exercise any rights in respect of any change,  conversion
or exchange of stock. The record date may not be more than 60 days nor less than
10 days before the date on which the action requiring the determination  will be
taken;  the transfer  books may not be closed for a period  longer than 20 days;
and, in the case of a meeting of stockholders, the closing of the transfer books
shall be at least 10 days before the date of the meeting.

         Section 4. The Board of Directors  may determine  the  conditions  upon
which a new  certificate of stock will be issued to replace a certificate  which
is alleged to have been lost, stolen,  mutilated or destroyed,  and the Board of
Directors may delegate to any officer of the  Corporation the power to make such
determination and to cause such replacement certificates to be issued.

                                   ARTICLE V
                              Checks, Notes, Etc.

         All checks on the Corporation's bank accounts and all drafts,  bills of
exchange  and  promissory  notes,  and all  acceptances,  obligations  and other
instruments  for the payment of money,  shall be signed by such person or person
as shall be thereunto  authorized from time to time by the Board of Directors or
by the  committee  or officer or officers of the  Corporation  to whom the Board
shall have  delegated the power to authorize  such signing;  provided,  however,
that the signatrue of any person so authorized on checks and drafts drawn on the
Corporation's  dividend and special accounts may be in facsimile if the Board of
Directors  or the  Committee  or  officer  or  officers,  whichever  shall  have
authorized such person to sign such checks or drafts, shall have authorized such
person to sign in  facsimile;  and provided  further that in case notes or other
instruments  for the payment of money  (other than  notes,  bonds or  debentures
issued under a trust instrument of the Corporation) are required to be signed by
two persons,  the signature  thereon of only one of the persons signing any such
note or other instrument may be in facsimile, and in the case of notes, bonds or
debentures issued under a trust instrument of the Corporation and required to be
signed by two officers of the  Corporation,  the signatures of both such officer
may be in  facsimile  if  specifically  authorized  and directed by the Board of
Directors of the Corporation and if such notes, bonds or debentures are required
to be  authenticated  by a  corporate  trustee  which  is a party  to the  trust
instrument;  and  provided  further that in case any person or persons who shall
have signed any such note or other instrument,  either manually or in facsimile,
shall have ceased to be a person or persons so  authorized to sign any such note
or other instrument,  whether because of death or by reason of any other fact or
circumstance,  before such note or other instrument shall have been delivered by
the Corporation,  such note or other instrument may, nevertheless, be adopted by
the  Corporation and be issued and delivered as though the person or persons who
so signed  such note or other  instrument  had not ceased to be such a person or
persons.

                                   ARTICLE VI
                                    Offices

         The  corporation  may have  offices  inside and outside of the State of
Florida  at  such  places  as  shall  be  determined  from  time  to time by the
directors.

                                  ARTICLE VII
                                   Amendments

         These Amended and Restated  Bylaws  ("these  Bylaws")  replace in their
entirety the former Bylaws of the  Corporation,  which were adopted by the Board
on August 3, 1988 and were amended on March 23, 1990  (collectively  the "Former
Bylaws").  These Bylaws may be amended, added to, rescinded or repealed in whole
or in part,  or  replaced  at any  meeting of the Board of  Directors  or of the
stockholders  provided  notice of the proposed change was given in the notice of
the meeting or, in the case of a meeting of the Board of Directors,  in a notice
given not less than two days prior to the meeting;  provided,  however, that, in
the case of any change by vote of the  stockholders,  notwithstanding  any other
provisions of these Bylaws or any provision of law which might otherwise  permit
a lesser vote or no vote, but in addition to any affirmative vote of the holders
of any  particular  class of the Voting  Stock  required  by law,  the  Restated
Articles or these Bylaws,  the affirmative  vote of the holders of a majority of
the voting power of all the then outstanding shares of the Voting Stock,  voting
together as a single  class,  shall be  required  to alter,  amend or repeal any
provisions  of these Bylaws.  The Former Bylaws were  rescinded and these Bylaws
were duly  adopted  by the Board of  Directors  of the  Corporation  at  regular
meeting of the Board held on May 11, 1995.

                                   /s/Carole M. Jones
                                      Carole M. Jones, Secretary


                                  Exhibit 4.0
                       Specimen Common Stock Certificate


<PAGE>

                                 FEDERAL TRUST
                                  CORPORATION
                              WINTER PARK, FLORIDA
              INCORPORATED UNDER THE LAWS OF THE STATE OF FLORIDA

COMMON STOCK

THIS CERTIFIES THAT
is the owner of

FULLY PAID AND NON-ASSESSABEL SHARES OF COMMON STOCK,
$.01 PAR VALUE PER SHARE OF
FEDERAL TRUST CORPORATION

The shares  represented by this Certificate are  transferable  only on the stock
transfer books of the Corporation by the holder of record hereof, or by his duly
authorized  attorney  or  legal  representative,  upon  the  surrender  of  this
Certificate  properly  endorsed.  This  Certificate  and the shares  represented
hereby are issued and shall be subject to all the  provisions of the Articles of
Incorporation of the Corporation and any amendments thereto (copies of which are
on file  wiht the  Transfer  Agent)  to all of which  provisions  the  bolder by
acceptance hereof,  assents.  This Certificate is not valid unless countersigned
and registered by the Transfer Agent and Registrar.

IN WITNESS WHEREOF,  FEDERAL TRUST  CORPORATION has caused the signatures of its
duly  authorized  officers  and the  facsimilie  seal of the  Corporation  to be
affixed to this Certificate.


Dated

President           Secretary


(Seal)

<PAGE>


The Board of  Directors  of the  Corporation  is  authorized  by  resolution  or
resolutions,  from time to time adopted,  to provide  forthe  issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferneces and relative,  participating,  optional,  or other special rights of
the  shares  of  each  such  series  and  the  qualifications,  limitations  and
restrictions  thereof.  The  Corporation  will furnish to any  stockholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

The shares  represented by this  Certificate  may be  cumulatively  voted on any
matter.

The following  abbreviations,  when used in the  inscription on the face of this
Certificate, shall be contrued as though they were written out in full according
to applicable laws or regulations.

TEN COM - as tenants in common
TEN ENT - as tenants by the entireeties
JT TEN - as joint  tenants  with  right of  survivorship  and not as  tenants in
         common

UNIF GIFT ACT -  ____________ Custodian _________
                 (Cust)                 (Minor)

               Under Uniform Gifts to Minors
               Act ______________________________
                         (State)


Additional abbreviations may also be used though not in the above list
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
For value received,  ________________________  hereby sell,  assign and transfer
unto
________________________________________________________________________________
________________________________________________________________________________
of  the  Common  Stock  represented  by the  within  Certificate  and do  hereby
irrevocably constitute and appoint
________________________________________________________________________________
________________________________________________________________________________

Attorney to transfer the said stock on the books of the within-named Corporation
with full power of substitution inthe premises.


Dated:________________________

                                  Exhibit 5.0
                       Opinion of Igler & Dougherty, P.A.
                  Regarding Legality of Shares of the Company
<PAGE>



                             IGLER & DOUGHERTY, P.A.
                                Attorneys at Law
                              1501 PARK AVENUE EAST
                           TALLAHASSEE, FLORIDA 32301
                                    --------
Winter Park Office                                                 Tampa Office
             -------       ------
Federal Trust Bank Building (850) 878-2411 TELEPHONE     Park Tower - Suite 2625
1211 Orange Avenue          (850) 878-1230 FACSIMILE      400 North Tampa Street
Winter Park, Florida 32789                                  Tampa, Florida 33602
(407) 647-0822-Telephone REPLY TO:TALLAHASSEE OFFICE    (813) 307-0510-Telephone
(407) 647-8089-Facsimile                                (813) 307-0415-Facsimile

                                  July 1, 1997

Board of Directors
Federal Trust Corporation
1211 Orange Avenue
Winter Park, Florida 32789

Gentlemen:

         As corporate counsel for Federal Trust Corporation  ("Company") we have
been requested to provide our opinion  concerning certain matters of Florida law
relating  to the  issuance  and  registration  of shares of common  stock by the
Company  in  connection  with the  Company's  filing of a Form S-1  Registration
Statement with the Securities and Exchange Commission.

         In connection  with our opinion,  we have  reviewed the Company's  1996
Amended Articles of Incorporation  and the 1995 Amended and Restated Articles of
Incorporation   filed  with  the  Florida   Secretary  of  State  ("Articles  of
Incorporation"),  its Bylaws, the Registration Statement to be filed on Form S-1
with the Securities and Exchange  Commission in connection with the registration
of shares of Company common stock, and the stock certificates of the Company. In
our  examination  we  have  assumed  the  genuineness  of  all  signatures,  the
authenticity of all documents submitted to us as originals,  the conformity with
the  originals  of all  documents  supplied to us as copies and the accuracy and
completeness  of all corporate  records.  We have relied upon, as to the factual
matters,  written  statements and other  documents from officers of the Company,
public officials and government  agencies and  departments,  and we have assumed
the accuracy and authenticity of such certificate and documents.

         Based upon and subject to the foregoing, and limited in all respects to
matters of Florida law, it is our opinion that:

         1.       The Company has been duly organized and is validly existing in
                  good standing as a corporation under the laws of Florida, with
                  corporate  power and authority to own its property and conduct
                  business as described in the Form S-1 Registration  Statement;
                  and




<PAGE>



Board of Directors
July 1, 1997
Page 2

         2.       The  shares  of the  Company  common  stock  to be  issued  in
                  connection with the Form S-1 Registration Statement, have been
                  duly authorized and will constitute validly issued, fully paid
                  and non-assessable  shares, with no personal liability for the
                  payment  of  the  Company  debts  arising  by  virtue  of  the
                  ownership thereof.

         We  assume  no  obligation  to  advise  you of any  events  that  occur
subsequent  to the date of the opinion.  This opinion is being  furnished to you
for your benefit and may not be relied upon by any other person or for any other
purpose,  and it should not be quoted in whole or in part, or otherwise referred
to, nor be filed with or furnished to any governmental agency or other person or
entity  without  the prior  written  consent of this firm.  In that  regard,  we
understand that it is the Company's intent to file this opinion as an exhibit to
the Form S-1  Registration  Statement in  connection  with the  registration  of
shares of  Company  common  stock and to that  extent we hereby  consent to such
filing.

                                         Sincerely,

                                         IGLER & DOUGHERTY, P.A.

                                         /s/ Igler & Dougherty, P.A.
                                         ---------------------------------------







                            FEDERAL TRUST CORPORATION

                          Up to 2,701,619 Common Stock
                           ($0.01 Par Value Per Share)

                       Subscription Price $____ Per Share


                                AGENCY AGREEMENT


                               _____________, 1997


Keefe, Bruyette & Woods, Inc.
211 Bradenton Drive
Dublin, Ohio 43017-5034

Ladies and Gentlemen:

         Federal  Trust  Corporation,  a  Florida  corporation  ("Company")  and
Federal Trust Bank, a Federal Savings Bank, a federally  chartered  savings bank
(the "Bank") hereby confirm their agreement with Keefe,  Bruyette & Woods,  Inc.
(the "Agent") as follows:

         Section 1. The Offering.  Pursuant to a Registration  Statement on Form
S-1, hereinafter described,  the Company intends to distribute to the holders of
record (the "Current  Shareholders")  of the Company's  common stock,  $0.01 par
value per share (the "Common Stock"),  as of March 26, 1997 (the "Record Date"),
subscription rights (the "Subscription Rights") to subscribe for and purchase up
to an aggregate of 2,701,619 Shares of Common Stock of the Company ("Shares") at
a  subscription  price of $___ per share  ("Subscription  Price").  Each Current
Shareholder will receive a non-transferable  right to subscribe for and purchase
one additional  share of Common Stock for each whole share of Common Stock owned
on the Record Date. Such offering of Subscription Rights to Current Shareholders
is referred to as the "Rights Offering" and shall be deemed to commence upon the
date of the first general  mailing of the  prospectus,  as  hereinafter  defined
("Commencement Date").

         Upon completion of the Rights  Offering,  the Company will offer shares
not subscribed for in the Rights  Offering to members of the general public (the
"Community  Offering") to whom a copy of the prospectus (as hereinafter defined)
is delivered and through participating registered broker-dealers in a concurrent
syndicated community offering (the "Syndicated Community Offering").  The Rights
Offering,   the  Community  Offering  and  the  Syndicated  Community  Offering,
together, are collectively referred to as the "Offering."

         The  Company  has filed with the  Securities  and  Exchange  Commission
("Commission") a registration statement on Form S-1 (File No.  333-___________),
including exhibits ("Registration Statement"),  containing a prospectus relating



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 2


to the Offering,  for the registration of the Shares under the Securities Act of
1933 ("1933 Act"),  and has filed such  amendments and supplements  thereto,  if
any, and such amended  prospectuses  and  supplemented  prospectuses as may have
been required to the date hereof. The prospectus,  as amended,  on file with the
Commission at the time the Registration Statement initially becomes effective is
hereinafter  called the "Prospectus,"  except that if any prospectus is filed by
the Company  pursuant to Rule 424(b) or (c) of the rules and  regulations of the
Commission  under  the 1933 Act  ("1933  Act  Regulations")  differing  from the
prospectus  on file at the time the  Registration  Statement  initially  becomes
effective, the term "Prospectus" shall refer to the prospectus filed pursuant to
Rule  424(b) or (c) from and after the time said  prospectus  is filed  with the
Commission.

         Section 2.  Retention of Agents;  Compensation  and Expenses;  Sale and
Delivery of the Shares.  Subject to the terms and  conditions  herein set forth,
the Company  hereby  appoints the Agent as its agent to utilize its best efforts
to solicit  subscriptions  and purchase orders for shares of Common Stock in the
Offering and to consult with and advise the Company in accordance with the terms
of this Agreement and the Prospectus.

         On the basis of the  representations  and warranties and the agreements
herein,  but subject to the terms and conditions  herein, the Agent accepts such
appointment  and agrees to consult with and advise the Company as to the matters
set forth in the letter  agreement  dated March 12, 1997  ("Letter  Agreement"),
between the Company and the Agent.  It is  acknowledged  by the Company that the
Agent  shall  not be  required  to  purchase  any  Shares  or  take  any  action
inconsistent  with all applicable  laws,  regulations,  decisions or orders.  If
requested by the Company,  the Agent may engage additional  broker-dealers  that
are members of the National Association of Securities Dealers,  Inc. ("NASD") to
participate in the  solicitation  of purchase orders for shares under a selected
dealers' agreement in the form attached hereto as Exhibit A.

         The obligations of the Agent pursuant to this Agreement shall terminate
upon the  completion,  termination or abandonment of the Rights  Offering by the
Company  or  upon  termination  of the  Offering,  but in no  event  later  than
______________, 1997 ("End Date"). All unpaid fees and expenses due to the Agent
shall be payable in  immediately  available  funds at the earlier of the Closing
Date (as  hereinafter  defined)  or the End Date.  In the event the  Offering is
extended  beyond the End Date, the Company,  the Bank and the Agent may agree to
renew this Agreement under mutually acceptable terms.

         Neither  the  Agent  nor any  NASD  member  shall  hold  any  funds  of
subscribers  for any of the shares.  All checks  received from such  subscribers
shall be made  payable  to  "________,  Subscription  Agent  for  Federal  Trust
Corporation" (the "Subscription Agent").

         In the event the  Company  is  unable  to sell a minimum  of  1,000,000
Shares within the period herein provided, this Agreement shall terminate and the
Company  shall direct the  Subscription  Agent to refund to all persons who have
subscribed for any of the Shares the full amount which it may have received from



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 3


them without interest as set forth in the Prospectus; and none of the parties to
this Agreement shall have any obligation to the other parties hereunder,  except
as set forth in this Section 2 and in Sections 6, 7, and 8 hereof.

         In the event the Offering is terminated or otherwise  abandoned for any
reason not  attributable to the action or inaction of the Agent, the Agent shall
have  earned and be entitled  to be paid the fees and  expenses  accruing to the
date of such termination pursuant to this Section 2.

         If all  conditions  precedent  to  the  consummation  of the  Offering,
including,  without  limitation,  the receipt of  subscriptions  for the minimum
number of Shares  permitted  to be sold in the Offering  and  compliance  by the
Company  and the Bank of the  conditions  set  forth in  Section 5 hereof to the
reasonable satisfaction of the Agent and its counsel, are satisfied, the Company
agrees to issue, or have issued,  the Shares sold in the Offering and to deliver
certificates  for such  Shares  on the  Closing  Date (as  hereinafter  defined)
against payment to the Company.  The release of Shares against payment  therefor
shall be made at a time,  date and place mutually  acceptable to the Company and
the Agent. Certificates for Shares shall be delivered directly to the purchasers
in  accordance  with their  directions.  The date upon which the  Company  shall
release or deliver the Shares sold in the Offering, in accordance with the terms
herein, is called the "Closing Date."

         The Agent shall  receive the  following  compensation  for its services
hereunder:

         (a)      An advisory fee of $25,000,  which the Agent  acknowledges has
                  previously  been paid.  Such fee shall be applied  against the
                  fees paid pursuant section (b) below.

         (b)      (i) A marketing fee of 2.0% of the aggregate purchase price of
                  the  Shares  sold in the  Rights  Offering,  excluding  Shares
                  purchased by the Bank's officers, directors or employees.

                  (ii) A marketing fee of 7.0% of the aggregate  purchase  price
                  of  the  Shares  sold  in  the  Community   Offering  and  the
                  Syndicated  Community Offering,  excluding Shares purchased by
                  the Bank's officers,  directors and employees. The Agent shall
                  pass on to such selected broker-dealers who participate in the
                  Syndicated Community Offering an amount competitive with gross
                  underwriting  discounts  charged  at such time for  comparable
                  amounts  of stock  sold at a  comparable  price per share in a
                  similar  market  environment.  Fees with  respect to purchases
                  affected with the assistance of broker-dealers  other than the
                  Agent shall be transmitted by the Agent to such broker-dealer.

         Whether  or not the sale of the Shares by the  Company is  consummated,
the Company  agrees to pay or  reimburse  the Agent,  from time to time upon the
Agent's request, for all reasonable out-of-pocket expenses incurred by the Agent



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 4


including, but not limited to, travel, communication, lodging and postage, up to
a maximum of $10,000.  In the event the Company  terminates the Offering for any
reason,  except based on the breach of the Agent's  obligations  hereunder,  the
Company will reimburse the Agent for the fees and expenses of its counsel.

         The Company shall bear the expenses of the Offering  customarily  borne
by issuers,  including,  without  limitation,  Commission,  "Blue Sky," and NASD
filing and registration fees; the fees of the Company's accountants,  attorneys,
appraiser,  transfer agent and registrar, and other agent fees and expenses; any
stock issue or transfer  taxes;  printing,  mailing and  marketing and syndicate
expenses associated with the Offering.

         Full payment of the Agent's  fees and  expenses,  as  described  above,
shall be made by wire transfer in immediately  available funds on the earlier of
the Closing Date or the End Date.

         Section 3.  Representations and Warranties of the Company.  The Company
represents and warrant to the Agent as follows:

         (a) The  Registration  Statement  has been  declared  effective  by the
Commission.  At the time the  Registration  Statement,  including the Prospectus
contained therein, became effective,  the Registration Statement,  including the
Prospectus  contained  therein,  complied  in all  material  respects  with  the
requirements of the 1933 Act and the 1933 Act Regulations,  and the Registration
Statement,  including the  Prospectus  contained  therein,  and any  information
regarding the Company or the Bank contained in Sales  Information  (as such term
is defined in Section 6 hereof)  authorized by the Company for use in connection
with the  Offering,  did not contain an untrue  statement of a material  fact or
omit to state a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made,  not  misleading;  and at the time any Rule 424(b) or (c)  Prospectus  was
filed with the Commission and as of the date of this Agreement, the Registration
Statement,  including the Prospectus  contained therein (including any amendment
or  supplement  thereto),  any  information  regarding  the  Company or the Bank
contained  in Sales  Information  (as such term is  defined in Section 6 hereof)
authorized  by the Company for use in  connection  with the Offering did not and
will not  contain  an untrue  statement  of a  material  fact or omit to state a
material fact necessary in order to make the statements therein, in light of the
circumstances  under which they were made, not  misleading;  provided,  however,
that the  representations and warranties in this Section 3(a) shall not apply to
statements or omissions  made in reliance  upon and in  conformity  with written
information  furnished to the Company by the Agent expressly regarding the Agent
for use in the  Prospectus  under the  captions  "Market  for  Common  Stock and
Dividends"  and  "The   Offering--Marketing   Arrangements."  No  documents  are
incorporated by reference in the Prospectus.

         (b)  No  order  has  been  issued  by  the   Commission  or  any  other
governmental  agency  preventing or suspending  the use of the Prospectus and no



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 5


action  by  or  before  any   governmental   entity  to  revoke  any   approval,
authorization or order of  effectiveness  related to the Offering is pending or,
to the best knowledge of the Company, threatened.

         (c) The Subscription  Rights have been duly and validly authorized and,
at or prior to the Commencement Date, will have been granted and will constitute
valid and legally binding  obligations of the Company,  enforceable  against the
Company in accordance with their terms;  except as enforcement may be limited by
(a)  bankruptcy,  insolvency,   reorganization,   moratorium,   conservatorship,
receivership or other similar laws relating to creditors' rights  generally,  or
(b) general equitable  principles  (whether considered in an action at law or in
equity);  and the Subscription Rights and the certificates  related thereto have
the terms set forth in the Prospectus; the Subscription Agent Agreement dated as
of __________,  1997 (the "Subscription  Agent Agreement"),  between the Company
and the Subscription Agent will be in substantially the form filed as an exhibit
to the Registration  Statement;  and the  Subscription  Agent Agreement has been
duly  authorized  and  validly   executed  and  delivered  by  the  Company  and
constitutes the valid and legally binding obligation of the Company, enforceable
against it in accordance with its terms.

         (d) The Company has been duly incorporated and is validly existing as a
corporation  in good  standing  under  the laws of the  State of  Florida,  with
corporate  power and authority to own,  lease and operate its  properties and to
conduct  its  business  as  described  in the  Registration  Statement  and  the
Prospectus;  the Company is qualified to do business as a foreign corporation in
each   jurisdiction  in  which  the  conduct  of  its  business   requires  such
qualification,  except where the failure to so qualify would not have a material
adverse effect on the financial condition, earnings, capital, assets, properties
or the business of the Company;  the Company has obtained all licenses,  permits
and other governmental  authorizations currently required for the conduct of its
business except those that individually or in the aggregate would not materially
adversely  affect  the  financial  condition,   earnings,   capital,  assets  or
properties of the Company and the Bank taken as a whole;  and all such licenses,
permits and governmental  authorizations  are in full force and effect,  and the
Company is complying in all material respects therewith.

         (e) The  capitalization  of the  Company as of March 31, 1997 is as set
forth under the caption  "Capitalization" in the Registration Statement. All the
authorized shares of Common Stock have been duly authorized,  and all the issued
and  outstanding  shares of Common Stock are,  and all the Shares,  when issued,
delivered  and paid for in the  manner  described  in the  Prospectus,  will be,
validly issued and outstanding, fully paid and nonassessable. None of the Shares
to be sold by the Company when issued, delivered and paid for in accordance with
the  Prospectus,  will be subject to any lien,  claim,  encumbrance,  preemptive
rights or any other claim against the Company by any third party; and the Shares
will conform in all material  respects to the description  thereof  contained in
the  Registration  Statement  under the caption  "Description of Capital Stock".
Except as described in the Registration Statement and the Prospectus,  there are
no outstanding securities or other obligations which are convertible into Common
Stock or into any other equity or debt security of the Company, and there are no


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 6


outstanding options,  warrants,  rights, scrip, rights to subscribe to, calls or
other  commitments  of any nature which would entitle the holder,  upon exercise
thereof,  to be issued  Common Stock or any other equity or debt security of the
Company.

         (f) The  Bank is  organized  and is  validly  existing  as a  federally
chartered  savings bank in stock form of organization in good standing under the
laws of the United States,  duly  authorized to conduct its business and own its
property as described in the Registration Statement and the Prospectus; the Bank
has  obtained  all  licenses,  permits  and  other  governmental  authorizations
required for the conduct of its business  except those that  individually  or in
the aggregate  would not materially  adversely  affect the financial  condition,
earnings,  capital,  assets or properties of the Company and the Bank taken as a
whole; all such licenses,  permits and governmental  authorizations  are in full
force and effect and the Bank is complying  therewith in all material  respects;
the Bank is duly qualified as a foreign corporation to transact business in each
jurisdiction  in which the  failure  to be so  qualified  in one or more of such
jurisdictions  would have a material adverse effect on the financial  condition,
earnings,  capital,  assets  properties  or  business  of the  Bank.  All of the
outstanding  capital stock of the Bank is held beneficially and of record by the
Company,  free and clear of any lien,  claim,  security  interest,  encumbrance,
charge,  restriction or right of any third party of any kind  whatsoever.  There
are no outstanding  securities or other  obligations  which are convertible into
the common  stock of the Bank or into any other  equity or debt  security of the
Bank, and there are no outstanding options,  warrants,  rights, scrip, rights to
subscribe to, calls or other  commitments  of any nature which would entitle the
holder,  upon exercise thereof, to be issued the common stock of the Bank or any
other equity or debt security of the Bank.

         (g) The  Company  does  not own any  equity  securities  or any  equity
interest in any business  enterprise  other than the Bank. The Bank does not own
any equity  securities or any equity interest in any business  enterprise except
as described in the Prospectus.

         (h) The Bank is a member  of the  Federal  Home  Loan  Bank of  Atlanta
("FHLB-  Atlanta");  the deposit accounts of the Bank are insured by the Federal
Deposit Insurance  Corporation ("FDIC") under the Savings Association  Insurance
Fund  ("SAIF")  up to  applicable  legal  limits;  and no  proceedings  for  the
termination or revocation of such membership or insurance are pending or, to the
best knowledge of the Bank, threatened.

         (i) The Company and the Bank have good and marketable title to all real
property and other  assets  material to the business of the Company and the Bank
and to those properties and assets  described in the Registration  Statement and
Prospectus as owned buy them, free and clear of all liens, charges, encumbrances
or restrictions, except as described therein or are not material to the business
of the  Company  and the  Bank,  taken as a  whole;  and all of the  leases  and
subleases material to the business of the Company and the Bank,  including those
described in the  Registration  Statement and Prospectus,  are in full force and
effect and the  Company and the Bank are  complying  therewith  in all  material
respects.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 7



         (j)  The  Company  and  the  Bank  have  all  such  power,   authority,
authorizations,  approvals  and  orders  as may be  required  to enter  into and
perform  this  Agreement;  the  execution,  delivery  and  performance  of  this
Agreement and the consummation of the transactions herein contemplated have been
duly and validly authorized by all necessary corporate action on the part of the
Company and the Bank and this Agreement has been validly  executed and delivered
by the Company and the Bank and is the valid, legal and binding Agreement of the
Company and the Bank  enforceable  in accordance  with its terms,  except as the
enforceability thereof may be limited by (i) bankruptcy, insolvency, moratorium,
reorganization,  conservatorship, receivership or other similar laws relating to
or affecting the  enforcement  or creditors'  rights  generally or the rights of
creditors of insured  financial  institutions and their holding  companies,  the
accounts of whose  subsidiaries  are insured by the FDIC,  (ii)  general  equity
principles  regardless  of  whether  such  enforceability  is  considered  in  a
proceeding  in  equity or at law,  or (iii)  laws  relating  to the  safety  and
soundness of insured  depository  institutions and their affiliates as set forth
in 12 U.S.C.  ss.1818(b),  and except to the extent, if any, that the provisions
of  Sections 6 and 7 hereof may be  unenforceable  as against  public  policy or
Section 23A of the Federal Reserve Act, as amended ("Section 23A").

         (k) The  execution,  delivery and  performance of this Agreement by the
Company and the Bank shall not conflict  with,  or result in a breach of, any of
the terms,  provision or conditions  of, or constitute a default (or event which
with  notice or lapse of time or both would  constitute  a default)  under,  the
articles of  incorporation or bylaws of the Company or the charter and bylaws of
the Bank.

         (l) The Company and the Bank are not in violation of any directive from
the Office of Thrift Supervision ("OTS"),  FDIC or any other governmental agency
to make any change in the method of conducting  their businesses so as to comply
in all material  respects  with all  applicable  statutes and  regulations  and,
except as set forth in the Registration  Statement and the Prospectus,  there is
no suit,  proceeding,  charge  or  action  before  or by any  court,  regulatory
authority or governmental  agency or body,  pending or, to the best knowledge of
the  Company and the Bank,  threatened,  which might  materially  and  adversely
affect the Offering, the performance of this Agreement,  the consummation of the
transactions  contemplated hereby and as described in the Registration Statement
and the  Prospectus  or  which  might  have a  material  adverse  affect  on the
financial condition,  earnings, capital,  properties,  assets or business of the
Company or the Bank, taken as a whole.

         (m) The consolidated financial statements (including the related notes)
of the  Company  which  are  included  in the  Registration  Statement  and  the
Prospectus  present  fairly the  financial  condition,  results  of  operations,
retained  earnings and cash flows of the Company at the respective dates thereof
and for the respective  periods  covered  thereby,  and comply as to form in all
material respects with the applicable accounting  requirements of Regulation S-X
of  the  Commission,  and  generally  accepted  accounting  principles  ("GAAP")
consistently applied through the periods involved (except as noted therein). The



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 8


other  financial,  statistical  and pro  forma  information  and  related  notes
included in the  Prospectus  present fairly the  information  shown therein on a
basis  consistent  with the audited and  unaudited  financial  statements of the
Company included in the Registration Statement and the Prospectus, and as to the
pro forma  adjustments,  the adjustments made therein have been properly applied
on the bases described therein.

         (n) Since the respective dates as of which  information is given in the
Registration  Statement  and the  Prospectus,  except as may otherwise be stated
therein:  (i) there has not been any material  adverse  change in the  financial
condition,  earnings,  capital,  properties  or  business of the Company and the
Bank,  considered  as one  enterprise,  whether or not  arising in the  ordinary
course of business;  (ii) there has not been any material increase in loans past
due 90 days or more or in real estate acquired by  foreclosure,  by deed-in-lieu
of foreclosure, or deemed in-substance foreclosure, (iii) there has not been any
material  decrease in surplus and  reserves  or total  assets of the Bank,  (iv)
neither  the  Company nor the Bank has issued any  securities  or  incurred  any
liability or  obligation  for  borrowing  other than in the  ordinary  course of
business;  (v) there have not been any transactions  entered into by the Company
or the Bank,  except  with  respect to those  transactions  entered  into in the
ordinary course of business; (vi) the properties and business of the Company and
the Bank conform in all material respects to the descriptions  thereof contained
in the  Prospectus;  and (vii) neither the Company nor the Bank has any material
contingent liabilities except as disclosed in the Prospectus.

         (o) Neither the Company nor the Bank is in violation of its articles of
incorporation  or bylaws or charter or bylaws,  as applicable,  or in default in
the  performance  or  observance  of any  obligation,  agreement,  covenant,  or
condition contained in any contract,  lease, loan agreement,  indenture or other
instrument  to which it is a party or by which it or any of its  property may be
bound,  which  would  result  in a  material  adverse  effect  on the  financial
condition,  earnings, capital, assets, properties or business of the Company and
the Bank, considered as one enterprise.

         (p) No default  exists,  and no event has occurred which with notice or
lapse of time, or both,  would  constitute a material default on the part of the
Company or the Bank in the due performance and observance of any term,  covenant
or condition  of any  indenture,  mortgage,  deed of trust,  note,  bank loan or
credit  agreement or any other  instrument  or agreement to which the Company or
the Bank is a party or by which any of them or any of their property is bound or
affected, except such defaults which would not have a material adverse affect on
the financial condition,  earnings,  capital, assets,  properties or business of
the Company and the Bank, considered as one enterprise;  and such agreements are
in full  force  and  effect  and no  other  party  to any  such  agreements  has
instituted or, to the best knowledge of the Company and the Bank, threatened any
action or  proceeding  wherein the Company or the Bank might be alleged to be in
default  thereunder  under  circumstances  where such action or  proceeding,  if
determined  adversely to the Company or the Bank,  would have a material adverse



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 9


effect on the financial  condition,  earnings,  capital,  assets,  properties or
business of Company and the Bank, considered as one enterprise.

         (q) There is no contract or other document which is required by the Act
or by the Rules and Regulations to be described in the  Registration  Statement,
or the Prospectus, to be filed as an exhibit to the Registration Statement which
has not been described or filed as required.

         (r)   Notwithstanding    Subscription   Rights   granted   to   Current
Shareholders, no preemptive rights exist with respect to the Shares.

         (s) There are no holders of securities of the Company who, by reason of
the filing of the  Registration  Statement under the Act or the execution by the
Company of this  Agreement,  have the right  (other  than a right which has been
waived or  satisfied) to request or demand that the Company  register  under the
Act securities  held by them except as set forth in the  Registration  Statement
and the Prospectus.

         (t) The Company has not taken  within the 90 day period  preceding  the
date  of  this  Agreement,  and  agrees  that  it will  not  take,  directly  or
indirectly,  any action which might reasonably be expected to cause or result in
stabilization or manipulation of the price of the Common Stock of the Company.

         (u) No  approval  of any  regulatory  or  supervisory  or other  public
authority  is required in  connection  with the  execution  and delivery of this
Agreement  or the  issuance  of the  Shares,  except  for the  approvals  of the
Commission  and  any  necessary  qualification,  notification,  registration  or
exemption  under  the Blue Sky Laws of the  various  jurisdictions  in which the
Shares are to be offered.

         (v) KPMG Peat Marwick LLP, whose report appears in the Prospectus, are,
with respect to the Company and the Bank,  independent public accountants within
the meaning of the Code of  Professional  Ethics of the  American  Institute  of
Certified Public Accountants and the 1933 Act Regulations.

         (w) The Company and the Bank have timely  filed all  required  federal,
state and local tax  returns;  and the  Company and the Bank have paid all taxes
due and payable in respect of such  returns,  and except  where  permitted to be
extended, and have made adequate reserves for similar future tax liabilities and
no deficiency has been asserted with respect thereto by any taxing authority.

         (x) The Bank  complies in all  material  respects  with the  applicable
financial  recordkeeping and reporting  requirements of the Currency and Foreign
Transactions  Reporting Act of 1970, as amended,  and the  regulations and rules
thereunder.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 10



         (y)  Neither  the  Company  nor the Bank has  lent  any  funds  for the
purchase of Shares or has made any other payment of funds prohibited by law, and
no funds have been set aside to be used for any payment prohibited by law.

         (z) Neither the  Company  nor the Bank has:  (i) issued any  securities
within  the last 18 months  (except  for notes to  evidence  other bank loans or
other  liabilities  in the  ordinary  course of business or as  described in the
Prospectus  and with respect to the Company);  (ii) had any dealings  within the
immediate  prior 12 months  with any NASD  member,  or any person  related to or
associated with such member, other than discussions and meetings relating to the
Offering and  purchases  and sales of United  States  government  and agency and
other  securities  in the  ordinary  course of  business;  (iii)  entered into a
financial or management  consulting  agreement except as contemplated  hereunder
and except for the Letter  Agreement;  and (iv) engaged any  intermediary  other
than  the  Agent  in  connection  with  the  Offering,  and no  person  is being
compensated in any manner for such service.

         (aa) The  Company  and the Bank have not  relied  upon the Agent or the
Agent's counsel for any legal,  tax or accounting  advice in connection with the
Offering.

         (bb)  All  documents  delivered  by the  Bank or the  Company  or their
representatives in connection with the issuance and sale of the Common Stock and
the Agent's  exercise of due  diligence,  were,  on the dates on which they were
delivered,  accurate and  complete in all  material  respects or were amended in
writing to be accurate and complete in all material respects.

         (cc) To the best  knowledge  of the  Company,  the Company and the Bank
comply  with  all  laws,   rules  and  regulations   relating  to  environmental
protection,  and  neither  the  Company  nor the Bank has  been  notified  or is
otherwise  aware that either of them is  potentially  liable,  or is  considered
potentially liable, under the Comprehensive Environmental Response, Compensation
and  Liability  Act of 1980, as amended,  or any other  Federal,  state or local
environmental laws and regulations; no action, suit, regulatory investigation or
other  proceeding  is pending,  or to the best  knowledge of the Company and the
Bank,  threatened  against  the Company or the Bank  relating  to  environmental
protection, nor does the Company or the Bank have any reason to believe any such
proceedings  may be brought against either of them; and to the best knowledge of
the Company and the Bank,  no  disposal,  release or  discharge  of hazardous or
toxic  substances,  pollutants  or  contaminants,  including  petroleum  and gas
products, as any of such terms may be defined under federal, state or local law,
has occurred on, in, at or about any facilities or properties owned or leased by
the Company or the Bank or in which the Bank has a security interest.

         Any  certificate  signed  by an  officer  of the  Company  or the  Bank
pursuant to the  conditions of this  Agreement and delivered to the Agent or its
counsel that refers to this Agreement shall be deemed to be a representation and



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 11


warranty  by the  Company  or the Bank to the  Agent as to the  matters  covered
thereby with the same effect as if such  representation  and  warranty  were set
forth herein.

         Section 4. Covenants of the Company.  The Company hereby covenants with
the Agent as follows:

         (a) From the time the Registration Statement,  including the Prospectus
contained  therein  (including  any  amendment or  supplement  thereto),  became
effective and up to the Closing Date, the Registration Statement,  including the
Prospectus  contained therein  (including any amendment or supplement  thereto),
and any  information  regarding  the  Company  or the  Bank  contained  in Sales
Information  (as such term is  defined in  Section 6 hereof)  authorized  by the
Company for use in  connection  with the  Offering,  shall not contain an untrue
statement of a material fact or omit to state a material fact necessary in order
to make the statements  therein,  in light of the circumstances under which they
were made, not misleading;  provided, however, that the covenant in this Section
4(a) shall not apply to  statements  or omissions  made in reliance  upon and in
conformity with written information  furnished to the Company or the Bank by the
Agent expressly regarding the Agent for use in the Prospectus under the captions
"Market  for  Common  Stock  and  Dividends"  and  "The  Offering  --  Marketing
Arrangements."

         (b) At any time after the date the  Registration  Statement is declared
effective,  the  Company  shall  not file any  amendment  or  supplement  to the
Registration   Statement   without  providing  the  Agent  and  its  counsel  an
opportunity  to review  such  amendment  or  supplement,  and shall not file any
amendment  or  supplement  to which the Agent or its  counsel  shall  reasonably
object.

         (c) The Company  shall notify the Agent in writing of any  violation of
the  articles  of  incorporation  and bylaws of the  Company and the charter and
bylaws of the Bank at any time after the date  hereof  and prior to the  Closing
Date.  Unless  waived  in  writing  by the  Agent,  which  waiver  shall  not be
unreasonably  withheld, the Company shall not be in violation of its articles of
incorporation  or bylaws,  and the Bank shall not be in violation of its charter
or bylaws, at any time after the date hereof and prior to the Closing Date.

         (d) The Company and the Bank shall use their best  efforts to cause any
post-effective  amendment to the Registration Statement to be declared effective
by the  Commission  and shall  immediately  notify the Agent upon receipt of any
information  concerning any of the following events: (i) when any post-effective
amendment to the  Registration  Statement  has become  effective;  (ii) when any
comments from the  Commission or any other  governmental  entity are issued with
respect to the Registration  Statement or the transactions  contemplated by this
Agreement;  (v)  when  any  request  is  made  by the  Commission  or any  other
governmental  entity  for  any  amendment  or  supplement  to  the  Registration
Statement or for any other additional  information;  (vi) when the Commission or
any other governmental  entity issues any order or takes or threatens any action



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 12


to suspend the Offering, the effectiveness of the Registration Statement, or the
use of the  Prospectus;  (vii)  the  issuance  by the  Commission  or any  other
governmental  authority of any stop order  suspending the  effectiveness  of the
Registration  Statement,  or of the  initiation  or threat of  initiation of any
proceedings  for any  such  purpose;  or  (viii)  the  occurrence  of any  event
mentioned in paragraph (h) below;  and the Company and the Bank shall take every
reasonable  effort to prevent  the  issuance by the  Commission,  the OTS or any
state  authority of any order  referred to in (vi) and (vii)  above,  and if any
such order  shall at any time be issued,  to obtain the  lifting  thereof at the
earliest possible time.

         (e) The  Company  shall  deliver  to the Agent and to its  counsel  two
conformed copies of the  Registration  Statement as originally filed and of each
amendment or supplement thereto.  The Company shall also deliver such additional
copies of the foregoing documents to counsel to the Agent as may be required for
any NASD filings.

         (f) The Company  shall  furnish to the Agent,  from time to time during
the period when the Prospectus is required to be delivered under the 1933 Act or
the Securities  Exchange Act of 1934 ("1934 Act"), such number of copies of such
Prospectus as the Agent may reasonably request for the purposes  contemplated by
the  1933  Act,  the  1933  Act  Regulations,  the  1934  Act or the  rules  and
regulations  promulgated  under the 1934 Act ("1934 Act  Regulations");  and the
Company  authorizes  the Agent to use the  Prospectus  in any  lawful  manner in
connection with the sale of the Shares.

         (g) The  Company  and the Bank  shall  comply  with any and all  terms,
conditions,  requirements  and  provisions  with  respect  to  the  transactions
contemplated  hereby imposed by the Commission to be complied with subsequent to
the Closing  Date;  and when the  Prospectus  is required to be  delivered,  the
Company and the Bank shall comply,  at their own expense,  with all requirements
imposed upon them by the Commission,  including, without limitation, Rule 10b- 5
under  the 1934  Act,  in each  case as from  time to time in  force,  so far as
necessary  to permit  the  continuance  of sales or  dealing in shares of Common
Stock  during  such  period in  accordance  with the  provisions  hereof and the
Prospectus.

         (h) If, at any time during the period when the  Prospectus  is required
to be  delivered,  any event  relating to or  affecting  the Company or the Bank
shall occur, as a result of which it is necessary or appropriate, in the opinion
of  counsel  for the  Company  and the  Bank or in the  opinion  of the  Agent's
counsel,  to amend or  supplement  the  Registration  Statement or Prospectus in
order to make the  Registration  Statement or Prospectus not misleading in light
of the  circumstances  existing at the time the  Prospectus  is  delivered,  the
Company shall, at its own expense,  prepare and file with the Commission and the
OTS and furnish to the Agent a  reasonable  number of copies of an  amendment or
amendments of, or a supplement or supplements to, the Registration  Statement or
Prospectus  (in form and  substance  satisfactory  to the Agent and its  counsel
after a  reasonable  time  for  review)  which  shall  amend or  supplement  the
Registration  Statement or Prospectus,  so that as amended or  supplemented  the
Registration  Statement and the Prospectus shall not contain an untrue statement



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 13


of a material fact or omit to state a material  fact  necessary in order to make
the statements therein,  in light of the circumstances  existing at the time the
Prospectus is delivered to a purchaser, not misleading.

         (i) The Company shall each timely furnish to the Agent such information
with  respect  to the  Company  and the Bank as the  Agent may from time to time
reasonably request.

         (j) The Company  shall take all necessary  action  required to register
the Shares for  offering  and sale by the  Company or to exempt such Shares from
registration  and to exempt the  Company as a  broker-dealer  and its  officers,
directors and employees as  broker-dealers  or agents under the Blue Sky Laws of
such jurisdictions as the Agent may reasonably request; provided,  however, that
the Company  shall not be  obligated  to file any general  consent to service of
process or to quality to do business in any  jurisdiction  in which it is not so
qualified;  and in each  jurisdiction  where any of the  Shares  shall have been
qualified or registered  the Company shall prepare and file, at its own expense,
such statements and reports as may be required by the laws of such jurisdiction.

         (k) The Company shall not sell or issue,  contract to sell or otherwise
dispose of, for a period of 180 days after the Closing  Date,  without the prior
written  consent  of the  Agent,  any  shares  of  Common  Stock  other  than in
connection with any plan or arrangement described in the Prospectus.

         (l) The Company  shall cause each  officer of the Company  specified by
the Agent and each director of the Company to furnish to the Agent,  on or prior
to the date of this Agreement,  an agreement  pursuant to which each such person
shall  agree not to sell or  otherwise  dispose of, or offer or contract to sell
any shares of Common  Stock or any  securities  convertible  with respect to the
Common Stock for 180 days after the Closing Date,  except with the Agent's prior
written consent (which consent shall not be unreasonably withheld);

         (m) The Common Stock shall be the subject of an effective  registration
statement  under  Section  12(g) of the 1934 Act as of the Closing  Date and the
Company shall maintain the  effectiveness of such registration for not less than
three years.

         (n) During the period during which the Common Stock is registered under
the 1934 Act or for three  years  from the  Closing  Date,  whichever  period is
greater,  the Company shall furnish to its  stockholders  as soon as practicable
after the end of each  fiscal  year an annual  report  in  accordance  with Rule
14a-3(b) of the 1934 Act Regulations.

         (o) During the period of three years from the Closing Date, the Company
shall furnish to the Agent: (i) as soon as practicable after such information is
publicly  available,  a copy of each report of the Company furnished to or filed
with the Commission  under the 1934 Act or any national  securities  exchange or
system on which  any  class of  securities  of the  Company  is listed or quoted



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 14


(including,  but not  limited to,  reports on Forms  10-K,  10-Q and 8-K and all
proxy statements and annual reports to stockholders),  (ii) if requested, a copy
of each other non-confidential  report of the Company mailed to its stockholders
or filed with the  Commission,  the OTS or any other  supervisory  or regulatory
authority  or any national  securities  exchange or system on which any class of
securities  of the Company is listed or quoted,  each press release and material
news items and additional  documents and information with respect to the Company
or the Bank as the Agent may  reasonably  request;  and (iii) from time to time,
such other nonconfidential information concerning the Company or the Bank as the
Agent may reasonably request.

         (p) The Company and the Bank shall use the net  proceeds  from the sale
of the Shares in the manner set forth in the  Prospectus  under the caption "Use
of Proceeds."

         (q) The Company  shall not  distribute  any  prospectus  (as defined in
Section  2(10)  of the  1933  Act)  other  than  the  Prospectus  and the  Sales
Information  (as defined in Section 6 hereof) in  connection  with the offer and
sale of the Shares without first notifying the Agent.

         (r) The Company  shall use its best efforts to (i) encourage and assist
two market  makers to  establish  and  maintain a market for the Shares and (ii)
list the Shares on a national  securities exchange or on The Nasdaq Stock Market
effective on or prior to the Closing Date.

         (s) As described in the Prospectus, the Company shall deposit all funds
received from subscribers with the Subscription Agent until the Closing Date and
the  satisfaction of all conditions  precedent to the release of the Shares,  or
until refunds of such funds have been made to the persons entitled thereto.

         (t) The Company shall take such actions and furnish such information as
are  reasonably  requested  by the  Agent  in  order  for the  Agent  to  ensure
compliance  with  the  NASD's  "Interpretation   Relating  to  Free  Riding  and
Withholding."

         (u) From the date of this Agreement up to the Closing Date, the records
of  stockholders  shall be  accurate,  reliable  and  complete  in all  material
respects;  and the Agent,  who shall assist the Company in its allocation of the
Shares in the event of an oversubscription in the Subscription  Offering,  shall
have no liability to any person for the accuracy,  reliability and  completeness
of such  records or for any denial or reduction  of a  subscription  or order to
purchase Common Stock,  whether as a result of a properly calculated  allocation
pursuant to the instructions of the Company otherwise, based upon such records.

         (v) The Company  shall  comply with the  provisions  of Rule 158 of the
1933 Act Regulations.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 15


         (w) The Company  shall file with the  Commission,  within the  required
time period,  a Report of Sales of Securities  and Use of Proceeds  Therefrom on
Form SR pursuant to Rule 463 of the 1933 Act Regulations.

         (x) The Company  shall use all  reasonable  efforts to comply with,  or
cause to be complied with, the conditions  precedent to the several  obligations
of the Agent specified in Section 5 hereof.

         (y) The  Company  shall,  and  shall  cause  the Bank to,  conduct  its
businesses in material  compliance  with all applicable  federal and state laws,
rules, regulations,  decisions,  directives and orders, including all decisions,
directives and orders of the Commission, the OTS and the FDIC.

         Section  5.  Conditions  to  the  Agent's   Obligations.   The  Agent's
obligations  hereunder  are subject,  to the extent not waived in writing by the
Agent, to the condition that all  representations  and warranties of the Company
herein are, at and as of the  commencement  of the Offering and at and as of the
Closing Date, true and correct in all material respects,  the condition that the
Company shall have performed all of their obligations  hereunder to be performed
on or before such dates, and to the following further conditions:

         (a) The  Registration  Statement shall have been declared  effective by
the Commission not later than 5:30 p.m. on the date of this  Agreement,  or with
the Agent's  consent at a later time and date;  and at the Closing Date, no stop
order suspending the effectiveness of the Registration Statement shall have been
issued under the 1933 Act or  proceedings  therefore  initiated or threatened by
the Commission,  or any state authority and no order or other action  suspending
the  authorization  of the  Prospectus  shall  have been  issued or  proceedings
therefore  initiated or, to the best of the Company's  knowledge,  threatened by
the Commission, or any other federal or state authority.

         (b)      At the Closing Date, the Agent shall have received:

                  (1) The  favorable  opinion,  dated as of the Closing Date and
         addressed  to the  Agent  for  their  benefit,  of  Igler &  Dougherty,
         Tallahassee, Florida, counsel for the Company and the Bank, in form and
         substance to the effect that:

                           (i) The  Company  has been duly  incorporated  and is
                  validly  existing and in good  standing  under the laws of the
                  State of Florida and has corporate power and authority to own,
                  lease and operate its  properties  and to conduct its business
                  as described in the Registration Statement and the Prospectus;
                  and the  Company  is  qualified  to do  business  as a foreign
                  corporation in each  jurisdiction  in which the conduct of its
                  business requires such qualification, except where the failure
                  to so qualify would not have a material  adverse effect on the
                  financial condition, results of operations, or business of the
                  Company.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 16



                           (ii)  The  Bank has  been  chartered  and is  validly
                  existing as a  federally-chartered  savings bank in stock form
                  of organization under the laws of the United States of America
                  with  full  corporate  power  and  authority  to  conduct  its
                  business and own its property as described in the Registration
                  Statement and Prospectus; the Bank is qualified to do business
                  as a foreign  corporation  in each  jurisdiction  in which the
                  conduct of its business  requires such  qualification,  except
                  where the failure to so qualify would have a material  adverse
                  effect on the  financial  condition,  results of operations or
                  the  business of the Bank;  all of the issued and  outstanding
                  capital  stock  of the  Bank is duly  authorized  and  validly
                  issued,  fully paid and  non-assessable,  and all such capital
                  stock is owned of record and beneficially by the Company, free
                  and clear of any liens, encumbrances or claims.

                           (iii) The Bank is a member of the  FHLB-Atlanta;  the
                  deposit accounts of the Bank are insured by the FDIC under the
                  SAIF up to the maximum  amount allowed under law; and, to such
                  counsel's  knowledge,  no proceedings  for the  termination or
                  revocation  of such  membership  or  insurance  are pending or
                  threatened.

                           (iv) The execution and delivery of this Agreement and
                  the consummation of the transactions contemplated thereby have
                  been duly and validly  authorized by all  necessary  action on
                  the part of the Company and the Bank;  and this Agreement is a
                  valid and  binding  obligation  of the  Company  and the Bank,
                  enforceable in accordance with its terms,  except as rights to
                  indemnity  and  contribution  thereunder  may be limited under
                  applicable law and except as the enforceability thereof may be
                  limited by bankruptcy, insolvency, moratorium, reorganization,
                  conservatorship,  receivership  or other  similar  laws now or
                  hereafter in effect  relating to or affecting the  enforcement
                  of creditors'  rights  generally or the rights of creditors of
                  savings institutions and their holding companies or by general
                  equitable    principles,    regardless    of   whether    such
                  enforceability  is  considered in a proceeding in equity or at
                  law, and Section 23A.

                           (v)   Upon   consummation   of  the   Offering,   the
                  authorized,  issued  and  outstanding  capital  stock  of  the
                  Company shall be within the range set forth in the  Prospectus
                  under the caption  "Capitalization,"  upon consummation of the
                  Offering,  the Shares  subscribed for pursuant to the Offering
                  shall have been duly and validly authorized for issuance,  and
                  when issued and  delivered by the Company  against  payment of
                  the  consideration  calculated as set forth in the Prospectus,
                  shall   be  duly   and   validly   issued,   fully   paid  and
                  non-assessable;   except  for  the  Subscription  Rights,  the
                  issuance  of the Shares is not subject to  preemptive  rights;
                  


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 17


                  the  terms  and  provisions  of  the  Shares  conform  to  the
                  description thereof contained in the Prospectus;  and the form
                  of certificate used to evidence the Common Stock is in due and
                  proper form.

                           (vi) The  execution  and delivery of this  Agreement,
                  the  incurrence  of the  obligations  herein set forth and the
                  consummation of the transactions  contemplated herein will not
                  (A) result in any violation of the  provisions of the articles
                  of  incorporation,  charter  or bylaws of the  Company  or the
                  Bank,  (B)  constitute  a breach of, or  default  (or an event
                  which,  with notice or lapse of time or both, would constitute
                  a default)  under,  or result in the creation or imposition of
                  any lien, charge or encumbrance upon any property or assets of
                  the Company or the Bank pursuant to any  contract,  indenture,
                  mortgage,  loan agreement,  note, lease or other instrument to
                  which  the  Company  or the Bank is a party or by which any of
                  them may be bound,  or to which any of the  property or assets
                  of the Company or the Bank is subject that  individually or in
                  the  aggregate,  would have a material  adverse  effect on the
                  financial condition,  results of operations or business of the
                  Company  and the Bank  considered  as one  enterprise,  or (C)
                  violate  Florida or federal law or regulations or any existing
                  obligation  of the  Company  or the Bank  under  any  court or
                  regulatory order, writ, injunction or decree that specifically
                  names  the  Company  or the  Bank  and  that  is  specifically
                  directed to any of them or their property.

                           (vii)    No    further    approval,     registration,
                  authorization,  consent  or other  order of or  notice  to any
                  governmental   agency  is  required  in  connection  with  the
                  execution  and delivery of this  Agreement and the issuance of
                  the Shares.

                           (viii) The  Registration  Statement has been declared
                  effective under the 1933 Act and no stop order  suspending the
                  effectiveness   has  been  issued  or   proceedings   therefor
                  initiated or, to such counsel's  knowledge,  threatened by the
                  Commission or any other governmental agency.

                           (ix) At the  time  that  the  Registration  Statement
                  became effective,  the Registration  Statement,  including the
                  Prospectus  (except  as to  financial  statements,  the  notes
                  thereto, and financial tables included therein, as to which no
                  opinion need be rendered)  complied as to form in all material
                  respects  with the  requirements  of the 1933 Act and the 1933
                  Act Regulations.

                           (x)  To  such  counsel's  knowledge,   there  are  no
                  material  legal  or   governmental   proceedings   pending  or
                  threatened  against the Company or the Bank or  principals  of
                  the Company or the Bank that are  required to be  disclosed in
                  the Registration Statement and the Prospectus other than those
                  disclosed therein (provided that for this purpose such counsel
                  need not regard any litigation or  governmental  proceeding to
                  


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 18


                  be "threatened"  unless the potential litigant or governmental
                  authority has  manifested to the  management of the Company or
                  the Bank or to such counsel,  a present  intention to initiate
                  such litigation or proceeding).

                           (xi)  To  such  counsel's  knowledge,  there  are  no
                  contracts,  indentures,  mortgages,  loan  agreements,  notes,
                  leases  or  other  instruments  required  to be  described  or
                  referred to in the Registration Statement or the Prospectus or
                  required to be filed as exhibits to the Registration Statement
                  or other than those  described or referred to therein or filed
                  as exhibits thereto.

                           (xii)   Neither  the  Company  nor  the  Bank  is  in
                  violation  of its  articles of  incorporation  and bylaws,  or
                  charter and bylaws, respectively.

                           (xiii)  Neither  the  Company  nor  the  Bank  is  in
                  violation  of any  directive  from the OTS or the FDIC to make
                  any material change in the method of conducting its respective
                  business.

                           (xiv) The  information  in the  Prospectus  under the
                  captions  "Regulation," "Certain Restriction on Acquisition of
                  the Company,"  "Taxation," and "Description of Capital Stock,"
                  to the extent  that such  information  constitutes  matters of
                  law, summaries of legal matters, documents or proceedings,  or
                  legal  conclusions,  has been  reviewed by such counsel and is
                  accurate and complete in all material respects.

                           (xv) To such counsel's knowledge, the Company and the
                  Bank  have   obtained   all   licenses,   permits   and  other
                  governmental authorizations currently required for the conduct
                  of  their   respective   businesses   as   described   in  the
                  Registration  Statement and  Prospectus,  except for licenses,
                  approvals or authorizations the failure of which to have would
                  not  result in a  material  adverse  change  in the  financial
                  condition, results of operation or the business of the Company
                  and the  Bank,  taken  as a  whole,  and,  to  such  counsel's
                  knowledge,  all such licenses,  permits and other governmental
                  authorizations  are in full  force and  effect,  and,  to such
                  counsel's  knowledge,  the  Company  and the  Bank  are in all
                  materials respects complying therewith.

                           (xvi)  To  such  counsel's  knowledge,   neither  the
                  Company  nor  the  Bank  is in  default  or  violation  in the
                  performance  or  observance  of  any  obligation,   agreement,
                  covenant or condition  contained in any  contract,  indenture,
                  mortgage,  loan agreement,  note, lease or other instrument to
                  which  the  Company  or the Bank is a party  or by  which  the
                  Company or the Bank or any of their  property  may be bound in
                  any respect that would  have a  material adverse effect on the


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 19


                  financial  condition or results of  operations  of the Company
                  and the Bank, taken as a whole.

         In giving such opinion, such counsel may rely as to all matters of fact
on  certificates  of  officers  or  directors  of the  Company  and the Bank and
certificates of public officials.  All references "to such counsel's  knowledge"
in such opinion shall have the meaning of "actual knowledge" as set forth in the
American Bar Association Legal Opinion Accord (1991) ("Accord"). For purposes of
such opinion,  no  proceedings  shall be deemed to be pending,  no order or stop
order  shall be  deemed  to be  issued,  and no  action  shall be  deemed  to be
instituted  unless, in each case, a director or executive officer of the Company
or the Bank, or their counsel,  shall have received a copy of such  proceedings,
order,  stop order or action.  Such counsel may assume that any agreement is the
valid and binding  obligation  of any parties to such  agreement  other than the
Company or the Bank.

         In addition,  such counsel shall  provide a letter  stating that during
the preparation of the Registration  Statement and the Prospectus,  such counsel
participated in conferences with certain officers and other  representatives  of
the Bank and the Company,  representatives  of the Agent,  counsel to the Agent,
and  representatives  of the independent  public  accountants for the Company at
which the contents of the Registration  Statement and the Prospectus and related
matters were discussed and, although they are not passing upon and do not assume
the responsibility for the accuracy,  completeness or fairness of the statements
contained in the  Registration  Statement  and  Prospectus,  on the basis of the
foregoing  (relying as to factual  matters on certificates of officers and other
factual  representations by the Bank and the Company),  nothing has come to such
counsel's  attention  that caused such counsel to believe that the  Registration
Statement at the time it was declared  effective by the SEC or the Prospectus as
of its date  and as of the  Closing  Date,  contained  or  contains  any  untrue
statement  of a material  fact or omitted  or omits to state any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
the light of the  circumstances  under which they were made,  not misleading (it
being  understood  that such  counsel  shall  express no comment or opinion with
respect to the financial  statements,  schedules and other financial information
and statistical data included in the Registration Statement and Prospectus).

                  (2) The  favorable  opinion,  dated as of the Closing Date, of
         Breyer & Aguggia,  Washington, D.C., counsel to the Agent, with respect
         to such matters as the Agent may reasonably  require.  Such opinion may
         rely,  as to  matters  of  fact,  upon  certificates  of  officers  and
         directors of the Company and the Bank delivered  pursuant  hereto or as
         such counsel shall reasonably request.

         (c) At the Closing Date,  the Agent shall receive a certificate  of the
Chief Executive  Officer and the Chief Financial Officer of the Company dated as
of the Closing Date, that states:  (i) they have reviewed the Prospectus and, at
the time the  Registration  Statement was declared  effective by the Commission,



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 20


the Prospectus  did not contain any untrue  statement of a material fact or omit
to state a material fact necessary in order to make the statements  therein,  in
light of the  circumstances  under which they were made,  not  misleading;  (ii)
since the respective dates as of which  information is given in the Registration
Statement and the  Prospectus  and as of the Closing  Date, no material  adverse
change in the  financial  condition or in the earnings,  capital,  properties or
business of the Company and the Bank, considered as one enterprise, has occurred
and no other  event  has  occurred,  which  should  have  been  set  forth in an
amendment or supplement to the Prospectus  which has not been so set forth,  and
the  conditions  set  forth in this  Section 5 have  been  satisfied;  (iii) the
representations  and  warranties in Section 3 are true and correct with the same
force and effect a though expressly made at and as of the Closing Date; (iv) the
Company has complied with all  agreements  and  satisfied all  conditions on its
part to be  performed  or  satisfied  at or prior to the Closing  Date and shall
comply in all material respects with all obligations to be satisfied by it after
the  Closing  Date;  (v) no  stop  order  suspending  the  effectiveness  of the
Registration  Statement  has been  initiated  or, to the best  knowledge  of the
Company,  threatened  by the  Commission or any state  authority;  (vi) no order
suspending the Offering or the  effectiveness  of the Prospectus has been issued
or are pending or, to the best knowledge of the Company,  threatened by the OTS,
the Commission, or any other authority.

         (d) Prior to and at the Closing Date: (i) in the reasonable  opinion of
the Agent,  there shall have been no material  adverse  change in the  financial
condition,  or in  the  earnings  or  business  of the  Company  and  the  Bank,
considered as one enterprise,  from that as of the latest dates as of which such
condition is set forth in the Prospectus other than transactions  referred to or
contemplated  therein;  (ii) the Company or the Bank shall not have received any
directive from the OTS or the FDIC to make any material  change in the method of
conducting  their business with which it has not complied (which  directive,  if
any, shall have been  disclosed to the Agent) or which  materially and adversely
would affect the business,  operations  or financial  condition or income of the
Company and the Bank,  considered as one  enterprise;  (iii) the Company and the
Bank shall not have been in default  (nor  shall an event have  occurred  which,
with  notice or lapse of time or both,  would  constitute  a default)  under any
provision  of  any   agreement  or  instrument   relating  to  any   outstanding
indebtedness; (iv) no action, suit or proceedings, at law or in equity or before
or by any federal or state  commission,  board or other  administrative  agency,
shall be pending or, to the best  knowledge of the Company,  threatened  against
the  Company  or the  Bank or  affecting  any of  their  properties  wherein  an
unfavorable  decision,  ruling or finding would  materially and adversely affect
the business  operations,  financial  condition or income of the Company and the
Bank,  considered as one  enterprise;  and (v) the Shares have been qualified or
registered for offering and sale under the Blue Sky Laws of the jurisdictions in
which the Shares have been offered for sale.

         (e) Concurrently with the execution of this Agreement,  the Agent shall
receive a letter from KPMG Peat Marwick LLP dated the date hereof and  addressed
to the Agent:  (i) confirming that KPMG Peat Marwick LLP are independent  public
accountants within the meaning of the 1933 Act, the 1933 Act Regulations, 12 CFR
Section  571.2(c)(3)  and  the  Code  of  Professional  Ethics  of the  American



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 21


Institute of Certified Public  Accountants,  and stating in effect that in their
opinion the financial  statements of the Company as of December 6, 1996 and 1995
and for the years  ended  December  31,  1996,  1995,  and 1994  included in the
Registration  Statement and the Prospectus and covered by their opinion included
therein,  comply  as to  form  in all  material  respects  with  the  applicable
accounting  requirements  of the 1933  Act,  the 1933 Act  Regulations  and GAAP
applied  consistently;  (ii)  stating  in effect  that,  on the basis of certain
agreed  upon  procedures  (but  not an  audit  examination  in  accordance  with
generally  accepted  auditing  standards)  consisting of a reading of the latest
available unaudited interim financial  statements of the Company prepared by the
Company,  a reading of the minutes of the meetings of the Boards of Directors of
the Bank and the Company and the stockholders of the Company,  and consultations
with officers of the Bank  responsible  for financial  and  accounting  matters,
nothing came to its attention which caused it to believe that: (A) the unaudited
financial  statements  of the  Company  included  in the  Prospectus  are not in
conformity  with GAAP applied on a basis  substantially  consistent with that of
the audited financial statements included in the Prospectus;  and (B) during the
period from that date of the latest audited financial statements included in the
Prospectus  to a specified  date not more than three  business days prior to the
date hereof, there was any increase in borrowings or in non-performing assets by
the  Company  or  the  Bank;  and  (C)  except  as  otherwise  discussed  in the
Prospectus,  there was any  decrease in retained  earnings of the Company at the
date of such  letter  as  compared  with  amounts  shown in the  latest  audited
statement of condition  included in the  Prospectus or there was any decrease in
net  income or net  interest  income of the Bank for the  number of full  months
commencing  immediately  after the period  covered by the latest  audited income
statement  included in the Prospectus and ended on the latest month end prior to
the date of the  Prospectus  or in such letter as compared to the  corresponding
period in the preceding year (included in the Recent Developments Section of the
Prospectus); and (iii) stating that, in addition to the audit referred to in its
opinion  included  in the  Prospectus  and  the  performance  of the  procedures
referred to in clause (ii) of this  subsection  (f),  it has  compared  with the
general  accounting  records of the  Company,  which are subject to the internal
controls  of the  Company's  accounting  system and other data  prepared  by the
Company directly from such accounting  records,  to the extent specified in such
letter, such amounts and/or percentages set forth in the Prospectus as the Agent
may reasonably  request,  and they have found such amounts and percentages to be
in agreement therewith.

         (f) At the Closing  Date,  the Agent  shall  receive a letter from KPMG
Peat Marwick LLP dated the Closing Date, addressed to the Agent,  confirming the
statements  made by them in the letter  delivered by them pursuant to subsection
(e) of this  Section  5, the  "specified  date"  referred  to in clause  (ii) of
subsection (e) thereof to be a date specified in such letter, which shall not be
more than three business days prior to the Closing Date.

         (g) The Company and the Bank shall not have sustained since the date of
the latest audited financial  statements included in the Prospectus any material
loss or interference with their businesses from fire, explosion,  flood or other
calamity,  whether or not  covered by  insurance,  or from any labor  dispute or
court or governmental  action,  order or decree,  otherwise than as set forth or
contemplated in the Registration Statement and Prospectus.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 22



         (h) At or prior to the Closing  Date,  the Agent shall  receive:  (i) a
copy of the order  from the  Commission  declaring  the  Registration  Statement
effective; (ii) a certificate from the OTS evidencing the existence of the Bank;
(iv) a certificate  of good standing  from the State of Florida  evidencing  the
good standing of the Company;  (v) a certificate  from the FDIC  evidencing  the
Bank's insurance of accounts;  (vi) a certificate of the FHLB-Atlanta evidencing
the Bank's  membership  therein,  and (vii) any other  documents  that the Agent
shall reasonably request.

         (i) At or prior to the Closing Date,  there shall not have occurred any
of the  following:  (i) a  suspension  or  limitation  in trading in  securities
generally on the New York Stock Exchange or in the  over-the-counter  market, or
quotations  halted  generally on The Nasdaq Stock Market,  or minimum or maximum
prices for trading have been fixed,  or maximum ranges for prices for securities
have been required by either of such  exchanges or The Nasdaq Stock Market or by
order of the  Commission  or any other  governmental  authority;  (ii) a general
moratorium on the operations of commercial banks, Florida or federal savings and
loan  associations  or a general  moratorium on the  withdrawal of deposits from
commercial banks,  Florida or federal savings and loan associations  declared by
federal or state  authorities;  (iii) the  engagement  by the  United  States in
hostilities which have resulted in the declaration, on or after the date hereof,
of a  national  emergency  or war;  or (iv) a  material  decline in the price of
equity or debt  securities  in the  effect  of any of the  above in the  Agent's
reasonable  judgment,  makes it impracticable or inadvisable to proceed with the
Offering  or  the  delivery  of  the  Shares  on the  terms  and  in the  manner
contemplated in the Registration Statement and Prospectus.

         Section 6.  Indemnification.

         (a) The Company and the Bank jointly and  severally  agree to indemnify
and hold  harmless the Agent,  its  officers,  directors,  agents,  servants and
employees and each person,  if any, who controls the Agent within the meaning of
Section 15 of the 1933 Act or Section 20(a) of the 1934 Act, against any and all
loss, liability,  claim, damage or expense whatsoever (including but not limited
to  settlement  expenses),  joint or several,  that the Agent or any of them may
suffer or to which the Agent and any such persons may become  subject  under all
applicable  federal or state laws or  otherwise,  and to promptly  reimburse the
Agent and any such  persons  upon  written  demand for any  expenses  (including
reasonable fees and  disbursements  of counsel)  incurred by the Agent or any of
them in  connection  with  investigating,  preparing to defend or defending  any
actions,  proceedings or claims (whether  commenced or threatened) to the extent
such losses,  claims,  damages,  liabilities or actions: (i) arise out of or are
based upon any untrue  statement or alleged untrue  statement of a material fact
contained  in  the  Registration  Statement  (or  any  amendment  or  supplement
thereto),  Prospectus (or any amendment or supplement thereto),  or any blue sky
application  or other  instrument  or document  executed by the Company or based
upon  written  information  supplied  by  the  Company  filed  in any  state  or
jurisdiction  to  register  or  qualify  any or all of the Shares or to claim an
exemption  therefrom,  or  provided to any state or  jurisdiction  to exempt the



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 23


Company  as  a  broker-dealer  or  its  officers,  directors  and  employees  as
broker-dealers or agents, under the securities laws thereof  (collectively,  the
"Blue Sky  Application"),  or any application or other document,  advertisement,
oral statement or communication ("Sales Information") prepared, made or executed
by or on behalf of the Company based upon written or oral information  furnished
by or on behalf of the  Company,  whether or not filed in any  jurisdiction,  in
order to qualify or register the Shares or to claim an exemption therefrom under
the  securities  laws  thereof;  (ii) arise out of or based upon the omission or
alleged  omission to state in any of the foregoing  documents or information,  a
material fact required to be stated  therein or necessary to make the statements
therein,  in  light  of the  circumstances  under  which  they  were  made,  not
misleading;  or (iii) arise from any theory of liability  whatsoever relating to
or arising from or based upon the  Registration  Statement  (or any amendment or
supplement thereto),  Prospectus (or any amendment or supplement  thereto),  any
Blue Sky Application or Sales Information or other documentation  distributed in
connection with the Offering;  provided,  however,  that no  indemnification  is
required  under this paragraph (a) to the extent such losses,  claims,  damages,
liabilities  or  actions  arise out of or are  based  upon any  untrue  material
statement or alleged  untrue  material  statements  in, or material  omission or
alleged material omission from, the Registration  Statement (or any amendment or
supplement thereto),  Prospectus (or any amendment or supplement  thereto),  any
Blue  Sky  Application  or  Sales  Information  made  in  reliance  upon  and in
conformity  with  information  furnished  in writing to the Company by the Agent
regarding the Agent;  and provided  further,  however,  that the Company and the
Bank shall not be liable under the  foregoing  indemnification  provision to the
extent that any loss,  claim,  damage,  liability  or action is found in a final
judgment by a court of competent  jurisdiction to have resulted from the Agent's
bad faith or gross negligence.

         (b) The Agent agree to indemnify  and hold  harmless the Company  their
directors and officers and each person,  if any, who controls the Company within
the  meaning  of  Section  15 of the 1933 Act or  Section  20(a) of the 1934 Act
against  any and all  loss,  liability,  claim,  damage  or  expense  whatsoever
(including  but not limited to  settlement  expenses),  joint or several,  which
they,  or any of them,  may suffer or to which  they,  or any of them may become
subject  under all  applicable  federal  and  state  laws or  otherwise,  and to
promptly  reimburse the Company and any such persons upon written demand for any
expenses  (including  reasonable fees and  disbursements of counsel) incurred by
them, or any of them, in connection with  investigating,  preparing to defend or
defending any actions,  proceedings or claims (whether  commenced or threatened)
to the extent such losses, claims, damages,  liabilities or actions arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact  contained in the  Registration  Statement  (or any amendment or supplement
thereto),  or the  Prospectus (or any amendment or supplement  thereto),  or are
based upon the  omission or alleged  omission  to state in any of the  foregoing
documents a material fact required to be stated therein or necessary to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading; provided, however, that the Agent's obligations under this
Section  8(b) shall  exist  only if and only to the extent (i) that such  untrue
statement or alleged  untrue  statement  was made in, or such  material  fact or
alleged  material  fact was omitted  from,  the  Registration  Statement (or any



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 24


amendment or supplement thereto), the Prospectus (or any amendment or supplement
thereto) or and Blue Sky  Application or Sales  Information in reliance upon and
in conformity with information  furnished in writing to the Company by the Agent
regarding the Agent.

         (c) Each  indemnified  party shall give prompt  written  notice to each
indemnifying  party of any  action,  proceeding,  claim  (whether  commenced  or
threatened),  or suit instituted against it in respect of which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any liability which it may have on account of this Section 11 or
otherwise.  An  indemnifying  party may  participate  at its own  expense in the
defense of such action.  In addition,  if it so elects within a reasonable  time
after  receipt of such notice,  an  indemnifying  party,  jointly with any other
indemnifying  parties  receiving such notice,  may assume defense of such action
with  counsel  chosen by it and  approved by the  indemnified  parties  that are
defendants in such action,  unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those  available to such  indemnifying
party.  If an  indemnifying  party  assumes  the  defense  of such  action,  the
indemnifying  parties  shall not be liable for any fees and  expenses of counsel
for the indemnified  parties incurred thereafter in connection with such action,
proceeding or claim,  other than reasonable costs of investigation.  In no event
shall the indemnifying  parties be liable for the fees and expenses of more than
one  separate  firm of  attorneys  (and any special  counsel  that said firm may
retain) for each indemnified party in connection with any one action, proceeding
or claim or separate but similar or related  actions,  proceedings  or claims in
the  same  jurisdiction   arising  out  of  the  same  general   allegations  or
circumstances.

         (d) The  agreements  in this  Section 6 and in Section 7 hereof and the
representations  and warranties of the Company set forth in this Agreement shall
remain  operative  and  in  full  force  and  effect   regardless  of:  (i)  any
investigation made by or on behalf of the Agent or their officers,  directors or
controlling  persons,  agents or  employees or by or on behalf of the Company or
any  officers,  directors  or  controlling  persons,  agents or employees of the
Company;  (ii) delivery of and payment  hereunder  for the Shares;  or (iii) any
termination of this  Agreement.  To the extent  applicable,  the Company's,  the
Bank's  and the  Agent's  obligations  under this  Section 6 are  subject to and
limited by public policy and the provisions of applicable law, including Section
23A.

         Section 7.  Contribution.  In order to provide  for just and  equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Section 6 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable from the Company, the Bank or the Agent, as the case may
be,  the  Company,  the Bank and the Agent  shall  contribute  to the  aggregate
losses, claims, damages and liabilities (including any investigation,  legal and
other  expenses  incurred in connection  with, and any amount paid in settlement
of, any action,  suit or proceeding of any claims asserted,  but after deducting
any  contribution  received by the  Company,  the Bank or the Agent from persons



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 25


other than the other party thereto,  who may also be liable for contribution) in
such proportion so that the Agent is responsible for that portion represented by
the percentage  that the fees and expenses paid to the Agent pursuant to Section
2 of this Agreement bears to the gross proceeds received by the Company from the
sale of the  Shares  in the  Offering,  and the  Company  and the Bank  shall be
responsible for the balance.  If, however,  the allocation provided above is not
permitted  by  applicable  law or if the  indemnified  party  failed to give the
notice  required  under  Section 6 above,  then each  indemnifying  party  shall
contribute  to such  amount  paid or payable by such  indemnified  party in such
proportion  as is  appropriate  to reflect not only such  relative  fault of the
Company  and the  Bank,  on the  one  hand,  and the  Agent,  on the  other,  in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages or  liabilities  (or actions,  proceedings or claims in respect
thereto),  but also the relative  benefits received by the Company and the Bank,
on the one  hand,  and the  Agent,  on the  other,  from  the  Offering  (before
deducting expenses). The relative benefits received by the Company and the Bank,
on the one hand, and the Agent, on the other,  shall be deemed to be in the same
proportion as the gross proceeds from the Offering  received by the Company bear
to the total fees and expenses  received by the Agent.  The relative fault shall
be determined by reference to, among other things, whether the untrue or alleged
untrue  statement of a material fact or the omission alleged omission to state a
material fact relates to information supplied by the Company or the Bank, on the
one hand, or the Agent, on the other,  and the parties'  relative  intent,  good
faith,  knowledge,  access to information  and opportunity to correct or prevent
such  statement or omission.  The Company,  the Bank and the Agent agree that it
would not be just and equitable if contribution  pursuant to this Section 7 were
determined by pro-rata  allocation  or by any other method of  allocation  which
does not take into  account the  equitable  considerations  referred to above in
this Section 7. The amount paid or payable by an  indemnified  party as a result
of the losses, claims, damages or liabilities (or actions, proceedings or claims
in  respect  thereof)  referred  to above in this  Section  7 shall be deemed to
include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in connection with investigating or defending any such action,  proceeding
or claim.  It is  expressly  agreed  that the Agent  shall  not be  required  to
contribute any amount which in the aggregate  exceeds the amount paid (excluding
reimbursable expenses) to the Agent under this Agreement.  It is understood that
the above stated  limitation on the Agent's  liability is essential to the Agent
and that the Agent would not have entered into this Agreement if such limitation
had not been agreed to by the parties to this Agreement.  No person found guilty
of any fraudulent  misrepresentation (within the meaning of Section 11(f) of the
1933 Act) shall be  entitled to  contribution  from any person who was not found
guilty of such fraudulent misrepresentation.  The obligations of the Company and
the Bank under this  Section 7 and under  Section 6 shall be in  addition to any
liability  which the Company and the Bank may  otherwise  have.  For purposes of
this Section 7, each of the Agent's,  the  Company's or the Bank's  officers and
directors and each person,  if any, who controls the Agent or the Company or the
Bank  within  the  meaning  of the 1933 Act and the 1934 Act shall have the same
rights to contribution as the Agent, the Company or the Bank. Any party entitled
to contribution, promptly after receipt of notice of commencement of any action,
suit,  claim or  proceeding  against  such party in respect of which a claim for
contribution  may be made  against  another  party  under this  Section 7, shall



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 26


notify such party from whom  contribution may be sought,  but the omission to so
notify  such party shall not  relieve  the party from whom  contribution  may be
sought from any other  obligation it may have  hereunder or otherwise than under
this  Section 7. To the extent  applicable,  the  Company's,  the Bank's and the
Agent's  obligations  under this  Section 7 are subject to and limited by public
policy and the provisions of applicable law.

         Section 8. Survival of Agreements, Representations and Indemnities. The
respective  indemnities  of the  Company,  the  Bank  and  the  Agent,  and  the
representations  and warranties and other statements of the Company set forth in
or made  pursuant  to this  Agreement,  shall  remain in full force and  effect,
regardless  of  any  termination  or  cancellation  of  this  Agreement  or  any
investigation  made by or on behalf of the Agent,  the Company,  the Bank or any
controlling  person  referred  to in  Section 6 hereof,  and shall  survive  the
issuance of the Shares, and any legal representative, successor or assign of the
Agent, the Company,  the Bank, and any such controlling person shall be entitled
to the  benefit  of  the  respective  agreements,  indemnities,  warranties  and
representations.

         Section 9.  Termination.  (a) The Agent may terminate  its  obligations
under this Agreement by giving the notice  indicated  below in subsection (b) at
any time after this Agreement becomes effective as follows:

                  (i) In the event the Company fails to sell the minimum  number
         of Shares by the End Date,  this Agreement  shall terminate upon refund
         by the Bank to each person who has subscribed for or ordered any of the
         Shares the full amount which it may have received from such person, and
         no party to this  Agreement  shall  have any  obligation  to the  other
         hereunder,  except for  payment by the Company or the Bank as set forth
         in Sections 2, 6, 7 and 8 hereof.

                  (ii) If any of the conditions specified in Section 5 shall not
         have been  fulfilled  when and as  required  by this  Agreement  unless
         waived in writing,  or by the Closing Date,  this  Agreement and all of
         the  Agent's  obligations  hereunder  may be  canceled  by the Agent by
         notifying the Company and the Bank of such  cancellation as provided in
         Section 10 hereof in writing or at any time at or prior to the  Closing
         Date, and any such cancellation shall be without liability of any party
         to any other party except as otherwise provided in Sections 2, 6, 7 and
         8 hereof.

                  (iii) In the event either the Company is in material breach of
         the representation and warranties or covenants  contained in Sections 3
         and 4 and such breach has not been cured after the Company has provided
         such Agent with notice of such breach.

         (b) If the Agent elects to terminate  this Agreement with respect to it
as  provided  in this  Section 9, the  Company  shall be  notified  promptly  by
telephone, confirmed by letter.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 27


         (c) This Agreement may also be terminated by mutual written  consent of
the parties hereto.

         Section 10. Notices.  All  communications  hereunder,  except as herein
otherwise specifically  provided,  shall be mailed in writing and if sent to the
Agent shall be mailed or delivered and confirmed to Charles Webb & Company,  211
Bradenton,  Dublin, Ohio 43017- 5034,  Attention:  Patricia A. McJoynt;  (with a
copy to Breyer & Aguggia, 1300 I Street, N.W., Suite 470 East, Washington,  D.C.
20005,  Attention:  Paul M.  Aguggia,  Esquire),  if sent to the Company and the
Bank,  shall be mailed or delivered and confirmed to the Company and the Bank at
1211 Orange Avenue, Winter Park, Florida 32789, Attention:  James V. Suskiewich,
President and Chief  Executive  Officer (with a copy to Igler & Dougherty,  1501
Park Avenue  East,  Tallahassee,  Florida  32301,  Attention:  A. George  Igler,
Esquire).

         Section 11. Parties.  The Company and the Bank shall be entitled to act
and rely on any request, notice, consent, waiver or agreement given on behalf of
the Agent  when the same shall  have been  given by the  undersigned.  The Agent
shall be entitled to act and rely on any  request,  notice,  consent,  waiver or
agreement  purportedly given on behalf of the Company,  when the same shall have
been  given  by the  undersigned  or any  other  officer  of the  Company.  This
Agreement  shall inure solely to the benefit of, and shall be binding upon,  the
Agent,  the  Company,   the  Bank,  and  their  respective   successors,   legal
representatives  and assigns,  and no other person shall have or be construed to
have any legal or equitable right,  remedy or claim under or in respect of or by
virtue of this Agreement or any provision herein contained.

         Section 12. Entire  Agreement.  It is  understood  and agreed that this
Agreement is the exclusive agreement among the paries hereto, and supersedes any
prior agreement among the parties (except for specific  references herein to the
Letter  Agreement)  and may not be varied  except in  writing  signed by all the
parties.

         Section 13. Partial Invalidity.  In the event that any term,  provision
or covenant herein or the application  thereof to any  circumstance or situation
shall be invalid or unenforceable, in whole or in part, the remainder hereof and
the application of said term,  provision or covenant to any other  circumstances
or situation shall not be affected thereby, and each term, provision or covenant
herein shall be valid and enforceable to the full extent permitted by law.

         Section  14.  Construction.   This  Agreement  shall  be  construed  in
accordance with the laws of the State of Ohio, except to the extent that federal
law shall apply.

         Section 15.  Counterparts.  This  Agreement may be executed in separate
counterparts,  each of which so executed and delivered shall be an original, but
all of which together shall constitute but one and the same instrument.


<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 28


         If the  foregoing  correctly  sets  forth  the  arrangement  among  the
Company,  the Bank, and the Agent,  please  indicate  acceptance  thereof in the
space  provided  below for that purpose,  whereupon  this letter and the Agent's
acceptance shall constitute a binding agreement.

                                                     Very truly yours,


FEDERAL TRUST CORPORATION




By:
         Mr. James V. Suskiewich
         Chief Executive Officer



FEDERAL TRUST BANK




By:
         Mr. James V. Suskiewich
         Chief Executive Officer



Accepted as of the date first above written

KEEFE, BRUYETTE & WOODS, INC.




By:
         Patricia A. McJoynt
         Executive Vice President


<PAGE>



                                      


                                    EXHIBIT A

                            FEDERAL TRUST CORPORATION


                             Up to 2,701,672 Shares
                           (Par Value $0.01 Per Share)

                           Selected Dealers' Agreement


                            ___________________, 1997


Gentlemen:

         We  have  agreed  to  assist  Federal  Trust  Corporation,   a  Florida
corporation  (the  "Company")  in  connection  with the  offer and sale of up to
2,701,672  shares of common stock,  par value $0.01 per share ("Common  Stock").
The offering will not be consummated  and all funds received with  subscriptions
will be returned  without  interest if a minimum of  1,000,000  shares of Common
Stock are not sold.  The price per share has been  fixed at  $_____.  The Common
Stock, the number of shares to be issued, and certain of the terms on which they
are being offered,  are more fully  described in the enclosed  Prospectus  dated
_________ __, 1997  ("Prospectus").  The Company,  on a best efforts  basis,  is
offering for sale such shares of Common Stock  ("Shares"),  in a Rights Offering
(as defined in the Prospectus). Any Shares not sold in the Rights Offering shall
be offered to the general  public in the  Community  Offering (as defined in the
Prospectus).

         The Common Stock is also being  offered by  broker-dealers  licensed by
the National  Association of Securities  Dealers,  Inc. ("NASD") which have been
approved by the Company ("Approved Brokers").

         We are  offering  the  Approved  Brokers  (of  which  you are  one) the
opportunity to participate in the solicitation of offers to buy the Common Stock
and we shall pay you a fee in the amount of ____  percent  (____%) of the dollar
amount of the Common Stock sold on behalf of the Company by you, as evidenced by
the  authorized  designation of your firm on the order form or forms for payment
therefor to the Company's subscription agent. It is understood,  of course, that
payment of your fee shall be made only out of  compensation  received  by us for
the  Common  Stock  sold on  behalf  of the  Company  by you,  as  evidenced  in
accordance with the preceding sentence. As soon as practicable after the closing
date of the  offering,  we shall remit to you, only out of our  compensation  as
provided above, the fees to which you are entitled hereunder.

         Each order  form for the  purchase  of Common  Stock must set forth the
identity  and  address of each person to whom the  certificates  for such Common
Stock should be issued and delivered. Such order form also must clearly identify



<PAGE>



you firm in order  for you to  receive  compensation.  You  shall  instruct  any
subscriber  who  elects to send his order  form to you to make any  accompanying
check  payable to  "__________________,  Subscription  Agent for  Federal  Trust
Corporation."

         This offer is made subject to the terms and conditions herein set forth
and is made only to Approved  Brokers  who are  members in good  standing of the
NASD who are to comply with all applicable rules of the NASD, including, without
limitation,   the  NASD's   Interpretation   With  Respect  to  Free-Riding  and
Withholding and NASD Rule 2110.

         Orders for Common Stock shall be subject to confirmation and we, acting
on behalf of the  Company,  reserve the right in our  unfettered  discretion  to
reject any order in whole or in part, to accept or reject orders in the order of
their  receipt or otherwise,  and to allot.  Neither you nor any other person is
authorized  by the  Company,  or by us to  give  any  information  or  make  any
representations  other than those contained in the Prospectus in connection with
the sale of any of the Common Stock.  No Approved Broker is authorized to act as
agent for us when  soliciting  offers to buy the Common Stock from the public or
otherwise.  No Approved  Broker shall engage in any  stabilizing  (as defined in
Rule 100 of Regulation M promulgated under the Securities  Exchange Act of 1934)
with respect to the Company's Common Stock during the offering.

         We and each Approved Broker  assisting in selling Common Stock pursuant
hereto  agree to  comply  with the  applicable  requirements  of the  Securities
Exchange  Act  of  1934  and  applicable  state  rules  and  regulations.   Each
customer-carrying  selected dealer that is not a $250,000 net capital  reporting
broker/dealer agrees that it shall not use a sweep arrangement and that it shall
transmit all  customer  checks by noon of the next  business  day after  receipt
thereof.  In addition,  we and each selected  dealer confirm that the Securities
and Exchange Commission  interprets Rule 15c2-8 promulgated under the Securities
Exchange Act of 1934 as requiring  that a Prospectus  be supplied to each person
who is expected to receive a confirmation  of sale 48 hours prior to delivery of
such person's order form.

         We and each Approved  Broker further agree that to the extent that your
customers  desire to pay for shares with funds held by or to be  deposited  with
us, in  accordance  with the  interpretations  of the  Securities  and  Exchange
Commission of Rule 15c2-4 promulgated under the Securities Exchange Act of 1934,
either (a) upon  receipt of an executed  order form or  direction  to execute an
order form on behalf of a customer to forward the  offering  price of the Common
Stock ordered on or before noon of the next  business day  following  receipt or
execution  of an order form by us to the  Company  for  deposit in a  segregated
account or (b) to solicit  indications  of  interest in which event (i) we shall
subsequently  contact any customer  indicating  interest to confirm the interest
and  give  instructions  to  execute  and  return  an order  form or to  receive
authorization to execute the order form on the customer's behalf,  (ii) we shall
mail  acknowledgments of receipt of orders to each customer  confirming interest
on the business day following such  confirmation,  (iii) we shall debit accounts
of such customers of the third business day ("Debit Date") following  receipt of
the  confirmation  referred to in (i), and (iv) we shall forward  complete order
forms  together  with such funds to the Company on or before  twelve noon on the



<PAGE>



next business day and each selected dealer acknowledges that if the procedure in
(b) is adopted,  our  customers'  funds are not required to be in their accounts
until the Debit Date.

         Unless earlier  terminated by us, this Agreement  shall  terminate upon
the  closing  date of the  Offering.  We may  terminate  this  Agreement  or any
provisions  hereof any time by written or telegraphic  notice to you. Of course,
our  obligations  hereunder  are  subject to the  successful  completion  of the
Offering.

         You agree that at any time or times  prior to the  termination  of this
Agreement  you  shall,  upon our  request,  report to us the number of shares of
Common Stock sold on behalf of the Company by you under this Agreement.

         We shall  have  full  authority  to take  such  actions  as we may deem
advisable  in respect of all matters  pertaining  to the  offering.  We shall be
under no  liability  to you except  for lack of good  faith and for  obligations
expressly assumed by us in this Agreement.

                  Upon  application  to us, we shall inform you as to the states
in which we believe the Common Stock has been  qualified for sale under,  or are
exempt from the  requirements  of, the respective  blue sky laws of such states,
but we assume no  responsibility  or obligation as to your rights to sell Common
Stock in any state.

         Additional  copies of the Prospectus and any supplements  thereto shall
be supplied in reasonable quantities upon request.

         Any  notice  from us to you shall be deemed to have been duly  given if
mailed, telephoned, or telegraphed to you at the address to which this Agreement
is mailed.

         This  Agreement  shall be construed in accordance  with the laws of the
State of Ohio.



<PAGE>


Keefe, Bruyette & Woods, Inc.
Page 32

         Please  confirm  your  agreement  hereto by signing and  returning  the
confirmations accompanying this letter at once to us at Keefe, Bruyette & Woods,
Inc.,  211  Bradenton,  Dublin,  Ohio 43017.  The enclosed  duplicate copy shall
evidence the agreement between us.

KEEFE, BRUYETTE & WOODS, INC.




By:
     Patricia A. McJoynt
     Executive Vice President

CONFIRMED AS OF:



___________________, 1997




(Name of Dealer)

By:

Its:


<PAGE>




                                  Exhibit 10.2
             Employment Agreement Between Federal Trust Corporation
                            and James V. Suskiewich

<PAGE>

                              EMPLOYMENT AGREEMENT
                                  BY AND AMONG
                               FEDERAL TRUST BANK,
                            FEDERAL TRUST CORPORATION
                                       AND
                               JAMES V. SUSKIEWICH

     THIS EMPLOYMENT AGREEMENT  ("Agreement") is being entered into by and among
Federal  Trust Bank,  a  federally-chartered  stock  savings  bank which has its
principal office in Winter Park, Florida ("Bank"),  Federal Trust Corporation, a
Florida corporation ("Corporation") and James V. Suskiewich ("Employee").

                                   WITNESSETH:

     WHEREAS,  the Employee is the President Chief Financial Officer of the Bank
and has  developed  an intimate and  thorough  knowledge of the Bank's  business
methods and operations;

     WHEREAS, the Corporation's primary subsidiary is the Bank;

     WHEREAS,  the retention of the Employee's services for and on behalf of the
Bank is of material  importance to the preservation and enhancement of the value
of both Banks's and the Corporation's business; and

     WHEREAS,  the Employee,  the Bank, through its Board of Directors,  and the
Corporation,  through its Chief Executive Executive Officer and President,  have
agreed  to this  enter  into  this  Agreement  in order to  update  and  clarify
Employee's  relationship  with the Bank and to comply  with  current  government
regulations;

     NOW, THEREFORE,  in consideration of the mutual covenants herein set forth,
the Bank, the Corporation and the Employee do hereby agree as follows:

                              I. TERM OF EMPLOYMENT

     Section 1.1 The Bank shall employ the Employee as its  President  and Chief
Financial Officer, as hereinafter provided, and the Employee hereby accepts said
employment  and  agrees to  render  such  services  to the Bank on the terms and
conditions  set forth in this  Agreement  commencing  on the  Effective  Date as
defined in Section  8.5 herein,  and  terminating  September  30,  1997,  unless
further  extended or  terminated  in  accordance  with the terms and  conditions
hereinafter set forth. During the term of this Agreement, the Employee agrees to
perform such duties as are customarily  performed by one holding the position of
President and Chief  Financial  Officer of a financial  institution.  The Bank's
Board of Directors shall review this Agreement and the Employee's performance on
or before  September 15, 1996, and annually  thereafter,  in order to determined
whether  to extend  this  Agreement.  The  decision  to extend  the term of this
Agreement for an additional  year is within the sole  discretion of the Board of
Directors.  References  herein to the term of this Agreement shall refer both to
the initial term and successive terms.

     Section 1.2 During the term of the  Agreement,  the Employee  shall perform
such  executive  services for the Bank as may be consistent  with his titles and
from time to time be  assigned  to him by the  Bank's  Board of  Directors.  The
Employee  shall devote his best efforts,  including such portion of his time and
effort to the affairs and business of the Bank as is  customarily  provided by a
President and Chief Financial Officer for such institution.

     Section 1.3 The services of the Employee  shall be rendered  principally in
Winter Park,  Florida,  but he shall do such  traveling on behalf of the Bank as
may be reasonably required.

                           II. COMPETITIVE ACTIVITIES

     Section  2.1  Employee  agrees  that  duirng  the  term  of his  employment
hereunder,  except with the express consent of the Bank's Board of Directors, he
will not,  directly or indirectly,  engage or participate  in, become a director
of, or render  advisory or other services for, or in connection  with, or become
interested  in, or make any financial  investment in any firm,  corporation,  or
business entity or business  enterprise  competitive  with or to any business of
the Bank; provided, however, that the Employee shall not thereby be precluded or
prohibited  from  owning  passive  investments,  including  investments  in  the
securities of other financial  institutions,  so long as such ownership does not
require him to devote  substantial time to management or control of the business
or activities in which he has invested.

          Section 2.2  Employee  agrees and  acknowledges  that by virtue of his
employment  hereunder,  he will maintain an intimate knowledge of the activities
and affairs of the Bank, including trade secrets and other confidential matters.
As a result,  also because of the special,  unique,  and extraordinary  services
that  the  Employee  is  capable  of  performing  for the  Bank or one of  their
competitors,  the  Employee  recognizes  that the services to be rendered by him
hereunder  are of a character  giving them a peculiar  value,  the loss of which
cannot  be  adequately  or  reasonably  compensated  for by  damages.  Employee,
therefore,  agrees that during the term of this  Agreement,  and for a period of
six (6) months after either a voluntary  termination by the Employee (except for
a termination effected pursuant to the provisions of Section 7.10 herein) or due
to a  termination  resulting  from  termination  of the Employee for cause,  the
Employee shall not:

     (a)  divulge any matter  pertaining  to the  activities  and affairs of the
Bank, including without limitation, trade secrets and other confidential matters
except as may be required by law; and

     (b) become  employed,  directly  or  indirectly,  whether  as an  employee,
independent  contractor,  consultant,  or otherwise,  in the financial  services
industry with any business  enterprise or business entity competitive with or to
any business of the Bank,  which either  maintains  offices or does  business in
Orange County, Florida.

     Employee agrees that breach of any of these covenants by the Employee shall
constitute  irreparable  harm to the Bank for  which  the Bank  does not have an
adequate remedy by law, and that the Bank is,  therefore,  entitled to immediate
injunctive or other equitable relief to restrain the Employee from violating the
provisions of this Agreement.  The right to such injunctive and equitable relief
shall  survive  the  termination  for cause of the  Employee  by the Bank or the
voluntary  termination  of  this  Agreement  by  the  Employee  except  if  such
termination is affected pursuant to the provisions of Section 7.10 herein.

     Employee  hereby agrees that the duration of the  anticompetitive  covenant
set forth herein is reasonable, and its geographic scope not unduly restrictive.

                                III. COMPENSATION

     Section 3.1 The Bank will  compensate  and pay the  Employee  for  services
during the term of the  Agreement  at a minimum base salary of $120,000 per year
for the year ending  December 31, 1995,  with annual salary  increases,  if any,
thereafter in an amount determined by the Board of Directors.

     Section 3.2  Employee  will be  entitled  to receive an annual  performance
bonus to be  considered  by the Bank's Board of Directors on a subjective  basis
which, amongst other criteria,  will consider the Employee's performance and the
performance of the Bank. Any bonuses  awarded the Employee by the Bank from time
to time shall not be considered as nor constitute  part of the  Employee's  base
salary for the purposes of this Agreement.

               IV. PARTICIPATING IN RETIREMENT AND MEDICAL PLANS,
                          LIFE INSURANCE AND DISABILITY

     Section  4.1 Except as  otherwise  stated  herein,  the  Employee  shall be
entitled to  participate  in and  receive the  benefits of any plans of the Bank
relating to pension, profit-sharing, ESOP, or other retirement benefits.

     Except as otherwise  stated herein,  the Employee shall also be entitled to
participate  in and  receive the  benefits of any plans of the Bank  relating to
medical  coverage or  reimbursements  that the Bank may adopt for the benefit of
their  employees.  The Bank  shall also  provide  hospitalization  coverage  and
expenses for the Employee and his spouse.

     Section 4.2 (a) If the Employee shall become disabled or  incapacitated  to
the  extent  that he is unable to  perform  his  duties as  President  and Chief
Financial  Officer  of the  Bank  and the  Corporation,  he  shall  nevertheless
continue to receive the following percentages of his compensation,  exclusive of
any benefits which may be in effect for employees of the Bank, under Section 4.1
of this  Agreement for the  following  periods of his  disability:  100% for the
first six (6) months and 75% hereafter for the remaining term of this Agreement.
Upon returning to active duties,  the Employee's full  compensation as set forth
in this Agreement shall be reinstated. In the event that the Employee returns to
active employment on other than a full-time basis, then his compensation (as set
forth in Section  3.1of this  Agreement)  shall be reduced in  proportion to the
time spent in said employment.

     (b) There shall be deducted from the amounts paid to the Employee hereunder
during any period of  disability,  as described in Section  4.2(a)  herein,  any
amounts  actually paid to the Employee  pursuant to any disability  insurance or
other  similar such program  which the Bank has  instituted  or may institute on
behalf of their employees for the purpose of compensating employees in the event
of disability.

     (c) For the  purpose  of this  Agreement,  the  Employee  shall  be  deemed
disabled or  incapacitated  if the Employee,  due to physical or mental illness,
shall have been absent from his duties with the Bank,  on a full-time  basis for
three (3)  consecutive  months;  provided  that, if the Employee shall not agree
with a determination  to terminate him because of disability or incapacity,  the
question of the  Employee's  ability  shall be  submitted  to an  impartial  and
reputable  physician  selected  by  the  parties  hereto  and  such  physician's
determination on the question of disability or incapacity shall be binding.

                     V. ADDITIONAL COMPENSATION AND BENEFITS

     Section  5.1  During  the  term of this  Agreement,  the  Employee  will be
entitled to participate  in and receive the benefits of any stock option,  stock
ownership,  profit-sharing,  or other plans,  benefits and  privileges  given to
employees  and  executives  of the Bank  which  are  currently  in effect at the
execution  this  Agreement of which may come into  existence  thereafter  to the
extent the Employee is otherwise eligible and qualifies to so participate in and
receive such benefits or privileges. Then Bank or the Corporation shall not make
any changes in such plans,  benefts or privileges  which would adversely  affect
the Emplyees' rights or benefits thereunder,  unless such change occurs pursuant
to a program  applicabel to alle xecutive  officers (Vice President or above) of
the Bank and does not result in a proportionately  greater adverse change in the
rights of or benefits  to the  Employee  as  compared  with any other  executive
officer of the Bank. the Bank and does not result in a  proportionately  greater
adverse change in the rights of or benefits to the Employee as compared with any
other executive officer of the Bank. Nothing paid to the Employee under any plan
or  arrangement  presently  in effect or made  available  in the future shall be
deemed to be in lieu of the salary  payable to the Employee  pursuant to Section
3.1 herein.

     Section  5.2  Employee   agrees  to  maintain  his  minimum  capital  stock
investment in the Corporation  ($50,000 stock purchase made in __________,  1993
for as long as this Agreement remains in effect. Upon voluntary  termination for
good reason as defined in Section 7.10(a)  involuntary  termination  (other than
for just cause as defined herein or as provided in Section 7.5, 7.7 and 7.7) the
Corporation  agrees to  repurchase  from the  Employee at book value or the fair
market  value,  whichever is greater,  any capital stock which he may own in the
Corporation. In the event the Corporation is disolved, liquidated or reorganized
where the Bank is the surviving entity, and the Employee voluntarily  terminates
his employment for good reason or is  involuntarily  terminated  (other than for
just cause),  the Bank agrees to  repurchase  from the Employee at book value or
the fair market value, whichever is greater, any capital stock which he may then
own in the Bank; provided,  however,  that such repurchase shall not be required
to the extent  that,  the  repurchase  would  cause the Bank to fail to meet its
minimum capital requirements.

     Section 5.3   Employee shall be entitled to three (4) weeks paid vacation.

                                  VI. EXPENSES

     Section 6.1 The Bank shall reimburse the Employee or otherwise  provide for
or pay for all reasonable expenses incurred by the Employee in furtherance or in
connection  with  the  business  of  the  Bank  including,  but  not  by  way of
limitation,  automobile and traveling expenses, and all reasonable entertainment
expenses  (whether  incurred at the Employee's  residence,  while traveling,  or
otherwise),  subject to such reasonable limitations as may be established by the
Bank's Boards of Directors.

     Section 6.2 The Bank shall  provide the  Employee  with an  automobile  for
transportation during the term of employment.


                                VII. TERMINATION

     Section 7.1 The Bank shall have the right,  at any time upon prior  written
notice of termination  satisfying the requirements of Section 7.10(c) herein, to
terminate the Employee's  employment  hereunder,  including termiantion for just
cause. For the purpose of this Agreement,  termination for just cause shall mean
termination for personal dishonesty,  incompetence, willful misconduct, material
breach of fiduciary  duty,  intentional  failure to perform the duties stated in
this  Agreement,  willful  violation of any law, rule or regulation  (other than
traffic  violations  or  similar   offenses),   willful  violation  of  a  final
cease-and-desist   order,   willful  or  intentional  breach  or  negligence  or
misconduct in the performance of such duties or material breach of any provision
of this Agreement as determined by a court of competent jurisdiction or in final
agency action by a federal or state regulatory  agency having  jurisdiction over
the Bank.  For  purposes  of this  Sectioin,  no act,  or failure to act, on the
Employee's  part shall be  considered  "willful"  unless done,  or omitted to be
done, by him not in good faith and without reasonable belief that his actioin or
omission was in the best interest of the Bank; provided that any act or omission
to act by the Employee in reasonable  reliance upon an opinion of counsel to the
Bank shall not be deemed to be willful.

     Section 7.2 In the event the Employee is terminated for just cause pursuant
to Section 7.1 herein, the Employee shall have no right to compensation or other
benefits  for any period  after such date of  termination.  If the  Employee  is
terminated by the Bank other than for just cause pursuant to Section 7.1 herein,
and other than in  connection  with a change in control of the Bank,  as defined
herein,  the  Employee's  right to  compensation  and other  benefits under this
Agreement  shall be as set for th in Sections  7.10(e)  and (f)  herein.  In the
event the Employee is terminated by the Bank but in connection  with a change in
control of the Bank as defined herein,  the Employee's right to compensation and
other benefits under this Agreement shall be as set forth in Sections 7.10(d)(e)
and (f) herein.

     Section 7.3 Employee  shall have the right,  upon prior  written  notice of
termination  of not less than thirty (30) days  satisfying the  requirements  of
Sections  7.10(c)  herein,  to terminate his employment  hereunder,  but in such
event,  the  Employee  shall  have no right  after  the date of  termination  to
compensation  or other  benefits  as  provided  in this  Agreement,  unless such
termination  is for "good  reason",  as  defined,  pursuant  to Section  7.10(a)
herein.  If the Employee  provides a notice of termination for good reason,  the
date of termination shall be the date on which a notice of termination is given.

     Section 7.4 If the Employee is  suspended  from office  and/or  temporarily
prohibited from  participating  in the conduct of the Bank's affairs pursuant to
notice served under Section  8(e)(3) or Section  8(g)(1) of the Federal  Deposit
Insurance Act ("FDIA") (12 U.S.C.  Section  1818[e][3] and Section  1818[g][1]),
the Bank's obligations under this Agreement shall be suspended as of the date of
service, unless stayed by appropriate proceedings.  If the charges in the notice
are dismissed, the Bank may, in its discretion: (I) pay the Employee all or part
of the  compensation  withheld while its  obligations  under this Agreement were
suspended, and (ii) reinstate (in whole or in part) any of its obligations which
were suspended.

     Section 7.5 If the  Employee  is removed  from  office  and/or  permanently
prohibited from  participating  in the conduct of the Bank's affairs by an order
issued under Section 8(e)(4) or Section 8(g)(1) of the FDIA (12 U.S.C.  Sections
1818[e][4] and [g][1],  all  obligations of the Bank under this Agreement  shall
terminate  as of the  effective  date of the  order,  but  vested  rights of the
Employee and the Bank as of the date of termination shall not be affected.

     Section 7.6 All obligations under this Agreement may be terminated pursuant
to 12 C.F.R.  Section  563.39(b)(5)  (except to the extent that it is determined
that  continuation  of the Agreement for the continued  operation of the Bank is
necessary):  (i) by the Director of the Office of Thrift Supervision ("OTS"), or
his/her designee, at the time the Federal Deposit Insurance Corporation ("FDIC")
or Resolution Trust Corporation  enters into an agreement to provide  assistance
to or on behalf of the Bank under the  authority  contained in Section  13(c) of
the FDIA (12 U.S.C.  Section  1823[c]);  or (ii) by the  Director of the OTS, or
his/her  designee,  at the time the  Director  or  his/her  designee  approves a
supervisory  merger to resolve problems related to operation of the Bank or when
the Bank is  determined  by the Director of the OTS in final agency action to be
in an unsafe or unsound  condition,  but vested  rights of the  Employee and the
Bank as of the date of termination shall not be affected.

     Section 7.7 If the Bank is in default, as defined in Section 3(x)(1) of the
FDIA (12 U.S.C.  Section  1813[x][1]) to mean an  adjudication or other official
determination by any court of competent  jurisdiction,  the appropriate  federal
banking  agency  or other  public  authority  pursuant  to which a  conservator,
receiver or other legal  custodian is appointed for the Bank.,  all  obligations
under this  Agreement  shall  terminate  as of the date of  default,  but vested
rights of the Employee and the Bank as of the date of  termination  shall be not
affected.

     Section 7.8 In the event that the Employee is  terminated in a manner which
violates any provisions of this Agreement, as determined by a court of competent
jurisdiction, the Employee shall be entitled to reimbursement for all reasonable
costs,  including  attorneys  fees, in challenging  such  termination.  Further,
because of economic  disparity  between the Bank and the Employee,  the Bank and
the  Corporation  (jointly  and  severally)  agree  to pay  for  the  Employee's
reasonable  attorneys' fees and costs up to $20,000 to enforce the terms of this
Agrement or recovered  damages for breach of this  agreement  as follows;  up to
$10,000 at the commencement of litigation or the mediation proceedings and up to
an additional $10,000 during the course of litigation or mediation  proceedings.
In the event the Employeee is unsuccessful in his claim or defense, the Employee
shall  reimburse  the Bank  and/or  the  Corporation  for any  attorneys'  fees,
expenses and costs that may have been  advanced.  If the Employee is successful,
any  attorneys'  fee award will be reduced by the amount of  attorny's  fees and
costs that have been advanced.  Such  reimbursement  shall be in addition to all
rightrs to which the Employee is otherwise entitled under this Agreement.

     Section  7.9 This  Agreement  shall  be  terminated  upon the  death of the
Employee during the term of this  Agreement;  provided that, if the Employee has
heirs,  the estate of the  Employee  shall be entitled to receive  payment in an
amont equal to 75% of the Employee's total annual  compensation,  at the date of
death, as calculated in accordance with Section 3.1 herein, for the remainder of
the term of this  Agreement or twelve (12) months,  whichever is longer.  Unless
alternative  arrangements are made by the Bank and the legal  representative  of
the Employee's  estate,  such payment shall be made in one  installment  due and
payable within thirty (30) days of the Employee's death.

     Section  7.10(a)  Employee may terminate his employment  hereunder for good
reason.  For purposes of this Agreement,  "good reason" shall mean (i) a failure
by the Bank or the  Corporation  to comply with any  material  provision of this
Agreement,  which failure has not been cured within ten (10) days after a notice
of  such  noncompliance  has  been  given  by the  Employee  to the  Bank or the
Corporation;  or (ii)  subsequent  to a change in  control as defined in Section
7.10(b) and without the Employee's express written consent, any of the following
shall occur: the assignment to the Employee of any duties  inconsistent with the
Employee's  positions,  duties,   responsibilities  and  status  with  the  Bank
immediately  prior to a change  in  control  of the Bank or the  Corporation;  a
change in the  Employee's  reporting  responsibilities,  titles or offices as in
effect  immediately prior to a change in control of the Bank or the Corporation;
any removal of the  Employee  from,  or any failure to re-elect the Employee to,
any of such positions, except in connection with a termination of employment for
just cause, disability, death, or removal pursuant to Section 7.1 or 7.5 herein;
a reduction by the Bank in the Employee's annual salary as in effect immediately
prior to a change in control;  the failure of the Bank to continue in effect any
bonus,  benefits or compensation  plan, life insurance plan, health and accident
plan or disability plan in which the Employee is  participating at the time of a
change in  control of the Bank or the  Corporation,  or the taking any action by
the Bank  which  would  adversely  affect  the  Employee's  participation  in or
materially  reduce  the  Employee's  benefits  under  any of such  plans  or the
transfer of the Employee to any location  outside of the Greater  Metro  Orlando
Area or the  assignment  of  substantial  duties to the Employee to be completed
outside  the  Greater  Metro  Orlando  Area  without  the prior  consent  of the
Employee.

     (b) For  purposes of this  Agreement,  a "change in  control"  shall mean a
change in control with respect to either the Bank or the  Corporation as defined
in 12 C.F.R. Sections 574.4 (a) or (b) of the OTS regulations.

     (c) Any  termination  of the  Employee's  employment  by the Bank or by the
Employee  shall be  communicated  by written  notice of termination to the other
party hereton.  For purposes of this Agreement,  a "notice of termination" shall
mean a dated notice which shall (i) indicate the specific termination  provision
in the Agreement relied upon; (ii) set forth in reasonable  detail the facts and
circumstances  claimed  to  provide a basis for  termination  of the  Employee's
employment   under  the  provision  so  indicated;   (iii)  specify  a  date  of
termination,  which  shall be not  less  than  thirty  (30)  days nor more  than
forty-five  (45) days after such notice of termination  is given,  except in the
case of the  Bank's  termination  of the  Employee's  employment  for just cause
pursuant  to Section  7.1 herein,  in which case the notice of  termination  may
specify a date of  termination  as of the date of such notice of  termination is
given; and (iv) be given in the manner specified in Section 8.3 herein.


     (d) In the event of a change in control  as  provided  in  Section  7.10(b)
above,  the  Corporation  agrees to pay the Employee a special  incentive  bonus
equal to two  times the  Employee's  annual  salary  then in  effect,  times the
price/book value ratio at which the Bank or the Corproation is acquired.  If the
Employee  accepts  employment  with  either the  acquiror  or the Bank after the
acquisition,  the Employee shall be entitled to a special  incentive bonus equal
to two times 50% of the  Employee's  annual  salary  then in  effect,  times the
price/book value ratio at which the Bank or the Corporation was acquired.

     (e) If the  Employee  shall  terminate  his  employment  for good reason as
defined in Section  7.10(a)(i)  herein,  or if the Employee is terminated by the
Bank for other than just cause  pursuant to Section 7.1 herein,  then in lieu of
any further salary  payments to the Employee for periods  subsequent to the date
of termination,  the Employee shall be paid, as severance, an amount which would
equal the Employee's total annual  compensation for the remainder of the term of
the Agreement,  plus any special  incentive  bonus which the Employee would have
been entitled to under Section 7.10(b) herein, should a change in control of the
Bank or the  Corporation  occur  within  twelve (12) months  equal  semi-monthly
installments on the fifteenth and last days of each month until paid in full.

     (f) Unless the Employee is  terminated  for just cause  pursuant to Section
7.1 herein,  pursuant to Section 7.5  herein,  or pursuant to a  termination  of
employment by the Employee for other than good reason,  the Bank shall  maintain
in full force and effect,  for the  continued  benefit of the  Employee  for the
remaining term of this Agreement,  or twelve (12) months  (whichever is longer),
all  employee  benefit  plans and programs in which the Employee was entitled to
participate  immediately  prior to the date of  termination,  provided  that the
Employee's  continued  participation  is possible  under the  general  terms and
provisions of such plans and programs.  Further, the Bank shall pay for the same
or similar  benefits  if such  benefits  are  available  to the  employee  on an
individual  or group basis as a result of  contractual  or statutory  provisions
requiring or permitting such availability including,  but not limited to, health
insurance covered under COBRA.

     (g)  Employee  shall not be required to mitigate  the amount of any payment
provided  for in Sections  7.10(d) and (e) of this  Agreement  by seeking  other
employment or otherwise.

                               VIII. MISCELLANEOUS

     Section 8.1 Notwithstanding  anything to the contrary herein contained, the
payment or obligation to pay any monies, or granting of any rights or privileges
to the  Employees  as  provided  in  this  Agreement  shall  not be in  lieu  or
derogation of the rights and privileges that the Employee now has under any plan
or benefit presently outstanding.

     Section  8.2 This  Agreement  may not be  modified,  changed,  amended,  or
altered  except in  writing  signed by the  Employee  or by his duly  authorized
representative, and by a duly authorized representative of the Bank.

     Section 8.3 All notices  given or required to be given  herein  shall be in
writing, sent by United States first-class certified or registered mail, postage
prepaid, by way of overnight carrier or by hand delivery. If to the Employee (or
to the Employee's  spouse or estate upon the  Employee's  death) notice shall be
sent  to the  Employee's  last-known  address,  and if to the  Bank  and/or  the
Corporation,  notice shall be sent to the respective corporate headquarters. All
such  notices  shall  be  effective  when  deposited  in the  mail if  sent  via
registered  mail,  or upon  delivery if by hand  delivery or sent via  overnight
letter.  Either party,  by notice in writing,  may change or designate the place
for receipt of all such notices.

     Section  8.4 No  course of  conduct  by the Bank,  the  Corporation  or the
Employee and no delay or omission of the Bank,  the  Corporation or the Employee
to exercise any right or power given under this Agreement  shall: (I) impair the
subsequent  exercise of any right or power,  or (ii) be construed to be a waiver
of any  default or any  acquiescence  in or consent to the curing of any default
while any other default shall continue to exist,  or be construed to be a waiver
of such continuing default or of any other right or power that shall theretofore
have arisen. Any power and/or remedy granted by law and by this Agreement to any
party  hereto  may be  exercised  from  time to time,  and as often as be deemed
expedient.  All such rights and powers shall be cumulative to the fullest extent
permitted by law.

     Section 8.5 The "Effective  Date" of this Agreement shall be retroactive to
September 1, 1995.

     Section 8.6 All references herein to particular sections of a statute, rule
or  regulation  or to a  particular  disclosure  item or schedule  shall also be
deemed to be a refernce to any successor  section,  statute,  rule,  regulation,
disclosure item or schedule.

     Section  8.7  The  invalidity  or  unenforceability  of  any  provision  or
provisions of this Agreement shall not affect the validity or  enforceability of
any other  provision  of this  Agreement,  which shall  remain in full force and
effect.

     Section 8.8 This Agreement  supersedes and replaces all previous employment
agreements  or  amendments  thereto  among the  Bank,  the  Corporation  and the
Employee.

                              IX. SUCCESSORS, ETC.

     Section  9.1 This  Agreement  shall  inure to the benefit of and be binding
upon the Employee, and to the extent applicable, his heirs, assigns,  executors,
and  personal  representatives,   and  the  Bank  and  the  Corporation,   their
successors, and assigns, including, without limitation, any person, partnerhsip,
or corporation  which may acquire all or substantially  all of the Bank's or the
Corporation's  assets  and  business,  or  with or into  which  the  Bank or the
Corporation may be consolidated or merged, and this provision shall apply in the
event of any subsequent merger,  consolidation,  or transfer, unless such merger
or consolidation  or subsequent  merger or consolidation is a transaction of the
type which would result in termination under Sections 7.6 and 7.7 herein.

     Section 9.2 This  Agreement is personal to each of the p arties and neither
party may  assign or  delegate  any of their  rights or  obligations  under this
Agreement without the prior written consent of the other party.

                           X. APPLICABLE LAW AND VENUE

     Section  10.1 This  Agreement  shall be  governed  in all  respects  and be
interpreted by and under the laws of Florida, except to the extent that such law
may be preempted by applicable federal law, including  regulations,  opinions or
orders  duly  issued by the OTS and FDIC  ("Federal  Law"),  in which event this
Agreement shall be governed and be interpreted by and under Federal Law.

     Section 10.2 The venue for any  litigation  concerning  the  enforcement of
this Agreement or a breach of this Agreement shall be Orange County, Florida.

     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement on
this 26th day of January, 1996.

                                   FEDERAL TRUST BANK

                                   By: /s/George W. Foster
- -----------------------------          ----------------------------- 
Witness                                   George W. Foster
                                          Chairman of the Board


                                   FEDERAL TRUST CORPORATION
                                   By: /s/James T. Bell
- -----------------------------          ----------------------------- 
Witness                                   James T. Bell
                                          Chief Executive Officer and President


                                   By: /s/James V. Suskiewich
- -----------------------------          ----------------------------- 
Witness                                   James V. Suskiewich
                                          (Employee)




                                  Exhibit 10.3
             Employment Agreement Between Federal Trust Corporation
                           and Aubrey H. Wright, Jr.


<PAGE>

                              EMPLOYMENT AGREEMENT
                                  BY AND AMONG
                               FEDERAL TRUST BANK,
                            FEDERAL TRUST CORPORATION
                                       AND
                                AUBREY H. WRIGHT

         THIS EMPLOYMENT  AGREEMENT  ("Agreement")  is being entered into by and
among Federal Trust Bank, a federally-chartered stock savings bank which has its
principal office in Winter Park, Florida ("Bank"),  Federal Trust Corporation, a
Florida corporation ("Corporation") and Aubrey H. Wright ("Emplo yee").

                                   WITNESSETH:

         WHEREAS,  the Employee is the Chief  Financial  Officer of the Bank and
the  Corporation  and has  developed an intimate  and thorough  knowledge of the
business methods and operations of the Bank and the Corporation;

         WHEREAS,  the retention of the Employee's services for and on behalf of
the Bank and the Corporation is of material  importance to the  preservation and
enhancement of the value of the business of the Bank and the Corporation; and

         WHEREAS,  the Employee,  the Bank, through its Board of Directors,  and
the Corporation,  through its Chief Executive  Executive  Officer and President,
have agreed to this Agreement in order to update and clarify their  relationship
and to comply with current government regulations;

         NOW,  THEREFORE,  in  consideration  of the mutual covenants herein set
forth, the Bank, the Corporation and the Employee do hereby agree as follows:

                              I. TERM OF EMPLOYMENT

         Section 1.1 The Bank shall employ the  Employee as its Chief  Financial
Officer,  as  hereinafter  provided,   and  the  Employee  hereby  accepts  said
employment  and  agrees to  render  such  services  to the Bank on the terms and
conditions  set forth in this Agreement  commencing on the  "Effective  Date" as
defined in Section  8.5 herein,  and  terminating  September  30,  1996,  unless
further  extended or  terminated  in  accordance  with the terms and  conditions
hereinafter set forth. During the term of this Agreement, the Employee agrees to
perform such duties as are customarily  performed by one holding the position of
Chief Financial  Officer of a financial  institution.  The Board of Directors of
the Bank and the  Corporation  shall review this  Agreement  and the  Employee's
performance on or before September 15, 1996, and annually  thereafter,  in order
to determined whether to extend this Agreement. The de cision to extend the term
of this  Agreement for an additional  year is within the sole  discretion of the
Board of Directors.  References herein to the term of this Agreement shall refer
both to the initial term and successive terms.

         Section  1.2  During  the term of the  Agreement,  the  Employee  shall
perform  such  executive  services  for the Bank as may be  consistent  with his
titles  and  from  time  to time  be  assigned  to him by the  Bank's  Board  of
Directors. The Employee shall devote his best efforts, including such portion of
his time and effort to the affairs and business of the Bank and the  Corporation
as is customarily provided by a Chief Financial Officer for such companies.

         Section 1.3 The services of the Employee shall be rendered  principally
in Winter Park,  Florida,  but he shall do such  traveling on behalf of the Bank
and the Corporation as may be reasonably required.

                           II. COMPETITIVE ACTIVITIES

         Section 2.1  Employee  agrees  that  duirng the term of his  employment
hereunder, except with the express consent of the Board of Directors of the Bank
or the Corporation,  he will not, directly or indirectly,  engage or participate
in,  become a director  of, or render  advisory  or other  services  fo r, or in
connection  with, or become  interested in, or make any financial  investment in
any  firm,  corporation,  or  business  enterprise  competitive  with  or to any
business of the Bank; provided,  however, that the Employee shall not thereby be
precluded or prohibited from owning passive investments,  in cluding investments
in the  securities of other  financial  institutions,  so long as such ownership
does not require him to devote  substantial time to management or control of the
business or activities in which he has invested.

         Section  2.2  Employee  agrees and  acknowledges  that by virtue of his
employment  hereunder,  he will maintain an intimate knowledge of the activities
and affairs of the Bank, including trade secrets and other confidential matters.
As a result,  also because of the special,  unique,  and extrao rdinary services
that  the  Employee  is  capable  of  performing  for the  Bank or one of  their
competitors,  the  Employee  recognizes  that the services to be rendered by him
hereunder  are of a character  giving them a peculiar  value,  the loss of which
cannot be  adequately  or  reasonably  compensated  for by da  mages.  Employee,
therefore,  agrees that during the term of this  Agreement,  and for a period of
six (6) months after either a voluntary  termination by the Employee (except for
a termination effected pursuant to the provisions of Section 7.10 herein) or due
to a  termination  resulting  from  termination  of the Employee for cause,  the
Employee shall not:

         (a) divulge any matter  pertaining to the activities and affairs of the
Bank, including without limitation, trade secrets and other confidential matters
except as may be required by law; and

         (b) become  employed,  directly or indirectly,  whether as an employee,
independent  contractor,  consultant,  or otherwise,  in the financial  services
industry with any business  enterprise or business entity competitive with or to
any  business  of the Bank,  and either  maintains  offices or does busi ness in
Orange County, Florida.

         Employee  agrees that breach of any of these  covenants by the Employee
shall  constitute  irreparable harm to the Bank for which the Bank does not have
an  adequate  remedy  by law,  and  that the Bank  is,  therefore,  entitled  to
immediate  injunctive  or other  equitable  relief to restrain the Employee from
violating the  provisions of this  Agreement.  The right to such  injunctive and
equitable  relief shall survive the termination for cause of the Employee by the
Bank or the voluntary  termination of this  Agreement by the Employee  except if
such termination is affected pursuant to the provisions of Section 7.10 herein.

         Employee  hereby  agrees  that  the  duration  of  the  anticompetitive
covenant set forth herein is  reasonable,  and its  geographic  scope not unduly
restrictive.

                                III. COMPENSATION

         Section 3.1 The Bank will  compensate and pay the Employee for services
during the term of the  Agreement  at a minimum  base salary of $75,000 per year
for the year ending  December 31, 1995,  with annual salary  increases,  if any,
thereafter in an amount determined by the Board of Directors.

         Section 3.2  Employee  will be  considered  for any annual  performance
bonus or bonus  program  developed  by the Board of Directors of the Bank or the
Corporation.  The granting of an annual  bonus shall be on a  subjective  basis,
considering  the Employee's  performance  and the performance of the Bank and/or
the Corporation. Any performance bonuses awarded the Employee by the Bank or the
Corporation  shall not be considered as nor  constitute  part of the  Employee's
base salary for the purposes of this Agreement.

               IV. PARTICIPATING IN RETIREMENT AND MEDICAL PLANS,
                          LIFE INSURANCE AND DISABILITY

         Section 4.1 Except as otherwise  stated  herein,  the Employee shall be
entitled to  participate  in and  receive the  benefits of any plans of the Bank
relating  to  pension,  profit-sharing,   or  other  retirement  benefits.  This
includes,  but shall not be  limited  to,  participation  in the  Federal  Trust
Corporation's ESOP program.

         Except as otherwise stated herein,  the Employee shall also be entitled
to  participate in and receive the benefits of any plans of the Bank relating to
medical  coverage or  reimbursements  that the Bank may adopt for the benefit of
their  employees.  The Bank shall  also  provide  hospitalization  cove rage and
expenses for the Employee and his spouse.

         Section 4.2 (a) If the Employee shall become disabled or  incapacitated
to the extent that he is unable to perform his duties as Chief Financial Officer
of the Bank and the Corporation,  he shall nevertheless  continue to receive the
following  percentages of his compensation,  exclusive of any benefits which may
be in effect for  employees  of the Bank,  under  Section  4.1  herein,  for the
following  periods of his disability:  100% for the first six (6) months and 75%
hereafter for the remaining  term of this  Agreement.  Upon  returning to active
duties, the Employee's full compensation as set forth in this Agreement shall be
reinstated. In the event that the Employee returns to active employment on other
than a  full-time  basis,  then his  compensation  (as set forth in Section  3.1
herein) shall be reduced in proportion to the time spent in said employment.

         (b) There  shall be  deducted  from the  amounts  paid to the  Employee
hereunder  during any  period of  disability,  as  described  in Section  4.2(a)
herein,  any amounts  actually paid to the Employee  pursuant to any  disability
insurance or other  similar such program  which the Bank has  instituted  or may
institute on behalf of their employees for the purpose of compensating employees
in the event of disability.

         For the  purpose  of this  Agreement,  the  Employee  shall  be  deemed
disabled or  incapacitated  if the Employee,  due to physical or mental illness,
shall have been absent from his duties with the Bank,  on a full-time  basis for
three (3)  consecutive  months;  provided  that, if the Employee shall not agree
with a determination  to terminate him because of disability or incapacity,  the
question of the  Employee's  ability  shall be  submitted  to an  impartial  and
reputable  physician  selected  by  the  parties  hereto  and  such  physician's
determination on the question of disability or incapacity shall be b inding.

                     V. ADDITIONAL COMPENSATION AND BENEFITS

         Section 5.1 During the term of this  Agreement,  the  Employee  will be
entitled to participate  in and receive the benefits of any stock option,  stock
ownership,  profit-sharing,  or other plans,  benefits and  privileges  given to
employees  and  executives  of the Bank  which  are  currently  in effect at the
execution of this Agreement or which may come into existence thereafter,  to the
extent the Employee is otherwise eligible and qualifies to so participate in and
receive such benefits or privileges.  The Bank and/or the Corporation  shall not
make any changes in such plans,  benefits or  privileges  which would  adversely
affect the Employee's rights or benefits  thereunder,  unless such change occurs
pursuant to a program  applicable to all executive  officers (Vice  President or
above) of the Bank or the Corporation, whichever the case might be, and does not
result in a proportionately greater ad verse change in the rights of or benefits
to the Employee as compared with any other executive  officer of the Bank or the
Corporation.  Furthermore,  that  Bank  shall  not make any  changes  in  plans,
benefits or privileges in effect at the execution of this Agreement  which would
adversely  affect the Emp loyee's Rights or benefits  thereunder,  except by the
mutual agreement of the parties.  Nothing paid to the Employee under any plan or
arrangement  presently in effect or made available in the future shall be deemed
to be in lieu of the salary  payable to the  Employee  pursuant  to Section  3.1
herein.

         Section  5.2  Employee  shall be  entitled  to  three  (3)  weeks  paid
vacation.

                                  VI. EXPENSES

         Section  6.1 The  Bank  and/or  the  Corporation  shall  reimburse  the
Employee or otherwise provide for or pay for all reasonable expenses incurred by
the Employee in  furtherance  or in connection  with the business of the Bank or
the  Corporation  including,  but  not  by  way of  limitation,  automobile  and
traveling  expenses,  along  with  reasonable  entertainment  expenses  (whether
incurred at the Employee's residence, while traveling, or otherwise), subject to
such  reasonable  limitations as may be established by the respective  Boards of
Directors.

                                VII. TERMINATION

         Section  7.1 The Bank  shall  have the  right,  at any time upon  prior
written notice of termination  satisfying the  requirements  of Section  7.10(c)
herein, to terminate the Employee's employment hereunder,  including termiantion
for just cause. For the purpose of this Agreement, termination for "j ust cause"
shall  mean   termination  for  personal   dishonesty,   incompetence,   willful
misconduct,  material breach of fiduciary duty,  intentional  failure to perform
the duties  stated in this  Agreement,  willful  violation  of any law,  rule or
regulation  (other  than  traffic  violations  or  similar  offenses),  w illful
violation of a final  cease-and-desist  order,  willful or intentional breach or
negligence or misconduct in the performance of such duties or material breach of
any  provision  of  this  Agreement  as  determined  by  a  court  of  competent
jurisdiction  or in final agency action by a federal or state re gulatory agency
having  jurisdiction  over the Bank.  For purposes of this  Section,  no act, or
failure to act, on the  Employee's  part shall be  considered  "willful"  unless
done,  or omitted to be done,  by him not in good faith and  without  reasonable
belief that his actioin or omission was in the best in terest of the Bank or the
Corporation;  provided  that  any  act or  omission  to act by the  Employee  in
reasonable  reliance  upon an opinion of counsel to the Bank or the  Corporation
shall not be deemed to be willful.

         Section  7.2 In the event the  Employee  is  terminated  for just cause
pursuant to Section 7.1 herein, the Employee shall have no right to compensation
or other benefits for any period after such date of termination. If the Employee
is  terminated  by the Bank other than for just cause  pursuant  to Section  7.1
herein,  and other than in  connection  with a change in control of the Bank, as
defined herein,  the Employee's  right to compensation  and other benefits under
this Agreement shall be as set for th in Sections 7.10(e) and (f) herein. In the
event the Employee is terminated by the Bank othe r than for just cause pursuant
to Section 7.1 herein, but in connection with a change in control of the Bank as
defined herein,  the Employee's  right to compensation  and other benefits under
this Agreement shall be as set forth in Sections 7.10(d)(e) and (f) herein.

         Section 7.3 Employee shall have the right, upon prior written notice of
termination  of not less than thirty (30) days  satisfying the  requirements  of
Sections  7.10(c)  herein,  to terminate his employment  hereunder,  but in such
event,  the  Employee  shall  have no right  after the date of  terminat  ion to
compensation  or other  benefits  as  provided  in this  Agreement,  unless such
termination  is for "good  reason",  as  defined,  pursuant  to Section  7.10(a)
herein.  If the Employee  provides a notice of termination for good reason,  the
date of  termination  shall be the date on which a  notice  of  termina  tion is
given.

         Section 7.4 If the Employee is suspended from office and/or temporarily
prohibited from  participating  in the conduct of the Bank's affairs pursuant to
notice served under Section  8(e)(3) or Section  8(g)(1) of the Federal  Deposit
Insurance Act ("FDIA") (12 U.S.C.  Section  1818[e][3] and Sectio n 1818[g][1]),
the Bank's obligations under this Agreement shall be suspended as of the date of
service, unless stayed by appropriate proceedings.  If the charges in the notice
are dismissed, the Bank may, in its discretion: (I) pay the Employee all or part
of the  compensation  withheld  while its obl igations under this Agreement were
suspended, and (ii) reinstate (in whole or in part) any of its obligations which
were suspended.

         Section 7.5 If the Employee is removed from office  and/or  permanently
prohibited from  participating  in the conduct of the Bank's affairs by an order
issued under Section 8(e)(4) or Section 8(g)(1) of the FDIA (12 U.S.C.  Sections
1818[e][4] and [g][1],  all  obligations of the Bank under this A greement shall
terminate  as of the  effective  date of the  order,  but  vested  rights of the
Employee and the Bank as of the date of termination shall not be affected.

         Section 7.6 All  obligations  under this  Agreement  may be  terminated
pursuant  to 12 C.F.R.  Section  563.39(b)(5)  (except to the extent  that it is
determined that continuation of the Agreement for the continued operation of the
Bank is  necessary):  (i) by the  Director of the Office of Thrift Supe  rvision
("OTS"),  or  his/her  designee,  at the  time  the  Federal  Deposit  Insurance
Corporation ("FDIC") or Resolution Trust Corporation enters into an agreement to
provide assistance to or on behalf of the Bank under the authority  contained in
Section 13(c) of the FDIA (12 U.S.C.  Section 1823[c]);  or (ii) by the Director
of the OTS, or his/her  designee,  at the time the Director or his/her  designee
approves a supervisory  merger to resolve  problems  related to operation of the
Bank or when the Bank is  determined  by the Director of the OTS in final agency
action  to be in an unsafe or  unsound  condi  tion,  but  vested  rights of the
Employee and the Bank as of the date of termination shall not be affected.

         Section 7.7 If the Bank is in default, as defined in Section 3(x)(1) of
the  FDIA  (12  U.S.C.  Section  1813[x][1])  to mean an  adjudication  or other
official determination by any court of competent  jurisdiction,  the appropriate
federal  banking  agency  or  other  public   authority   pursuant  to  which  a
conservator,  receiver or other legal custodian is appointed for the Bank.,  all
obligations under this Agreement shall terminate as of the date of default,  but
vested rights of the Employee and the Bank as of the date of  termination  shall
be not affected.

         Section 7.8 In the event that the  Employee is  terminated  in a manner
which  violates any  provisions of this  Agreement,  as determined by a court of
competent jurisdiction,  the Employee shall be entitled to reimbursement for all
reasonable  costs,  including  attorneys fees, in challenging such te rmination.
Further,  because of economic  disparity among the Bank, the Corporation and the
Employee,  the Bank and/or the Corporation  (jointly and severally)  agree(s) to
pay for the  Employee's  reasonable  attorneys'  fees and costs up to $20,000 to
enforce  the terms of this  Agrement  or  recovered  damage s for breach of this
agreement as follows;  up to $10,000 at the commencement of litigation and up to
an  additional  $10,000  during  the  course  of  litigation.  In the  event the
Employeee is unsuccessful in his claim or defense,  the Employee shall reimburse
the Bank for any attorneys' fees,  expenses and costs that have been advanced by
the Bank.  If the  Employee  is  successful,  any  attorneys'  fee award will be
reduced by the amount of attorney's fees and costs that have been advanced. Such
reimbursement  shall be in  addition  to all  rights  to which the  Employee  is
otherwise entitled under this Agreem ent.

         Section 7.9 This  Agreement  shall be terminated  upon the death of the
Employee during the term of this  Agreement;  provided that, if the Employee has
heirs,  the estate of the  Employee  shall be entitled to receive  payment in an
amont equal to 75% of the Employee's total annual  compensation,  at the date of
death, as calculated in accordance with Section 3.1 herein, for the remainder of
the term of this Agreement. Unless alternative arrangements are made by the Bank
and/or the Corporation and the legal  representative  of the Employee's  estate,
such payment  shall be made in one  installment  d ue and payable  within thirty
(30) days of the Employee's death.

         Section  7.10(a)  Employee may terminate his  employment  hereunder for
good reason.  For purposes of this  Agreement,  "good  reason"  shall mean (i) a
failure by the Bank or the Corporation to comply with any material  provision of
this  Agreement,  which  failure has not been cured within ten (10) days after a
notice of such  noncompliance  has been given by the Employee to the Bank or the
Corporation;  or (ii)  subsequent  to a change in  control as defined in Section
7.10(b) and without the Employee's express written consent, any of the following
shall occur: the assignment to the Employee of any dut ies inconsistent with the
Employee's positions,  duties,  responsibilities and status with the Bank or the
Corporation immediately prior to a change in control; a change in the Employee's
reporting responsibilities,  titles or offices as in effect immediately prior to
a change in control of the Bank o r the Corporation; any removal of the Employee
from, or any failure to re-elect the Employee to, any of such positions,  except
in connection  with a  termination  of  employment  for just cause,  disability,
death, or removal pursuant to Section 7.1 or 7.5 herein; a reduction by the Bank
or the Corporati on in the  Employee's  annual  salary as in effect  immediately
prior to a change in  control;  the  failure of the Bank or the  Corporation  to
contijue in effect any bonus,  benefits or  compensation  plan,  life  insurance
plan,  health and  accident  plan or  disability  plan in which the  Employee is
participatin  g at  the  time  of a  change  in  control  of  the  Bank  or  the
Corporation, or the taking any action by the Bank or the Corporation which would
adversely  affect  the  Employee's  participation  in or  materially  reduce the
Employee's  benefits  under any of such plans or the transfer of the Employee to
any  locat  ion  outside  of  Orange  County,  Florida,  or  the  assignment  of
substantial  duties to the  Employee  to be  completed  outside  Orange  County,
Florida, without the prior consent of the Employee.

         (b) For purposes of this Agreement,  a "change in control" shall mean a
change in control with respect to either the Bank or the  Corporation as defined
in 12 C.F.R. Sections 574.4 (a) or (b) of the OTS regulations.

         (c) Any termination of the Employee's  employment by the Bank or by the
Employee  shall be  communicated  by written  notice of termination to the other
party hereton.  For purposes of this Agreement,  a "notice of termination" shall
mean a dated notice which shall (i) indicate the specif ic termination provision
in the Agreement relied upon; (ii) set forth in reasonable  detail the facts and
circumstances  claimed  to  provide a basis for  termination  of the  Employee's
employment   under  the  provision  so  indicated;   (iii)  specify  a  date  of
termination,  which  shall be not  less  than  thirty  ( 30) days nor more  than
forty-five  (45) days after such notice of termination  is given,  except in the
case of the  Bank's  termination  of the  Employee's  employment  for just cause
pursuant  to Section  7.1 herein,  in which case the notice of  termination  may
specify a date of  termination  as of the date of such notice of  termination is
given; and (iv) be given in the manner specified in Section 8.3 herein.

         (d) In the event of a change in control as provided in Section  7.10(b)
above,  the  Corporation  agrees to pay the Employee a special  incentive  bonus
equal to two  times the  Employee's  annual  salary  then in  effect,  times the
price/book value ratio at which the Bank or the Corporation is acquired . If the
Employee  accepts  employment  with  either the  acquiror  or the Bank after the
acquisition,  the Employee shall be entitled to a special  incentive bonus equal
to two times 50% of the  Employee's  annual  salary  then in  effect,  times the
price/book value ratio at which the Bank or the Corporation w as acquired.

         (e) If the Employee  shall  terminate his employment for good reason as
defined in Section  7.10(a)(i)  herein,  or if the Employee is terminated by the
Bank for other than just cause  pursuant to Section 7.1 herein,  then in lieu of
any further salary payments to the Employee for periods  subsequen t to the date
of termination,  the Employee shall be paid, as severance, an amount which would
equal the Employee's total annual  compensation for the remainder of the term of
the Agreement,  plus any special  incentive  bonus which the Employee would have
been  entitled to under Section  7.10(b)  herein , should a change in control of
the Bank or the Corporation  occur within twelve (12) months equal  semi-monthly
installments  on the fifteenth and last days of each month until paid in full. .

         (f) Unless the  Employee  is  terminated  for just  cause  pursuant  to
Section 7.1 herein, pursuant to Section 7.5 herein, or pursuant to a termination
of  employment  by the  Employee  for other  than good  reason,  the Bank  shall
maintain in full force and effect,  for the  continued  benefit of the Empl oyee
for the remaining term of this  Agreement,  or twelve (12) months  (whichever is
longer),  all  employee  benefit  plans and  programs in which the  Employee was
entitled to participate  immediately prior to the date of termination,  provided
that the Employee's continued  participation is possible under the general terms
and provisions of such plans and programs.  Further,  the Bank shall pay for the
same or similar  benefits if such  benefits are  available to the employee on an
individual  or group basis as a result of  contractual  or statutory  provisions
requiring or permitting such availability incl uding, but not limited to, health
insurance covered under COBRA.

         (g)  Employee  shall not be  required  to  mitigate  the  amount of any
payment  provided for in Sections  7.10(d) and (e) of this  Agreement by seeking
other employment or otherwise.

                               VIII. MISCELLANEOUS

         Section 8.1 Notwithstanding  anything to the contrary herein contained,
the  payment or  obligation  to pay any  monies,  or  granting  of any rights or
privileges to the Employees as provided in this  Agreement  shall not be in lieu
or derogation of the rights and  privileges  that the Employee now has under any
plan or benefit presently outstanding.

         Section 8.2 This Agreement may not be modified,  changed,  amended,  or
altered  except in  writing  signed by the  Employee  or by his duly  authorized
representative, and by a duly authorized representative of the Bank.

         Section 8.3 All notices  given or required to be given  herein shall be
in writing,  sent by United States  first-class  certified or  registered  mail,
postage  prepaid,  by way of overnight  carrier or by hand  delivery.  If to the
Employee  (or to the  Employee's  spouse or estate upon the  Employee's  de ath)
notice shall be sent to the Employee's  last-known  address,  and if to the Bank
and/or  the  Corporation,  notice  shall  be  sent to the  respective  corporate
headquarters.  All such notices shall be effective when deposited in the mail if
sent via  registered  mail,  or upon  delivery  if by hand  delivery or sent via
overnight  letter.  Either party, by notice in writing,  may change or designate
the place for receipt of all such notices.

         Section 8.4 No course of conduct by the Bank,  the  Corporation  or the
Employee and no delay or omission of the Bank,  the  Corporation or the Employee
to exercise any right or power given under this Agreement  shall: (I) impair the
subsequent  exercise of any right or power,  or (ii) be construed to be a waiver
of any  default or any  acquiescence  in or consent to the curing of any default
while any other default shall continue to exist,  or be construed to be a waiver
of such continuing default or of any other right or power that shall theretofore
have arisen. Any power and/or remedy granted by law and by this Agreement to any
party hereto may be exercised  from time to time,  and as often as may be deemed
expedient.  All such rights and powers shall be cumulative to the fullest extent
permitted by law.

         Section 8.5 The "Effective Date" of this Agreement shall be retroactive
to September 1, 1995.

         Section 8.6 All references herein to particular  sections of a statute,
rule or regulation or to a particular  disclosure item or schedule shall also be
deemed to be a reference to any successor section,  statute,  rule,  regulation,
disclosure item or schedule.

         Section 8.7 The  invalidity  or  unenforceability  of any  provision or
provisions of this Agreement shall not affect the validity or  enforceability of
any other  provision  of this  Agreement,  which shall  remain in full force and
effect.

         Section  8.8  This  Agreement  supersedes  and  replaces  all  previous
employment  agreements or amendments thereto among the Bank, the Corporation and
the Employee.

                              IX. SUCCESSORS, ETC.

         Section 9.1 This Agreement shall inure to the benefit of and be binding
upon the Employee, and to the extent applicable, his heirs, assigns,  executors,
and  personal  representatives,   and  the  Bank  and  the  Corporation,   their
successors,  and  assigns,   including,   without  limitation,  any  person,  pa
rtnerhsip,  or  corporation  which may acquire all or  substantially  all of the
Bank's or the Corporation's assets and business,  or with or into which the Bank
or the Corporation may be consolidated or merged, and this provision shall apply
in the event of any subsequent merger, consolidation,  or trans fer, unless such
merger or consolidation  or subsequent  merger or consolidation is a transaction
of the type which would result in termination under Sections 7.6 and 7.7 herein.

         Section  9.2 This  Agreement  is  personal  to each of the p arties and
neither  party may assign or delegate any of their rights or  obligations  under
this Agreement without the prior written consent of the other party.

                           X. APPLICABLE LAW AND VENUE

         Section  10.1 This  Agreement  shall be governed in all respects and be
interpreted by and under the laws of Florida, except to the extent that such law
may be preempted by applicable federal law, including  regulations,  opinions or
orders  duly  issued by the OTS and FDIC  ("Federal  Law"),  in which event this
Agreement shall be governed and be interpreted by and under Federal Law.

         Section 10.2 The venue for any litigation concerning the enforcement of
this Agreement or a breach of this Agreement shall be Orange County, Florida.

         IN  WITNESS  WHEREOF,  the  parties  hereto  have  duly  executed  this
Agreement on this 26th day of January, 1996.

                                   FEDERAL TRUST BANK


                                  By: /s/George W. Foster
- ------------------------------        ------------------------------
Witness                                  George W. Foster
                                         Chairman of the Board

                                   FEDERAL TRUST CORPORATION

                                   By: /s/James T. Bell
- ------------------------------         ------------------------------
Witness                                   James T. Bell
                                          Chief Executive Officer and President

                                       /s/Aubrey H. Wright
- ------------------------------         ------------------------------
                                          Aubrey H. Wright
                                          (Employee)

                                  Exhibit 10.4
            Salary Continuation Agreement Between Federal Trust Bank
                            and James V. Suskiewich


<PAGE>

                               FEDERAL TRUST BANK
                          SALARY CONTINUATION AGREEMENT

         THIS  AGREEMENT  is made this 23rd day  ofJanuary  1997 by and  between
Federal  Trust Bank, A Federal  Savings  Bank  (collectively  herein  called the
"Company"), James V.
Suskiewich ("Executive").

                                  INTRODUCTION

         To encourage  the  Executive to remain an employee of the Company,  the
Company is willing to provide salary continuation benefits to the Executive.

                                    AGREEMENT

         The Executive and the Company agree as follows:

                                    Article 1
                                   Definitions

1.1      Definitions.  Whenever used in this Agreement,  the following words and
         phrases shall have the meanings specified:

         1.1.1 "Anniversary  Date"  means  the  31st  day of  December  of each
               calendar year.

         1.1.2 "Change  of  Control"  means the  transfer  of 50% or more of the
               Company's outstanding voting common stock within a consecutive 24
               month period of time.

         1.1.3 "Code"  means the  Internal  Revenue  Code of 1986,  as  amended.
               References  to a Code section  shall be deemed to be that section
               as it now exists and to any successor provision.

         1.1.4 "Disability"  means  sickness,  accident or injury which,  in the
               judgment of a physician  appointed by the  Company,  prevents the
               Executive from performing all of the Executive's customary duties
               for the Company. As a condition to any benefits,  the Company may
               require  the  Executive  to  submit  to such  physical  or mental
               evaluations  and tests as the Company's  Board of Directors deems
               appropriate.

         1.1.5 "Early  Retirement  Date"  means  the  Executive   attaining  age
               (OPTION) and completing Years of Service.

         1.1.6 "Effective  Date"  means  the day of ,  1996.  1 .1.7  "Month  of
               Service" means each completed full month of a Year of Service.

         1.1.7 "Month of Service"  means each  completed full month of a Year of
               Service.

         1.1.8 "Normal  Retirement  Date" means the Anniversary Date in the year
               the Executive attains age 65.




<PAGE>



         1.1.9 "Termination of Employment"  means the Executive's  ceasing to be
               employed by the Company for any reason  whatsoever,  voluntary or
               involuntary,  other  than  by  reason  of an  approved  leave  of
               absence.

         1.1.10"Years  of  Service"   means  the  total  number  of  consecutive
               twelve-month  periods during which the Executive is employed on a
               full-time  or part-time  basis by the  Company,  inclusive of any
               approved  leaves  of  absence,  from the  Effective  Date of this
               Agreement until Termination of Employment.

                                    Article 2

                                Lifetime Benefits

2.1      Normal Retirement Benefit. If the Executive terminates employment on or
         after the Normal  Retirement  Date for reasons  other than  death,  the
         Company  shall  pay to the  Executive  the  benefit  described  in this
         Section 2.1.

         2.1.1 Amount of  Benefit.  The annual  benefit  under this  Section 2.1
               shall  be  thirty  one  thousand  three  hundred  twenty  dollars
               ($31,320) per year for 17 consecutive years (the aggregate amount
               of  which  is  referred  to  herein  as  the  "Normal  Retirement
               Benefit"),  with the annual benefit  amount  inflated 4% annually
               for each Year of Service until age 65.

         2.1.2 Payment of  Benefit.  The  Company  shall pay two  thousand,  six
               hundred and ten dollars  ($2,610),  inflated 4% annually for each
               Year of Service  until age 65, to the  Executive on the first day
               of each  month  commencing  with the month  following  the Normal
               Retirement Date and continuing for 203 additional months.

2.2      Early Retirement Benefit. If the Executive terminates  employment after
         the Early  Retirement Date but before the Normal  Retirement  Date, and
         for reasons  other than death or  Disability,  the Company shall pay to
         the Executive the benefit described in this Section 2.2.

         2.2.1 Amount  of  Benefit.  The Early  Retirement  Benefit  under  this
               Section 2.2 is the Executive's  vested  percentage of the accrued
               liability  listed on  Schedule  A (for each Month of Service in a
               partial year, the accrued liability in the year of Termination of
               Employment  will be increased as follows [the annual  increase in
               the accrued  liability  divided by twelve(12) times the number of
               Months of Service]),  determined as of the date of Termination of
               Employment.

         2.2.2 Payment  of  Benefit  The  Company  shall pay the  benefit to the
               Executive  on the first  day of each  month  commencing  with the
               month following the Executive's  Termination  Date and continuing
               in equal monthly payments,  including  interest at 8.0% per year,
               for 203 additional months.

2.3      Disability Benefit. If the Executive  terminates  employment because of
         Disability  prior to the Normal  Retirement Date, the Company shall pay
         to the Executive the benefit described in this Section 2.3.



<PAGE>



         2.3.1 Amount of Disability  Benefit.  The Disability Benefit under this
               Section 2.3 is 100% of the accrued liability listed on Schedule A
               (for  each  Month of  Service  in a  partial  year,  the  accrued
               liability  in the  year  of  Termination  of  Employment  will be
               increased  as  follows  [the  annual   increase  in  the  accrued
               liability  divided  by twelve  (12) times the number of Months of
               Service]),   determined  as  of  the  date  of   Termination   of
               Employment.

         2.3.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive,  at the  Company's  discretion,  in  either a lump sum
               payment  within 60 days of Executive's  termination,  or in equal
               monthly payments,  including interest at 8.0% per year, beginning
               with  the  month   following  the   Executive's   disability  and
               continuing for 203 months.

2.4      Change of Control Benefit. Upon a Change of Control while the Executive
         is employed by the Company,  the Company shall pay to the Executive the
         benefit  described  in this  Section  2.4 in lieu of any other  benefit
         under this agreement.

         2.4.1 Amount of  Benefit.  The Change of Control  benefit  shall be the
               present value of 100% of the Normal Retirement Benefit in Section
               2.1.1 as if the  Executive  worked until age 65, based on an 8.0%
               discount rate.

         2.4.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive  at the  Company's  discretion,  in  either  a lump sum
               payment within 60 days of Change of Control,  or in equal monthly
               payments, including interest at 8.0% per year, beginning with the
               month  following  the Change of Control  and  continuing  for 203
               months.

                                    Article 3
                                 Death Benefits

3.1      Death During  Employment.  If the Executive  dies while employed by the
         Company,  the  Company  shall pay to the  Executive's  beneficiary  the
         benefit described in this Section 3.1.

         3.1.1.Amount of Benefit.  The Death  Benefit  Amount under this Section
               3.1 is 100% of the  accrued  liability  listed on Schedule A (for
               each Month of Service in a partial year, the accrued liability in
               the year of the  Executive's  death will be  increased as follows
               [the annual increase in the accrued  liability  divided by twelve
               (12) times the number of Months of  Service]),  determined  as of
               the date of death.

         3.1.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive's beneficiary, at the Company's discretion, in either a
               lump sum payment within 60 days of Executive's death, or in equal
               monthly payments,  including interest at 8.0% per year, beginning
               with the month following the Executive's death and continuing for
               203 months.

3.2      Death  During  Benefit  Period.  If the  Executive  dies after  benefit
         payments have commenced  under this Agreement but before  receiving all
         such  payments,  the Company  shall pay the  remaining  benefits to the
         Executive's  beneficiary  at the same time and in the same  amounts the
         benefit  would  have  been  paid to the  Executive  had  the  Executive
         survived.


<PAGE>



         

                                    Article 4

                                  Beneficiaries

4.1      Beneficiary  Designations.  The Executive shall designate a Primary and
         Contingent  beneficiary  by  filing  a  written  designation  with  the
         Company. The Executive may revoke or modify the designation at any time
         by  filing  a new  designation.  However,  designations  will  only  be
         effective if signed by the Executive and accepted by the Company during
         the Executive's  lifetime. A beneficiary's  designation shall be deemed
         automatically revoked if the beneficiary  predeceases the Executive, or
         if the  Executive  names a spouse as  beneficiary  and the  marriage is
         subsequently   dissolved.   If  the  Executive  dies  without  a  valid
         beneficiary designation,  all payments shall be made to the Executive's
         surviving  spouse,  if any, and if none, to the  Executive's  surviving
         children in equal  shares per  survivor,  and if no  survivors,  to the
         Executive's estate.

4.2      Facility  of Payment.  If a benefit is payable to a minor,  to a person
         declared  incompetent,  or  to  a  person  incapable  of  handling  the
         disposition of his or her property, the Company may pay such benefit to
         the guardian, legal representative or person having the care or custody
         of such minor,  incompetent person or incapable person. The Company may
         require proof of incompetence,  minority or guardianship as it may deem
         appropriate  prior to  distribution of the benefit.  Such  distribution
         shall completely  discharge the Company from all liability with respect
         to such benefit.

                                    Article 5
                               General Limitations

         Notwithstanding  any provision of this  Agreement to the contrary,  the
Company  shall  not pay any  benefit  under  this  Agreement  for the  following
reasons:

5.1      Excess Parachute Payment. To the extent the benefit would constitute an
         excess  parachute  payment under  Section 280G of the Code,  the excess
         parachute payment shall not be paid to the Executive.

5.2      Termination  for  Cause.  If the  Company  terminates  the  Executive's
         employment for:

         5.2.1 Gross negligence or gross neglect of duties;

         5.2.2 Commission of a felony; or

         5.2.3 Fraud, disloyalty,  dishonesty or willful violation of any law or
               material  Company  policy  in  connection  with  the  Executive's
               employment.

5.3      Suicide.  No benefits shall be payable if the Executive commits suicide
         prior to 98, or if the Executive has made any material  misstatement of
         fact on any application for life insurance purchased by the Company.




<PAGE>



                                    Article 6

                          Claims and Review Procedures

6.1      Claims  Procedure.  The  Company  shall  notify  the  Executive  or his
         successor in interest ("Claimant") in writing,  within ninety (90) days
         of the Claimant's written  application for benefits,  of eligibility or
         non  eligibility  for  benefits  under the  Agreement.  If the  Company
         determines  that the  Claimant  is not  eligible  for  benefits or full
         benefits, the notice shall set forth (1 ) the specific reasons for such
         denial,  (2) a specific reference to the provisions of the Agreement on
         which  the  denial  is  based,  (3) a  description  of  any  additional
         information   or  material   necessary  for  the  Claimant  to  perfect
         Claimant's  claim,  and a description  of why it is needed,  and (4) an
         explanation  of the  Agreement's  claims  review  procedure  and  other
         appropriate  information  as to the  steps to be taken if the  Claimant
         wishes to have the claim reviewed. If the Company determines that there
         are special circumstances requiring additional time to make a decision,
         the Company shall notify the Claimant of the special  circumstances and
         the date by which a decision is expected to be made, and may extend the
         time for up to an additional ninety-day period.

6.2      Review  Procedure.  If the Claimant is determined by the Company not to
         be eligible for benefits,  or if the Claimant believes that Claimant is
         entitled to greater or different benefits,  the Claimant shall have the
         opportunity  to have such  claim  reviewed  by the  Company by filing a
         petition  for  review  with the  Company  within  sixty (60) days after
         receipt of the notice issued by the Company.  Said petition shall state
         the specific  reasons which the Claimant  believes  entitle Claimant to
         benefits or to greater or  different  benefits.  Within sixty (60) days
         after receipt by the Company of the petition,  the Company shall afford
         the Claimant (and counsel, if any) an opportunity to present Claimant's
         position to the Company  orally,  or in writing,  and the  Claimant (or
         counsel)  shall have the right to review the pertinent  documents.  The
         Company shall notify the Claimant of its decision in writing within the
         sixty-day  period,  stating  specifically  the  basis of its  decision,
         written in a manner calculated to be understood by the Claimant and the
         specific  provisions  of the  Agreement on which the decision is based.
         If,  because  of the  need  for a  hearing,  the 60 day  period  is not
         sufficient,  the decision  may be deferred for up to another  sixty-day
         period at the  election  of the  Company,  but notice of this  deferral
         shall be given to the Claimant.

                                    Article 7
                           Amendments and Termination

         The Company  reserves the right to amend or terminate this Agreement at
any time.  In the event of  termination  of this  Agreement,  the benefit to the
Executive shall be 100% of the accrued  liability listed on Schedule A (for each
Month of  Service  in a  partial  year,  the  accrued  liability  in the year of
termination  of Agreement  will be increased as follows [the annual  increase in
the  accrued  liability  divided  by twelve  (12)  times the number of Months of
Service]),  determined as of the date of termination  of Agreement.  The Company
shall pay the benefit to the Executive,  at the Company's discretion,  in either
lump sum payment within 60 days of Executives  termination,  or in equal monthly
payments,  including  interest  at 8.5%  per  year,  beginning  with  the  month
following the  Executive's  termination  of employment  and  continuing  for 179



<PAGE>


months. In the event of Amendment,  the nonforfeitable benefit accrued as of the
effective date of the Amendment shall not be reduced by the Amendment.

                                    Article 8
                                  Miscellaneous

8.1      Binding  Effect.  This  Agreement  shall  bind  the  Executive  and the
         Company, and their beneficiaries, survivors, executors, administrators.

8.2      No Guaranty of Employment.  This Agreement is not an employment  policy
         or  contract.  It does not give the  Executive  the  right to remain an
         employee of the Company, nor does it interfere with the Company's right
         to discharge the  Executive.  It also does not require the Executive to
         remain  an  employee  nor  interfere  with  the  Executive's  right  to
         terminate employment at any time.

8.3      Non-Transferability.  Benefits  under  this  Agreement  cannot be sold,
         transferred, assigned, pledged, attached or encumbered in any manner.

8.4      Tax Withholding. The Company shall withhold any taxes that are required
         to be withheld from the benefits provided under this Agreement.

8.5      Applicable  Law.  The  Agreement  and all  rights  thereunder  shall be
         governed by the laws of Florida,  except to the extent preempted by the
         laws of the United States of America.

8.6      Unfunded  Arrangement.  The Executive and any  beneficiary  are general
         unsecured  creditors  of the Company for the payment of benefits  under
         this Agreement.  The benefits represent the mere promise by the Company
         to pay such  benefits.  The rights to  benefits  are not subject in any
         manner to anticipation, alienation, sale, transfer, assignment, pledge,
         encumbrance,  attachment, or garnishment by creditors. Insurance on the
         Executive's  life,  if any, is a general  asset of the Company to which
         the  Executive and any  beneficiary  shall have no preferred or secured
         claim.

         IN WITNESS WHEREOF, the Executive and a duly authorized Company officer
have signed this Agreement.

EXECUTIVE:                              COMPANY:
                                        Federal Trust Bank


/s/ James V. Suskiewich           /s/ George W. Foster
    James V. Suskiewich            By:George W. Foster, Director
                                      (On behalf of the Board of Directors)




<PAGE>

                               FEDERAL TRUST BANK

                         SLALRY CONTINUATION AGREEMENT

                            BENEFICIARY DESIGNATION

     I desinate the following as  beneficiary  of any death  benefits  under the
Salary Continuation Agreement.



Primary:       Lottie Suskiewich - Spouse

Contingent A:  Jill Suskiewich - Daughter

Contingent B:

Contingent C:

     Note:  To name a Trust  as  beneficiary,  please  provide  the  name of the
Trustee and the exact date of the Trust Agreement.

     I understand that I may change any beneficiary designations by filing a new
written  designation with the Bank. This benefit designation shall be controlled
by section 4.1 of the Salary Continuation Agreement.

Signature:     James V. Suskiewich

Date:          January 23, 1997

Accepted by the Bank this 23rd day of January, 1997.

By: /s/George W. Foster
    ---------------------------------
       George W. Foster

Title: Director (On behalf of the Board of Directors)


<PAGE>

                                BOARD RESOLUTION

                     ADOPTING SALARY CONTINUATION AGREEMENT

     The Board of  Directors  of Federal  Trust  Bank,  A Federal  Savings  Bank
("Bank") desires to retain James V. Suskiewich ("Executive"), a key employee, in
the Bank's eploy. To encourage such retention, the Board of Directors desires to
enter into the Salary Continuation Agreement which is attached to these minutes.
Under the  Salary  Continuation  Agreement,  the Bank  promises  to pay  certain
supplemental  retirement  or death  benefits to the  Executive,  pursuant to the
terms and conditions contained therein.

     THEREFOR, IT IS RESOLVED that the Salary Continuation Agreement, (which was
conceptually  agreed to by the  Compensation  Committee in December of 1966 with
the intent to be immediately implemented),  between Federal Trust Bank and James
V.  Suskiewich  dated this 23rd day of January,  1997, is hereby  adopted by the
Bank to be effective as of December 31, 1996, subject to the Salary Continuation
Agreement being submitted to the Office fo Thrift  Supervision for prior written
approval or confirmation that the Office of Thrift  Supervision has no objection
to the Salary Continuation Agreement.

     RESOLVED  FURTHER,  that the Company's  officers are authorized to take any
and all necessary financial, legal and accounting actions necessary to implement
the supplemental retirement or death benefit plan.

<PAGE>


                                  Exhibit 10.5
            Salary Continuation Agreement Between Federal Trust Bank
                           and Aubrey H. Wright, Jr.


<PAGE>

                               FEDERAL TRUST BANK
                          SALARY CONTINUATION AGREEMENT

     THIS AGREEMENT is made this 23rd day of January 1997 by and between Federal
     Trust Bank  (collectively  herein called the "Company"),  Aubrey H. Wright,
Jr. ("Executive").

                                  INTRODUCTION

         To encourage  the  Executive to remain an employee of the Company,  the
Company is willing to provide salary continuation benefits to the Executive.

                                    AGREEMENT

         The Executive and the Company agree as follows:

                                    Article 1
                                   Definitions

1.1      Definitions.  Whenever used in this Agreement,  the following words and
         phrases shall have the meanings specified:

         1.1.1 "Anniversary  Date"  means  the  31st  day of  December  of  each
               calendar year.

         1.1.2 "Change  of  Control"  means the  transfer  of 50% or more of the
               Company's outstanding voting common stock within a consecutive 24
               month period of time.

         1.1.3 "Code"  means the  Internal  Revenue  Code of 1986,  as  amended.
               References  to a Code section  shall be deemed to be that section
               as it now exists and to any successor provision.

         1.1.4 "Disability"  means  sickness,  accident or injury which,  in the
               judgment of a physician  appointed by the  Company,  prevents the
               Executive from performing all of the Executive's customary duties
               for the Company. As a condition to any benefits,  the Company may
               require  the  Executive  to  submit  to such  physical  or mental
               evaluations  and tests as the Company's  Board of Directors deems
               appropriate.

         1.1.5 "Early  Retirement  Date"  means  the  Executive   attaining  age
               (OPTION) and completing Years of Service.

         1.1.6 "Effective  Date"  means  the day of ,  1996.  1 .1.7  "Month  of
               Service" means each completed full month of a Year of Service.

         1.1.7 "Month of Service"  means each  completed full month of a Year of
               Service.

         1.1.8 "Normal  Retirement  Date" means the Anniversary Date in the year
               the Executive attains age 65.





<PAGE>



         1.1.9 "Termination of Employment"  means the Executive's  ceasing to be
               employed by the Company for any reason  whatsoever,  voluntary or
               involuntary,  other  than  by  reason  of an  approved  leave  of
               absence.

         1.1.10"Years  of  Service"   means  the  total  number  of  consecutive
               twelve-month  periods during which the Executive is employed on a
               full-time  or part-time  basis by the  Company,  inclusive of any
               approved  leaves  of  absence,  from the  Effective  Date of this
               Agreement until Termination of Employment.

                                    Article 2

                                Lifetime Benefits

2.1      Normal Retirement Benefit. If the Executive terminates employment on or
         after the Normal  Retirement  Date for reasons  other than  death,  the
         Company  shall  pay to the  Executive  the  benefit  described  in this
         Section 2.1.

         2.1.1 Amount of  Benefit.  The annual  benefit  under this  Section 2.1
               shall  be  thirty  one  thousand  three  hundred  twenty  dollars
               ($31,320) per year for 17 consecutive years (the aggregate amount
               of  which  is  referred  to  herein  as  the  "Normal  Retirement
               Benefit"),  with the annual benefit  amount  inflated 4% annually
               for each Year of Service until age 65.

         2.1.2 Payment of  Benefit.  The  Company  shall pay two  thousand,  six
               hundred and ten dollars  ($2,610),  inflated 4% annually for each
               Year of Service  until age 65, to the  Executive on the first day
               of each  month  commencing  with the month  following  the Normal
               Retirement Date and continuing for 203 additional months.

2.2      Early Retirement Benefit. If the Executive terminates  employment after
         the Early  Retirement Date but before the Normal  Retirement  Date, and
         for reasons  other than death or  Disability,  the Company shall pay to
         the Executive the benefit described in this Section 2.2.

         2.2.1 Amount  of  Benefit.  The Early  Retirement  Benefit  under  this
               Section 2.2 is the Executive's  vested  percentage of the accrued
               liability  listed on  Schedule  A (for each Month of Service in a
               partial year, the accrued liability in the year of Termination of
               Employment  will be increased as follows [the annual  increase in
               the accrued  liability  divided by twelve(12) times the number of
               Months of Service]),  determined as of the date of Termination of
               Employment.

         2.2.2 Payment  of  Benefit  The  Company  shall pay the  benefit to the
               Executive  on the first  day of each  month  commencing  with the
               month following the Executive's  Termination  Date and continuing
               in equal monthly payments,  including  interest at 8.0% per year,
               for 203 additional months.

2.3      Disability Benefit. If the Executive  terminates  employment because of
         Disability  prior to the Normal  Retirement Date, the Company shall pay
         to the Executive the benefit described in this Section 2.3.



<PAGE>



         2.3.1 Amount of Disability  Benefit.  The Disability Benefit under this
               Section 2.3 is 100% of the accrued liability listed on Schedule A
               (for  each  Month of  Service  in a  partial  year,  the  accrued
               liability  in the  year  of  Termination  of  Employment  will be
               increased  as  follows  [the  annual   increase  in  the  accrued
               liability  divided  by twelve  (12) times the number of Months of
               Service]),   determined  as  of  the  date  of   Termination   of
               Employment.

         2.3.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive,  at the  Company's  discretion,  in  either a lump sum
               payment  within 60 days of Executive's  termination,  or in equal
               monthly payments,  including interest at 8.0% per year, beginning
               with  the  month   following  the   Executive's   disability  and
               continuing for 203 months.

2.4      Change of Control Benefit. Upon a Change of Control while the Executive
         is employed by the Company,  the Company shall pay to the Executive the
         benefit  described  in this  Section  2.4 in lieu of any other  benefit
         under this agreement.

         2.4.1 Amount of  Benefit.  The Change of Control  benefit  shall be the
               present value of 100% of the Normal Retirement Benefit in Section
               2.1.1 as if the  Executive  worked until age 65, based on an 8.0%
               discount rate.

         2.4.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive  at the  Company's  discretion,  in  either  a lump sum
               payment within 60 days of Change of Control,  or in equal monthly
               payments, including interest at 8.0% per year, beginning with the
               month  following  the Change of Control  and  continuing  for 203
               months.

                                    Article 3
                                 Death Benefits

3.1      Death During  Employment.  If the Executive  dies while employed by the
         Company,  the  Company  shall pay to the  Executive's  beneficiary  the
         benefit described in this Section 3.1.

         3.1.1.Amount of Benefit.  The Death  Benefit  Amount under this Section
               3.1 is 100% of the  accrued  liability  listed on Schedule A (for
               each Month of Service in a partial year, the accrued liability in
               the year of the  Executive's  death will be  increased as follows
               [the annual increase in the accrued  liability  divided by twelve
               (12) times the number of Months of  Service]),  determined  as of
               the date of death.

         3.1.2 Payment of  Benefit.  The  Company  shall pay the  benefit to the
               Executive's beneficiary, at the Company's discretion, in either a
               lump sum payment within 60 days of Executive's death, or in equal
               monthly payments,  including interest at 8.0% per year, beginning
               with the month following the Executive's death and continuing for
               203 months.

3.2      Death  During  Benefit  Period.  If the  Executive  dies after  benefit
         payments have commenced  under this Agreement but before  receiving all
         such  payments,  the Company  shall pay the  remaining  benefits to the
         Executive's  beneficiary  at the same time and in the same  amounts the
         benefit  would  have  been  paid to the  Executive  had  the  Executive
         survived.


<PAGE>



        

                                    Article 4

                                  Beneficiaries

4.1      Beneficiary  Designations.  The Executive shall designate a Primary and
         Contingent  beneficiary  by  filing  a  written  designation  with  the
         Company. The Executive may revoke or modify the designation at any time
         by  filing  a new  designation.  However,  designations  will  only  be
         effective if signed by the Executive and accepted by the Company during
         the Executive's  lifetime. A beneficiary's  designation shall be deemed
         automatically revoked if the beneficiary  predeceases the Executive, or
         if the  Executive  names a spouse as  beneficiary  and the  marriage is
         subsequently   dissolved.   If  the  Executive  dies  without  a  valid
         beneficiary designation,  all payments shall be made to the Executive's
         surviving  spouse,  if any, and if none, to the  Executive's  surviving
         children in equal  shares per  survivor,  and if no  survivors,  to the
         Executive's estate.

4.2      Facility  of Payment.  If a benefit is payable to a minor,  to a person
         declared  incompetent,  or  to  a  person  incapable  of  handling  the
         disposition of his or her property, the Company may pay such benefit to
         the guardian, legal representative or person having the care or custody
         of such minor,  incompetent person or incapable person. The Company may
         require proof of incompetence,  minority or guardianship as it may deem
         appropriate  prior to  distribution of the benefit.  Such  distribution
         shall completely  discharge the Company from all liability with respect
         to such benefit.

                                    Article 5
                               General Limitations

         Notwithstanding  any provision of this  Agreement to the contrary,  the
         Company  shall  not  pay  any  benefit  under  this  Agreement  for the
         following reasons:

5.1      Excess Parachute Payment. To the extent the benefit would constitute an
         excess  parachute  payment under  Section 280G of the Code,  the excess
         parachute payment shall not be paid to the Executive.

5.2      Termination  for  Cause.  If the  Company  terminates  the  Executive's
         employment for:

         5.2.1 Gross negligence or gross neglect of duties;

         5.2.2 Commission of a felony; or

         5.2.3 Fraud, disloyalty,  dishonesty or willful violation of any law or
               material  Company  policy  in  connection  with  the  Executive's
               employment.

5.3      Suicide.  No benefits shall be payable if the Executive commits suicide
         prior to 98, or if the Executive has made any material  misstatement of
         fact on any application for life insurance purchased by the Company.




<PAGE>



                                    Article 6

                          Claims and Review Procedures

6.1      Claims  Procedure.  The  Company  shall  notify  the  Executive  or his
         successor in interest ("Claimant") in writing,  within ninety (90) days
         of the Claimant's written  application for benefits,  of eligibility or
         non  eligibility  for  benefits  under the  Agreement.  If the  Company
         determines  that the  Claimant  is not  eligible  for  benefits or full
         benefits, the notice shall set forth (1 ) the specific reasons for such
         denial,  (2) a specific reference to the provisions of the Agreement on
         which  the  denial  is  based,  (3) a  description  of  any  additional
         information   or  material   necessary  for  the  Claimant  to  perfect
         Claimant's  claim,  and a description  of why it is needed,  and (4) an
         explanation  of the  Agreement's  claims  review  procedure  and  other
         appropriate  information  as to the  steps to be taken if the  Claimant
         wishes to have the claim reviewed. If the Company determines that there
         are special circumstances requiring additional time to make a decision,
         the Company shall notify the Claimant of the special  circumstances and
         the date by which a decision is expected to be made, and may extend the
         time for up to an additional ninety-day period.

6.2      Review  Procedure.  If the Claimant is determined by the Company not to
         be eligible for benefits,  or if the Claimant believes that Claimant is
         entitled to greater or different benefits,  the Claimant shall have the
         opportunity  to have such  claim  reviewed  by the  Company by filing a
         petition  for  review  with the  Company  within  sixty (60) days after
         receipt of the notice issued by the Company.  Said petition shall state
         the specific  reasons which the Claimant  believes  entitle Claimant to
         benefits or to greater or  different  benefits.  Within sixty (60) days
         after receipt by the Company of the petition,  the Company shall afford
         the Claimant (and counsel, if any) an opportunity to present Claimant's
         position to the Company  orally,  or in writing,  and the  Claimant (or
         counsel)  shall have the right to review the pertinent  documents.  The
         Company shall notify the Claimant of its decision in writing within the
         sixty-day  period,  stating  specifically  the  basis of its  decision,
         written in a manner calculated to be understood by the Claimant and the
         specific  provisions  of the  Agreement on which the decision is based.
         If,  because  of the  need  for a  hearing,  the 60 day  period  is not
         sufficient,  the decision  may be deferred for up to another  sixty-day
         period at the  election  of the  Company,  but notice of this  deferral
         shall be given to the Claimant.

                                    Article 7
                           Amendments and Termination

         The Company  reserves the right to amend or terminate this Agreement at
any time.  In the event of  termination  of this  Agreement,  the benefit to the
Executive shall be 100% of the accrued  liability listed on Schedule A (for each
Month of  Service  in a  partial  year,  the  accrued  liability  in the year of
termination  of Agreement  will be increased as follows [the annual  increase in
the  accrued  liability  divided  by twelve  (12)  times the number of Months of
Service]),  determined as of the date of termination  of Agreement.  The Company
shall pay the benefit to the Executive,  at the Company's discretion,  in either
lump sum payment within 60 days of Executives  termination,  or in equal monthly
payments,  including  interest  at 8.5%  per  year,  beginning  with  the  month
following the  Executive's  termination  of employment  and  continuing  for 179



<PAGE>


months. In the event of Amendment,  the nonforfeitable benefit accrued as of the
effective date of the Amendment shall not be reduced by the Amendment.

                                    Article 8
                                  Miscellaneous

8.1      Binding  Effect.  This  Agreement  shall  bind  the  Executive  and the
         Company, and their beneficiaries, survivors, executors, administrators.

8.2      No Guaranty of Employment.  This Agreement is not an employment  policy
         or  contract.  It does not give the  Executive  the  right to remain an
         employee of the Company, nor does it interfere with the Company's right
         to discharge the  Executive.  It also does not require the Executive to
         remain  an  employee  nor  interfere  with  the  Executive's  right  to
         terminate employment at any time.

8.3      Non-Transferability.  Benefits  under  this  Agreement  cannot be sold,
         transferred, assigned, pledged, attached or encumbered in any manner.

8.4      Tax Withholding. The Company shall withhold any taxes that are required
         to be withheld from the benefits provided under this Agreement.

8.5      Applicable  Law.  The  Agreement  and all  rights  thereunder  shall be
         governed by the laws of Florida,  except to the extent preempted by the
         laws of the United States of America.

8.6      Unfunded  Arrangement.  The Executive and any  beneficiary  are general
         unsecured  creditors  of the Company for the payment of benefits  under
         this Agreement.  The benefits represent the mere promise by the Company
         to pay such  benefits.  The rights to  benefits  are not subject in any
         manner to anticipation, alienation, sale, transfer, assignment, pledge,
         encumbrance,  attachment, or garnishment by creditors. Insurance on the
         Executive's  life,  if any, is a general  asset of the Company to which
         the  Executive and any  beneficiary  shall have no preferred or secured
         claim.

         IN WITNESS WHEREOF, the Executive and a duly authorized Company officer
         have signed this Agreement.


EXECUTIVE:                              COMPANY:
                                        Federal Trust Bank


/s/ Aubrey H. Wright, Jr.           /s/ James V. Suskiewich
    Aubrey H. Wright, Jr.            By:James V. Suskiewich
                                        President & Chief Executive
                                        Officer




<PAGE>



                               FEDERAL TRUST BANK

                         SLALRY CONTINUATION AGREEMENT

                            BENEFICIARY DESIGNATION

     I desinate the following as  beneficiary  of any death  benefits  under the
Salary Continuation Agreement.



Primary:       Charlene W. Wright - Spouse

Contingent A:  Heather M. Wright - Daughter

Contingent B:

Contingent C:

     Note:  To name a Trust  as  beneficiary,  please  provide  the  name of the
Trustee and the exact date of the Trust Agreement.

     I understand that I may change any beneficiary designations by filing a new
written  designation with the Bank. This benefit designation shall be controlled
by section 4.1 of the Salary Continuation Agreement.

Signature:     /s/Aubrey Wright

Date:          2/4/97

Accepted by the Bank this 23rd day of January, 1997.

By: /s/James V. Suskiewich
    ---------------------------------
       James V. Suskiewich

Title: President and Chief Executive Officer


<PAGE>

                                BOARD RESOLUTION

                     ADOPTING SALARY CONTINUATION AGREEMENT

     The Board of  Directors  of Federal  Trust  Bank,  A Federal  Savings  Bank
("Bank") desires to retain Aubrey H.Wright ("Executive"), a key employee, in the
Bank's eploy.  To encourage such  retention,  the Board of Directors  desires to
enter into the Salary Continuation Agreement which is attached to these minutes.
Under the  Salary  Continuation  Agreement,  the Bank  promises  to pay  certain
supplemental  retirement  or death benef its to the  Executive,  pursuant to the
terms and conditions contained therein.

     THEREFOR, IT IS RESOLVED that the Salary Continuation Agreement, (which was
conceptually  agreed to by the  Compensation  Committee in December of 1966 with
the intent to be immediately implemented), between Federal Trust Bank and Aubrey
H. Wright dated this 23rd day of January, 1997, is hereby adopted by the Bank to
be  effective  as of  December  31,  1996,  subject to the  Salary  Continuation
Agreement being submitted to the Office fo Thrift  Supervision for prior written
approval or confirmation that the Office of Thrift  Supervision has no objection
to the Salary Continuation Agreement.

     RESOLVED  FURTHER,  that the Company's  officers are authorized to take any
and all necessary financial, legal and accounting actions necessary to implement
the supplemental retirement or death benefit plan.

<PAGE>


                                  Exhibit 23.1
Consent of Igler & Dougherty, P.A.

<PAGE>


IGLER & DOUGHERTY, P.A.
1501 Park Avenue East
Tallahassee, Florida 32301





                                     CONSENT

         We hereby  consent to the  references  to this firm and our opinions in
the  Registration  Statement  on Form S-1  filed by  Federal  Trust  Corporation
("Company"),  and all amendments thereto regarding the issuance and registration
of shares of common stock by the Company.



                                          IGLER & DOUGHERTY, P.A.


                                          /s/ IGLER & DOUGHERTY, P.A.



July 2, 1997





<PAGE>



IGLER & DOUGHERTY, P.A.
1501 Park Avenue East
Tallahassee, Florida 32301





                                     CONSENT

         We hereby  consent to the  references  to this firm and our opinions in
the  Registration  Statement  on Form S-1  filed by  Federal  Trust  Corporation
("Company"),  and all amendments thereto regarding the issuance and registration
of shares of common stock by the Company.



                                          IGLER & DOUGHERTY, P.A.


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



July 2, 1997







                                  Exhibit 23.2
                          Consent of KPMG Peat Marwick


<PAGE>

The Board of Directors
Federal Trust Corporation:

We consent to the use of our reports included herein and to the reference to our
firm under the heading "Experts" in the Prospectus.


KPMG Peat Marwick LLP


Orlando, Florida
July 3, 1997

                                  Exhibit 23.3
                          Consent of RP Financial, LC


<PAGE>

RP Financial, LC.Board of DirectorsJuly 2, 1997Page #


July 2, 1997
Board of DirectorsFederal Trust Corporation
1211 Orange Avenue
Winter Park, Florida  32789

         Gentlemen:  We hereby  consent to the  references  to this firm and our
opinion  in the  Registration  Statement  on Form  S-1  filed by  Federal  Trust
Corporation  ("Company"),  and all amendments thereto regarding the issuance and
registration of shares of common stock by the Company.

Sincerely,

RP FINANCIAL, LC.

/s/William E. Pommerening
William E. Pommerening

Managing Director


Washington Headquarters
Rosslyn Center
1700 North Moore Street, Suite 2210                   Telephone : (703) 528-1700
Arlington, VA 22209                                      Fax No.: (703) 528-1788

                                  Exhibit 23.4
                        Consent of Carruthers & Company


<PAGE>

CARRUTHERS & COMPANY
17205 Beauvoir Boulevard
Rockville, Maryland  20855



                                     CONSENT

           We hereby consent to the references to this firm in the  Registration
Statement on Form S-1 filed by Federal Trust  Corporation  ("Company"),  and all
amendments  thereto  regarding the issuance and registration of shares of common
stock by the Company.


                                             CARRUTHERS & COMPANY



                                          /s/CARRUTHERS & COMPANY

July 2, 1997


<PAGE>c




                                  Exhibit 24.0
                               Power of Attorney


<PAGE>

                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below,  being a director of the Registrant  (Federal Trust  Corporation)
constitute and appoint James V. Suskiewich and Aubrey H. Wright,  Jr., or either
of them, as their true and lawful  attorneys-in-fact  and agents with capacities
to sign any or all  amendments  to the Form S-1  Registration  Statement  of the
Registrant,  and to file to the  same,  with all  exhibits  thereto,  and  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said  attorneys-in-fact  and agents full power and authority to do
and perform each and every act and things  requisite and necessary to be done in
and about the  premises,  as fully to all intents and  purposes as each might or
could  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact  and agents or his substitute or substitutes,  may lawfully do
or cause to be done by virtue hereof.


<TABLE>
<CAPTION>

         Signature                                   Title                              Date


<S>                                         <C>                                         <C>

________________________                    Chairman of the Board,                      _________________
James V. Suskiewich                         Chief Executive Officer and                 Date
                                            President

________________________                    Director, Senior Vice President             _________________
Aubrey H. Wright, Jr.                       And Chief Financial Officer                 Date
                                            (Principal Financial Officer)

________________________                    Director                                    _________________
Dr. Samuel C. Certo                                                                     Date


________________________                    Director                                    _________________
George W. Foster                                                                        Date


________________________                    Director                                    _________________
Kenneth W. Hill                                                                         Date




<PAGE>


                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below,  being a director of the Registrant  (Federal Trust  Corporation)
constitute and appoint James V. Suskiewich and Aubrey H. Wright,  Jr., or either
of them, as their true and lawful  attorneys-in-fact  and agents with capacities
to sign any or all  amendments  to the Form S-1  Registration  Statement  of the
Registrant,  and to file to the  same,  with all  exhibits  thereto,  and  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said  attorneys-in-fact  and agents full power and authority to do
and perform each and every act and things  requisite and necessary to be done in
and about the  premises,  as fully to all intents and  purposes as each might or
could  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact  and agents or his substitute or substitutes,  may lawfully do
or cause to be done by virtue hereof.


</TABLE>
<TABLE>
<CAPTION>

         Signature                                   Title                              Date


<S>                                         <C>                                         <C>

/s/ James V. Suskiewich                     Chairman of the Board,                      July 1, 1997
- -----------------------
James V. Suskiewich                         Chief Executive Officer and
                                            President

/s/ Aubrey H. Wright, Jr.                   Director, Senior Vice President             July 1, 1997
- -------------------------
Aubrey H. Wright, Jr.                       And Chief Financial Officer
                                            (Principal Financial Officer)

/s/ Dr. Samuel C. Certo                     Director                                    July 1, 1997
- -------------------------
Dr. Samuel C. Certo


/s/ George W. Foster                        Director                                    July 1, 1997
- -------------------------
George W. Foster


/s/ Kenneth W. Hill                         Director                                    July 1, 1997
- --------------------------
Kenneth W. Hill


<PAGE>




</TABLE>


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