FEDERAL TRUST CORP
10-K, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AIRFUND INTERNATIONAL LIMITED PARTNERSHIP, 10-K, 1997-03-31
Next: LEAK X ENVIRONMENTAL CORPORATION, NT 10-K, 1997-03-31



                       SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C. 20549-1004


                                    FORM 10-K

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

For the fiscal year ended December 31, 1996      Commission File Number 33-27139


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

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

1211 Orange Avenue
Winter Park, Florida                                            32789
- --------------------                                            -----
(Address of principal                                         (Zip Code)
executive office)

       Registrant's telephone number, including area code: (407) 645-1201
        Securities registered pursuant to Section 12(b) of the Act: None
        Securities registered pursuant to Section 12(g) of the Act: None

The Registrant's  voting common stock is not regularly or actively traded on any
established market and there are no regularly quoted bid and asked price for the
registrant's  voting  common  stock.  The  number  of  shares  of  Common  Stock
outstanding  as of March 1,  1997 was  2,239,928.  The  number  of shares of the
voting common stock held by non-affiliates of the registrant was 1,568,536.

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days. YES X NO


                      DOCUMENTS INCORPORATED BY REFERENCE:
                                      NONE


<PAGE>



                                     PART I

                                ITEM 1. BUSINESS

General

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

Federal  Trust's  primary  investment is the ownership of the Bank.  The Bank is
chartered  as a federal  stock  savings  bank and is  primarily  engaged  in the
business of  obtaining  funds in the form of deposits and Federal Home Loan Bank
("FHLB") advances and investing such funds in permanent loans on residential and
to a lesser extent commercial real estate primarily in Florida, in various types
of  construction  and other  loans and in  investment  securities.  The  Holding
Company had been operating two non-bank  subsidiaries,  Federal Trust Properties
Corp.  ("FTPC") , a real  estate  holding  and  development  company,  organized
December 12, 1994,  which owned two office  buildings in Amelia Island,  Florida
until  December,  1995 and a  residential  site in  Augusta,  Georgia;  and 1270
Leasing Co. ("1270 LC"), a real estate  leasing  entity  organized May 27, 1994,
which leased the Holding  Company's office located in Winter Park,  Florida.  On
July 1,  1996,  the  Company  sold FTPC to an  unaffiliated  third  party and is
renting  the  office  space  previously  occupied  by the  Company  to FTPC.  On
September 26, 1996, the company dissolved 1270 Leasing Co.

The Federal  Deposit  Insurance  Corporation  ("FDIC"),  an agency of the United
States  Government,  insures  through the  Savings  Association  Insurance  Fund
("SAIF") all depositors of the Bank up to $100,000 in accordance  with the rules
and  regulations of the FDIC. The Bank is subject to  comprehensive  regulation,
examination and supervision by the Office of Thrift Supervision  ("OTS") and the
FDIC,  which  is  intended   primarily  for  the  benefit  of  depositors.   See
"Regulation" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations."

Federal Trust is a legal entity separate from the Bank. The principal sources of
Federal  Trust's  revenues  on an  unconsolidated  basis  are  earnings  on  its
investments and dividends from the Bank. Various regulatory restrictions and tax
considerations limit directly or indirectly the amount of dividends the Bank can
pay to Federal Trust. Currently no dividends can be paid to Federal Trust by the
Bank  without  the  specific  approval  of the OTS.  In  addition,  federal  law
restricts the Bank in the making of  investments in or loans to Federal Trust or
its affiliates. See "Regulation."

Federal  Trust's  executive  offices are located at 1211 Orange  Avenue,  Winter
Park, Florida 32789 and its telephone number is (407) 645-1201.  As used herein,
references  to "Federal  Trust and the Bank" may include  Federal  Trust and its
consolidated subsidiaries (the Bank) unless the context otherwise indicates.

The Bank is primarily  engaged in the bulk  purchase of loans and other  assets,
the origination of one-to-four  family residential  mortgage loans,  residential
construction  loans,  multi-family  loans,  commercial  real estate loans,  land
acquisition  and  development  loans,  as  well  as  consumer  loans.  The  Bank
originates  loans  within its market  area,  defined  generally  as the state of
Florida  and well  known out of state  regions.  The Bank also  invests  in U.S.
Government  securities,  federal  funds and  other  debt  securities  as well as
mortgage-backed  securities  as  appropriate.  Funding for these  activities  is
primarily from customer deposits,  FHLB advances and other borrowings as well as
normal amortization and prepayments from its loan portfolio.

Traditional thrift institutions are changing rapidly. Consumer-oriented services
historically  provided  by banks are now  offered  by thrift  institutions.  The
Bank's current  operating  strategy focuses on banking  strategies which include
loan origination,  bulk loan/asset  purchases and core deposit generation in its
local community.  Variable rate,  short-term loans and adjustable rate loans are
offered to help the Bank  manage  its  interest  rate  spreads.  Also,  the Bank
enhances its  profitability  by attracting  deposits without a network of branch


                                        2

<PAGE>



offices thus  gaining  increased  operating  efficiency.  The  mortgage  lending
emphasis is on bulk loan  purchases,  as well as, the origination of residential
loans in its market area. Management intends, to the extent possible, to control
interest  rates paid on  deposits;  however,  outside  factors such as economic,
environmental,  competitive  and liquidity needs will have an effect on the cost
of deposits.  The Bank's principal sources of earnings are currently interest on
real  estate  mortgage  loans,  investments,  and  overnight  deposits,  fees on
checking  accounts and sales of loans. Its principal  expenses are interest paid
on deposits, FHLB advances and operating expenses.

Market Area and Competition

The  bank is  located  in  Winter  Park,  a city of  24,000  residents,  located
approximately 7 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 1.417  million in 1996,  with the majority in Orange
and Seminole counties. The bank's primary market area is northeast Orange county
and southwest Seminole county,  although its customers come from the entire four
county area. Although best known as a tourist destination,  with over 20 million
visitors a year, the area has become a center for  industries  such as aerospace
and defense,  electro-optics and lasers,  computer simulated training,  computer
networking  and  data  management.   In  addition,  motion  picture  production,
professional and amateur sports,  and  distribution  make the local economy more
diverse each year.  Many  companies,  including  some in the Fortune  500,  have
chosen  the  Orlando  area as a base for  corporate,  regional,  and  divisional
headquarters. The area is also home to the University of Central Florida with an
enrollment of 26,000, 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  90,000.  Winter  Park is  home to  Rollins
College, the oldest college in Florida founded in 1885. The greater metropolitan
Orlando area is projected to be one of the fastest  growing  areas in the United
States through the year 2000, at which time the area is projected to be the 27th
largest market in the country.

The  Bank  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  thrift
institutions  and  commercial  banks.  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 Bank 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 thrift institutions,  commercial banks, mortgage
bankers, insurance companies and real estate investment trusts.

In  addition  to  competition  from other  thrifts,  the Bank 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  57% of the bank deposits.  In 1980, the
four largest controlled less than 33% of the deposits. This consolidation should
result in more rational  pricing,  with rates and fees more closely matching the
actual costs of providing products and services.

Geographic  deregulation also has had a material impact on the banking industry.
While  the most  common  forms  of  interstate  statutes  have  either  regional
limitations  or  reciprocity  requirements,  a growing  number  of states  allow
unrestricted  entry.  Florida is a member of a regional  compact  which  permits
entry by financial  institutions  headquartered  in certain  other  southeastern
states and the District of Columbia.

Risk Factors

Readers shoud note, in particular,  that this document contains  forward-looking
statements  within the meaning of Section 21E of the Securities  Exchange Act of
1934,  as amended  (the  "Exchange  Act"),  that involve  substantial  risks and
uncertainties.  When used in this document, or in the documents  incorporated by
reference herein, the words "anticipate", "believe", "estimate", "may", "intend"
and "expect" and similar  expressions  identify certain of such  forward-looking
statements.  Actual results, performance or achievements could differ materially
from those contemplated, expressed or implied by the forward- looking statements
contained herein. The  considerations  listed herein represent certain important


                                        3

<PAGE>


factors  the  Company  believes  could  cause  such  results  to  differ.  These
considerations  are not intended to represent a complete  list of the general or
specific risks that may affect the Company.  It should be recognized  that other
risks,  including  general  economic  factors and expansion  strategies,  may be
significant,  presently  or in the  future,  and the risks set forth  herein may
affect the Company to a greater extent than indicated.

Lending Activities

General.  The  primary  lending  activity  of the  Bank is the  acquisition  and
origination  of   conventional   loans  for  the  purchase  or  construction  of
residential  real  property,  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 Bank's
loans are made to homeowners  on the security of  single-family  dwellings.  The
Bank has also,  to a lesser  extent,  made  commercial  real estate and consumer
loans.

Loan Portfolio Composition.  The Bank's net loan portfolio, which is total loans
plus premiums paid for loans purchased less loans in process, unearned discounts
and loan origination fees and allowance for loan losses,  totaled $112.5 million
at  December  31,  1996,  representing  80.6% of total  assets at such date.  At
December 31, 1995,  the Bank's total loan portfolio  (excluding  mortgage-backed
securities) amounted to $112.9 million ("total loan portfolio").

Single-family  residential  loans  comprise  the  largest  group of loans in the
Bank's loan  portfolio,  amounting to $101.5  million or 88.3% of the total loan
portfolio at December 31, 1996, of which  approximately 98.3% are first mortgage
loans and includes $3.8 million in loans for the  construction of  single-family
homes  and  $.92  million  which  are  either  insured  by the  Federal  Housing
Administration  ("FHA") or partially  guaranteed  by the  Department of Veterans
Administration ("VA"). The percentage of the Bank'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,  including land loans,  amounted to
$11.3  million  or 9.8% of the  total  loan  portfolio  at  December  31,  1996.
Commercial  real estate loans consist of $10.8 million of loans secured by other
non-residential property and $.5 million of loans secured by undeveloped land as
of December 31, 1996. The percentage of the Bank's loan portfolio  consisting of
such loans has,  in the past five  years,  ranged  from 19.54% of the total loan
portfolio, in 1990, to 9.8% of the total loan portfolio in 1996. At December 31,
1996,  consumer and other loans,  consisting  of  installment  loans and savings
account loans, amounted to $0.84 million or 0.73% of the total loan portfolio.











[THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]
<PAGE>

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

<TABLE>
<CAPTION>


                                                                      At December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
                                        1996                1995              1994                1993                1992
- -----------------------------------------------------------------------------------------------------------------------------------
                                          Percent of          Percent of          Percent of          Percent of         Percent of
                                   Amount    Total   Amount      Total  Amount       Total   Amount      Total  Amount       Total
                                   ------    -----   ------      -----  ------       -----   ------      -----  ------       -----
<S>                               <C>       <C>     <C>         <C>     <C>         <C>      <C>        <C>     <C>          <C>   
Mortgage loans:
     Permanent                    109,012    94.8%  110,725      96.0%  103,659      92.2%   88,886      91.9%  114,639      92.4%
     Construction                   3,795     3.3%    1,667       1.4%    1,342       1.2%    1,661       1.7%    3,610       2.9%
                                  -------   -----   -------     -----   -------     -----    ------     -----   -------      ----- 
         Total mortgage loans     112,807    98.1%  112,392      97.4%  105,001      93.4%   90,547      93.6%  118,249      95.3%

Loan on deposit accounts              154     0.1%      180       0.2%      503       0.5%      589       0.6%    1,222       1.0%
Commercial loans                    1,350     1.2%    1,443       1.3%      891       0.8%      724       0.8%    1,251       1.0%
Lines of credit                       686     0.6%    1,259       1.1%    2,385       2.1%    4,744       4.9%    3,082       2.5%
In substance foreclosure             --        - %       --        --%    3,592       3.2%      108       0.1%      298       0.2%
                                  -------   -----   -------     -----   -------     -----    ------     -----   -------      ----- 
         Total loans              114,997   100.0%  115,274     100.0%  112,372     100.0%   96,712     100.0%  124,102      100.0%

Premium on loans purchased          1,155               987               1,460               1,128               1,923
Less:
     Loans in process               1,902             1,190                 525                 478                 981
     Unearned  discounts              170               104                 149                 138                 172
     & loan  origination  fees
     Loans held for sale             --                  --                  --                  --               1,105
     Allowance for loan losses      1,533             2,061               1,975               1,850               1,291
                                  -------           -------             -------              ------             -------       

Net loans                         112,547           112,906             111,183              95,374             122,476
                                  =======           =======             =======              ======             =======
</TABLE>

Contractual  Repayments.  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 because of prepayments.
In addition,  due-on-sale  clauses on loans generally give the Bank 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 December 31, 1996, the Bank had $3.8 million in  construction  loans,  all of
which  mature in one year or less.  Thirteen  percent  (13%) of such  loans have
fixed rates and 87% have  adjustable  rates.  

Origination,  Purchase and Sale of Loans. The Bank generally originates loans on
real estate located in its primary lending area of central Florida. The Bank has
authority  within  regulatory  limitations  to originate  loans  secured by real
estate  throughout  the United  States and has  exercised  this  authority  on a
limited basis.

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 Bank's real
estate mortgage loan  origination  activities will be affected by changes in the
real estate development and construction industries.

The Bank's  residential  real estate loan  volume has been  primarily  purchased
since 1992.  Residential mortgage loan originations by the Bank are attributable
to depositors,  other existing  customers,  advertising  and referrals from real
estate brokers,  mortgage brokers and developers.  Consumer loan originations by
the Bank are  attributable  largely to  depositors  and  walk-in  customers  and
referrals.  Commercial  real  estate  loan  originations  are also  attributable
largely to brokers,  walk-in  customers,  and referrals.  All of the Bank's loan
applications  are  evaluated  by the Bank's  staff at the main  office to ensure
compliance with the Bank's underwriting standards.See "Lending Activities - Loan
Portfolio Composition - Loan Underwriting Policies."

The  Bank'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 Bank has engaged
in the sale of whole loans and participations.

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

<TABLE>
<CAPTION>

                                                                                Year Ended December 31,
                                                                                -----------------------
                                                                 1996       1995         1994      1993         1992
                                                                 ----       ----         ----      ----         ----
                                                                                (In Thousands of Dollars)
<S>                                                           <C>         <C>         <C>         <C>         <C>     
Originations:
     Real Estate Loans:
     Loans on existing property                                 4,955       3,354       3,739       5,600       4,586
     Construction loans                                           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                                    6,754       3,761       5,561       9,504      10,112
Purchases:                                                     25,082      29,005      36,913      22,880      77,988
                                                              -------     -------     -------     -------     ------- 
     Total loans originated & purchased                        31,836      32,766      42,474      32,384      88,100

Sales and principal reductions
     Loans sold                                                (7,761)     (2,561)     (4,620)    (30,422)    (12,480)
     Principal on loan reductions                             (24,351)    (27,296)    (22,194)    (30,127)    (27,396)
                                                              -------     -------     -------     -------     ------- 
      Total loans sold & principal reductions                 (32,112)    (29,857)    (26,814)    (60,549)    (39,876)
                                                              -------     -------     -------     -------     ------- 

Increase (decrease) in loans receivable (before net items)       (276)      2,909      15,660     (28,165)     48,224
                                                              =======     =======     =======     =======     ======= 

</TABLE>

Loan  Underwriting  The  bank's  lending  activities  are  subject to the bank's
underwriting  standards and loan origination procedures prescribed by the bank's
board of  directors  and its  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.  Bank  lending  policy  for  real  estate  loans
generally  requires  that  collateral  be appraised by an  independent,  outside
appraiser approved by the bank's board of directors.


                                        4

<PAGE>



Loans are approved at various management levels up to and including the board of
directors of the bank,  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  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 bank's loan committee or board of directors.

General lending policies. For real estate loans, it is the bank's policy 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 the bank  makes  disbursements  for items  such as real  estate  taxes and
property insurance.

The bank is permitted to lend up to 100% of the appraised value of 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  bank  will  originate  single  family  residential
mortgage loans up to a 95% loan-to-value  ratio if the required private mortgage
insurance is obtained. Loans over 95% loan-to-value ratio, if originated,  would
be under  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  loan  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 bank 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.

The  maximum  amount  which the Bank could have loaned to one  borrower  and the
borrower's related entities at December 31, 1996 was approximately $.99 million.
The Bank currently has three loan  relationships  in excess of this amount.  See
"Regulation."

Federal regulations also permit the Bank to invest, in the aggregate, up to four
times its regulatory  capital in loans secured by  non-residential or commercial
real  estate.  At December 31,  1996,  this limit  allowed the Bank to invest in
non-residential  or  commercial  real estate loans in an aggregate  amount up to
$26.5 million.  Loans in the Bank's loan portfolio secured by non-residential or
commercial real estate totaled $11.5 million at such date.

Interest  rates  charged  by the  Bank 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.

Home Lending.  The bank  historically  has been and continues to be primarily an
originator  and/or buyer of 1-4 family  residential real estate loans secured by
properties  located  in the  southeastern  United  States.  The  bank  currently
originates fixed rate residential mortgage loans and adjustable rate residential
mortgage loans (ARMS) for terms of up to 30 years.  At December 31, 1996,  $97.7
Million or 85.0% of the  bank's  total loan  portfolio  consisted  of 1-4 family
residential real estate loans. As of such date,  approximately  $79.4 Million or
81.3% of such  loans  were ARMS and $18.3  Million  or 18.7 % of such loans were
fixed rate.

The home loans with  adjustable  rate terms  currently  offered by the bank have
interest rates that are fixed for a period of 1, 3 or 5 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 bank'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 bank may offer ARMS 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,  the needs of the bank's
portfolio, and the bank's interest rate risk management goals. Although the bank
usually offers an initial rate on ARM loans below a fully indexed rate, the bank
always  underwrites a 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.

Adjustable rate mortgage 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.


                                        5

<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 bank's consent. It
is the bank's policy to enforce "Due on Sale" provisions.

Construction  Lending.  The bank offers  adjustable  and fixed rate  residential
construction loans to owners wishing to construct their primary residence and to
selected  builders/developers  acceptable  to  the  bank  to  build  1-4  family
dwellings in the bank's primary market area.  Loans to  builders/developers  are
for homes that are pre-sold or are constructed on a speculative  basis. Loans to
builders 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 a permanent loan on the
property (a 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
bank reviews the financial  capacity of the builder,  the  experience and credit
history  of  the  builder,   and  present  market  conditions  before  approving
speculative  loans.  Speculative loans to one builder are generally limited to a
specific  dollar  amount in the  aggregate.  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 bank
personnel  and/or  authorized  independent  inspectors  and a written  report of
construction progress is received by the bank. At December 31, 1996 construction
loans amounted to $3.8 million or 3.3% of the total loan portfolio.

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,  the bank may be required to advance  funds beyond the amount
originally committed to complete construction. If the estimate of value is high,
the bank may be confronted  with a project having a value which is  insufficient
to assure full repayment.  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 and Other Loans.  Federal  regulations  permit the bank to make secured
and  unsecured  consumer  loans  up to  35%  of the  bank's  assets.  Management
considers consumer lending to be an important  component of its future strategic
plan.  Federal Trust originates  consumer loans in order to provide a wide range
of  financial  services  to its  customers  and to create  stronger  ties to its
customers  and because the shorter term and normally  higher  interest  rates on
such loans help the bank increase the sensitivity of its interest earning assets
to changes in  interest  rates and  maintain a  profitable  spread  between  its
average loan yield and its cost of funds.  The terms of consumer loans generally
range from one to ten years. Federal Trust's 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.  The
bank believes that the yields earned on consumer loans are commensurate with the
credit risk  associated  with such loans.  At December 31, 1996  consumer  loans
amounted to $.84 million or .73% of the total loan portfolio.

Multi-family  and Commercial Real Estate Loans.  Multi-family  real estate loans
are  collateralized  primarily  by garden style  apartments  located in Florida.
Commercial  real estate  loans are secured  primarily by office,  warehouse  and
retail business properties located in Florida.  These types of loans amounted to
$12.6 million or 11.00% of the total loan portfolio at December 31, 1996.  These
loans may be for an amortization term of up to 30 years but frequently include a
maturity  in 7 to 15  years.  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 1, 3 or
5 years.  The bank generally does not offer fixed rate commercial real estate or
multi-family loans.

Loans secured by  multi-family  and commercial  real estate are originated  with
loan-to-value not exceeding 80% of the appraised value of the properties.  Loans
on this type of collateral  continue to be a part of the bank's  future  lending
programs.


                                        6

<PAGE>



Loans secured by multi-family  and commercial  real estate are generally  larger
and involve a greater degree of risk than  residential  mortgage loans.  Because
payments on loans secured by  multi-family  and commercial  property 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.  As of December 31, 1996 the bank had
$0.5 million in loans secured by land which is  undeveloped or in the process of
development.  The bank will  originate  multi-family  residential  real  estate,
commercial real estate and business loans, and management estimates such lending
will be between 5% and 10% of the bank's total loan portfolio in the future.

Business Loans with Government Guarantee.  Through 1996, the bank has originated
three loans where the  principal  balance is  partially  guaranteed  by the U.S.
Small Business  Administration  (SBA). The bank expects to continue to originate
loans  to  small  businesses  with  guarantee  by the  SBA or the  Farmers  Home
Administration  (FmHA). These loans are underwritten  consistent with the bank's
policies but may include a higher loan 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 bank's lending area.

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.  After the bank's  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.  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  bank  usually
originates 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.  At  December  31,  1996 SBA
guaranteed loans amounted to $.96 thousand or .08% of the total loan portfolio.

Income from Lending  Activities.  Federal Trust receives fees in connection with
loan commitments and originations, loan modifications, late payments, changes of
property ownership and for miscellaneous  services related to its loans. Federal
Trust also receives fees for servicing  loans sold to 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 market
served by Federal Trust.

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.  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.

The accounting for non-refundable fees and costs associated with originating and
acquiring  loans is governed by  Statement  of  Financial  Accounting  Standards
("SFAS") 91, promulgated by the Financial  Accounting  Standards Board ("FASB").
SFAS 91 required that loan  origination  fees be offset against  certain related
direct loan origination  costs and that the resulting net amount be deferred and
amortized  over the life of the related  loans as an  adjustment to the yield of
such  related  loans.  In  addition,  commitment  fees are required to be offset
against related direct costs, and the resulting net amount is recognized  either
over  the  life of the  related  loans  as an  adjustment  to the  yield  if the
commitment is exercised, or upon expiration of the commitment, if the commitment
expires unexercised.

Non-performing  Loans and Real Estate Owned. When a borrower from the bank fails
to make a required  payment on a loan,  the bank 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 date),  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 the bank's normal collection  procedures,  the bank will institute
more formal  measures  to remedy the  default,  including  the  commencement  of
foreclosure proceedings.  The bank will attempt to negotiate with the delinquent
borrower to establish a satisfactory payment schedule.

If  foreclosure  is effected,  the property is sold at a public auction in which
the bank may participate as a bidder. If the bank is the successful  bidder, the
acquired real estate property is then included in the bank's "real estate owned"
account until it is sold.  The bank 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
the bank's underwriting  guidelines.  At December 31, 1996 the bank had no loans
to facilitate.

Loans are placed on non-accrual status when, in the judgment of management,  the


                                        7

<PAGE>



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, the
bank does not accrue interest on loans past due 90 days or more.

Real estate  acquired by the bank 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 value at the
date of  acquisition  and any write-down  resulting  therefrom is charged to the
allowance for losses on loans.
















              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                        8

<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.  The Bank did not have any
troubled debt  restructuring  or accruing loans more than 90 days  delinquent at
any of the dates presented.

<TABLE>
<CAPTION>

                                                                                     December 31,
                                                                 1996      1995      1994      1993      1992
                                                                 ----      ----      ----      ----      ----
                                                                      (In Thousands of Dollars)

<S>                                                             <C>        <C>       <C>       <C>       <C>  
Non-accrual loans:
     Residential:
         Construction and land loans                              548     2,035     1,025     1,081       342
         Permanent loans (1-4 units)                              323       807     1,029       704       748
         All other mortgage loans                                --         416       650     1,310       853
     Commercial loans                                              47      --        --        --          64
     Consumer and other loans                                      73        69        77        30        53
     In-substance foreclosures                                   --        --       3,592       108       298
                                                                ------     ----      ----      ----      ---- 
         Total non-accrual loans                                  991     3,327     6,373     3,233     2,358
                                                                ======     ====      ====      ====      ==== 
         Total non-accrual loans to total loans                   0.9%      2.9%      5.7%      3.3%      1.9%
                                                                ======     ====      ====      ====      ==== 
         Total non-accrual loans to total assets                  0.7%      2.4%      4.1%      2.2%      1.7%
                                                                ======     ====      ====      ====      ==== 
         Total allowance for loss to total non-accrual loans    154.7%    61.9%     31.0%     57.2%     54.8%
                                                                ======     ====      ====      ====      ==== 

Real estate owned:
     Real estate acquired by foreclosure                        1,508     3,293     2,891       565       594
         Total real estate owned                                1,508     3,293     2,891       565       892
                                                                ======     ====      ====      ====      ==== 
         Total non-accrual loans and
          real estate owned to total assets                       1.8%      4.7%      6.0%      2.6%      2.1%
                                                                ======     ====      ====      ====      ==== 
</TABLE>

                                        9

<PAGE>



If the  non-accrual  loans at December 31, 1996 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  December  31,  1996 would have been  increased  approximately
$181,000.

The $.32 million of non-accruing  single-family  residential  permanent loans at
December 31, 1996 consists of 10 loans.  Such loans have an average loan balance
of approximately $32,000 and no loan exceeds $110,000.

The Bank had one non-accruing  land acquisition and development loan at December
31, 1996 in the amount of $547,930.

At December 31, 1996,  the Bank had real estate owned of $1,508,166  acquired by
foreclosure consisting of eight single family properties with an average balance
of $62,776,  two vacant land properties zoned commercial with an average balance
of $393,229,  one acquisition and development project with a balance of $184,500
and one developed building lot with a balance of $35,000.

Allowance for Losses on Loans

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.

In  accordance  with SFAS No. 114, as amended by SFAS No. 118,  the Bank 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 does not  affect the
Bank's policies regarding write-offs, recoveries or income recognition.

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.








             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                       10

<PAGE>


The  following  table sets forth  information  with  respect to  activity in the
Bank's allowance for loan losses during the periods indicated.

<TABLE>
<CAPTION>

                                                  Year Ended December 31,
                                        1996         1995       1994        1993        1992
                                                  (In Thousands of Dollars)
<S>                                    <C>         <C>         <C>         <C>         <C>    
Average loans outstanding, net         112,288     115,608     108,771     109,063     124,107
Allowance at beginning of year           2,061       1,975       1,850       1,292         359
Charge offs:
     Conventional loans                    794         267           4          27          37
     Construction loans                   --          --          --          --          --
     Commercial real estate loans          390         440         400        --          --
     Consumer loans                         39        --             5           5        --
                                       -------     -------     -------     -------     -------
         Total loans charged off         1,223         707         409          32          37
                                       -------     -------     -------     -------     -------
Recoveries                                 267          14           3        --          --
                                       -------     -------     -------     -------     -------
     Net charge-offs                       956         693         406          37          37
Provision for loan losses
     charged to operating expenses         280         779         531         590         140
Transfer from allowance for
     real  estate  owned                   148        --          --          --          --
General  reserves  acquired
     as part  of loan  package            --          --          --          --           830
purchases Allowance at end of year       1,533       2,061       1,975       1,850       1,292
                                       -------     -------     -------     -------     -------

Ratio of net  charge-offs
     to average  loans  outstanding       1.09%       0.61%       0.38%       0.03%       0.03%
                                       -------     -------     -------     -------     -------
Ratio of allowance to
     period-end total loans, net          1.36%       1.83%       1.78%       1.94%       1.06%
                                       -------     -------     -------     -------     -------
Period-end total loans, net            112,547     112,906     111,183      95,374     122,476
                                       -------     -------     -------     -------     -------
</TABLE>


<TABLE>
<CAPTION>

The following table represents  information regarding the Bank's total allowance
for losses as well as the  allocation of such amounts to the various  categories
of loans.


Year Ended December 31,
                                         1996                1995               1994              1993             1992
                                         ----                ----               ----              ----             ----
                                              Percent of         Percent of         Percent of        Percent of          Percent of
                                              Loans to           Loans to           Loans to          Loans to            Loans to
                                   Amount     Total    Amount    Total    Amount    Total   Amount    Total   Amount      Total
                                              Loans              Loans              Loans             Loans               Loans
                                              -----              -----              -----             -----               -----
                                                                      (In Thousands of Dollars)
<S>                                <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>   
Residential real estate loans        283       88.3%    585       86.1     607       83.6   1,359       72.6   1,000       76.7
Commercial real estate loans
     (Including multi-family
     & land loans)                   946        9.8%  1,041       11.4   1,160       13.1     414       21.0     292       23.3
Non-mortgage loans                   304        1.9%    435        2.5     208        3.3      77        6.4    --          --
Total allowance for loan losses    1,533      100.0%  2,061      100.0%  1,975      100.0%  1,850      100.0%  1,292      100.0%

</TABLE>

Mortgage-Backed Securities and Mortgage Derivatives

During 1994, the Bank invested in a GNMA "Dollar Roll" consisting of a portfolio
of mortgage-backed securities which were guaranteed as to principal and interest
by the full faith and credit of the United  States or insured or  guaranteed  by
agencies of or corporations or entities  chartered by the Federal  government or
have investment  grade ratings issued by either of the top two rating  agencies.
The  mortgage-backed  securities owned by the Bank were insured or guaranteed by
the Government  National  Mortgage  Association  ("GNMA").  The securities  were
purchased for a period of 20 days and were sold on July 9, 1994, and at December
31, 1994, December 31, 1995, and December 31, 1996 the Bank had no investment in
mortgage-backed securities or mortgage derivatives.



The following table sets forth mortgage-backed  securities  purchased,  sold and
repaid during the periods indicated:


                                        Year Ended December 31,
                                        -----------------------
                               1996   1995   1994      1993      1992
                               ----   ----   ----      ----      ----

                                   (In Thousands of Dollars)

Purchases                       -       -     4,647     4,521     --
Sales                           -       -     4,124    (2,416)    --
Principal reductions, net       -       -        13    (2,105)    --
                              ----    ----    -----     -----    ----
Increase (decrease) in
  mortgage-backed securities    -       -      --        --       - 
                              ====    ====    =====     =====    ====

Investment Activities

The Bank's  investment  portfolio  currently  consists of  $15,047,984  in bonds
issued by the Federal  Home Loan Bank.  The Bank  purchases  securities  to meet
regulatory liquidity requirements,  to invest excess funds resulting from excess
liquidity  and to leverage  capital  through the use of borrowed  funds.  Of the
securities  held at December 31, 1996,  $8,763,641  have  maturities of five (5)
years or less  which  meet the  liquidity  requirements  of the Office of Thrift
Supervision.

The Bank's investment in obligations of U.S. government agencies consist of dual
indexed  bonds issued by the Federal Home Loan Bank.  At December 31, 1996,  the
bonds  had a  market  value  of  $15,030,829  and  gross  unrealized  losses  of
$1,069,171.  The bonds have a par value of $16,100,000 and pay interest based on
the difference between two indices.  All of the bonds pay interest at the10 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 Bank purchased the bonds to
offset some of its risk related to its  portfolio of adjustable  rate  mortgages
and,  as such,  subjects  the Bank to a certain  degree  of  market  risk as the
indices change with prevailing market interest rates. Generally, when short term
interest rates are low and the yield curve is in a normal slope, i.e., long term
interest  rates  higher than short term  interest  rates,  the bonds will have a
yield that is above the yields on other agency  securities of three or six month
maturities,  however,  the bank's  portfolio of adjustable rate mortgage ("ARM")
loans will have yields that are declining  due to the  adjustment on these loans
being based on a short term index,  primarily  the one year CMT. When short term
rates  are high and the yield  curve is flat or  inverted,  the bonds  will have
yields that are  generally  lower than the yields on other agency  securities of
three or six month  maturities,  however,  the bank's ARM loans will have yields
that are  increasing  since  their  adjustment  is based on a short term  index,
primarily  the one year CMT. As a result,  the yields on the dual indexed  bonds
generally  move in an  inverse  relationship  to the  movement  in yields on the
bank's  ARM  loans  and as a  result,  offset  some of the risk  related  to the
movement of  interest  rates in the loan  portfolio.  The risk  associated  with
changes  in the  indices  is that 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 Bank 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, 6.79%, 5.43%, and
3.98%  respectively.  Market values for all  securities  were  calculated  using
published prices or the equivalent at December 31, 1996.

Based on Office of Thrift  Supervision  (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  institutions  that they regulate not hold  structured
notes because many institutions do not clearly  understand them, and the OTS has
directed  that the Bank refrain  from  purchasing  any dual  indexed  bonds (see
"Supervision"),  although  they  continue  to be a  permissible  investment  for
Thrifts.

At December 31, 1996, 1995, and 1994, the Bank had $7,000,000,  $7,000,000,  and
$22,850,000 (par value), respectively,  in investments securities pledged to the
Federal Home Loan Bank as collateral under its short-term credit agreement with


                                       11

<PAGE>



the Bank.  On November 30, 1995 the bank  reclassified  its entire  portfolio of
Federal Home Loan Bank 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.
During December 1995, the bank sold  $7,250,000,  par value, of the Federal Home
Loan Bank 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 $779,872 at December
31, 1995. On April 1, 1996,  the Bank  transferred  $7,000,000  par value of the
Federal Home Loan Bank bonds maturing in 2003 from the available for sale to the
held to maturity category,  and during November,  1996, the Bank sold $1,000,000
par value of the  Federal  Home Loan Bank bonds  that  mature in 1998 at a gross
loss of $12,344.

As a member of the FHLB System,  the Bank must maintain minimum liquidity levels
specified by the OTS which vary from time to time.  The Bank  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 5 years of
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 that will be  available  in the future.  The
Bank also has an  investment in the common stock of the FHLB of Atlanta in order
to satisfy the requirement for membership in such FHLB.

The  following  table  sets  forth  the  carrying  value  of  the  Bank's  total
investments and liquidity as of the dates indicated.

<TABLE>
<CAPTION>

                                                            December 31,
                                                            ------------
                                              1996     1995       1994      1993      1992
                                              ----     ----       ----      ----      ----
                                                       (In Thousands of Dollars)
<S>                                          <C>       <C>       <C>       <C>        <C>  
Short-term investments:
   Interest-bearing deposits                  4,837        51     6,861     6,221     3,892
Debt securities:
   FHLB Notes                                15,048    15,918    24,257    24,353      --
   Orange County tax certificates                 6        19        44       135      --
Mortgage-backed securities                     --        --        --        --        --
ARM mutual fund                                --        --        --      12,048      --
Equity securities:
   FHLB stock                                 1,253     1,853     1,975     2,815     1,878
                                             ------    ------    ------    ------     -----
        Total investment portfolio           21,144    17,841    33,137    45,572     5,770
                                             ======    ======    ======    ======     =====
</TABLE>

Sources of Funds

General.  Deposits are the primary source of the Bank's funds for use in lending
and for other  general  business  purposes.  In addition to  deposits,  the Bank
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 December 31, 1996, the Bank had
$19.8 million in FHLB Advances outstanding which are due in one year or less.

Deposits.  Due to changes in regulatory and economic conditions in recent years,
the Bank has increasingly emphasized deregulated fixed-rate certificate accounts
and  other  types of  deposits.  The Bank 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.

The Bank's  deposits are obtained from residents in its primary market area and,
to a much lesser  extent,  nationwide  via a computer  network and the principal
methods  used by the  Bank 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 Bank  currently  operates  no ATM's but issues  cards  which have
access to the Honor(R) and other shared ATM networks. The Bank utilizes very few
brokered  deposits  and at times  seeks some  negotiated  rate  certificates  of
deposit less than $100,000 through the CD Network(R) which electronically allows
the  Bank  to  display  its  rates  on  certificates  to  individual   investors
nationwide.  Bank  personnel  then deal directly with investors who telephone or
write for information concerning certificates of deposit.



             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]


                                       12

<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.

                                                                               December 31,
                                     -----------------------------------------------------------------------------------------------
                                           1996               1995                1994                1993              1992
                                           ----               ----                ----                ----              ----
                                              Percent of          Percent of          Percent of          Percent of      Percent of
                                     Amount    Deposits  Amount    Deposits  Amount    Deposits  Amount    Deposits  Amount Deposits
                                     ------    --------  ------    --------  ------    --------  ------    --------  ---------------

<S>                                 <C>          <C>    <C>          <C>    <C>          <C>     <C>         <C>     <C>      <C>  
Non-interest bearing commercial
   checking accounts                     59         .1      209        0.2      257        0.3      776        1.0    1,556     1.6
Regular savings accounts              1,364        1.3    2,158        2.0    4,234        4.2    8,932       11.4   22,125    22.7
MMDA's                                7,429        7.0    6,601        6.1    9,247        9.1      822        1.0    1,204     1.2
NOW accounts                            654         .6      675        0.6      857        0.8    1,213        1.5    4,235     4.4
                                    -------      -----  -------      -----  -------      -----   ------      -----   ------   -----
   Subtotal                           9,506        9.0    9,643        8.9   14,595       14.4   11,743       14.9   29,120    29.9
                                    -------      -----  -------      -----  -------      -----   ------      -----   ------   -----

Certificate of Deposit:
   1.00% to 3.99%                       499         .5    1,219        1.0    5,431        5.4   36,857       46.8   21,206    21.7
   4.00% to 4.99%                     3,077        2.9    2,171        2.0   29,421       29.0   23,558       29.9   34,247    35.2
   5.00% to 5.99%                    78,123       73.5   54,847       49.9   29,165       28.7    4,845        6.2    9,555     9.8
   6.00% to 7.99%                    14,910       14.0   41,311       37.6   22,859       22.5    1,675        2.1    3,030     3.1
   8.00% to 9.99%                      --           --     --          --        46        0.0       50        0.1      263     0.3
                                    -------      -----  -------      -----  -------      -----   ------      -----   ------   -----
   Total Certificates of Deposit     96,609       91.0   99,548       90.5   86,922       85.6   66,985       85.1   68,301    70.1
                                    -------      -----  -------      -----  -------      -----   ------      -----   ------   -----

Total Deposits                      106,115      100.0  109,191      100.0  101,517      100.0   78,728      100.0   97,421   100.0
                                    =======      =====  =======      =====  =======      =====   ======      =====   ======   =====

</TABLE>

The  following  table shows the average  amount of and the average  rate paid on
each of the following categories during the periods indicated.


<TABLE>
<CAPTION>

                                                                               December 31,
                                     -----------------------------------------------------------------------------------------------
                                           1996               1995                1994                1993              1992
                                           ----               ----                ----                ----              ----
                                  Average   Average Average    Average  Average    Average Average     Average  Average     Average
                                  Balance   Rate    Balance    Rate     Balance    Rate    Balance     Rate     Balance      Rate
                                  -------   ----    -------    ----     -------    ----    -------     ----     -------      ----
<S>                               <C>        <C>   <C>           <C>    <C>          <C>    <C>          <C>   <C>           <C>  
MMDA's, NOW and non-interest
   bearing commercial checking
   accounts                         7,722    3.44%   7,587       3.56%   8,629       3.11%   4,998       1.03%   7,349       2.10%
Regular savings                     1,641    2.62%   2,975       3.09%   6,227       3.40%  15,529       3.05%  25,782       3.21%
Certificates of Deposit            97,042    5.62%  99,716       5.88%  77,333       4.30%  58,402       4.26%  77,340       4.53%
                                  -------    ----  -------       ----   ------       ----   ------       ----  -------       ---- 

Total Deposits                    106,405    5.41% 110,278       5.63%  92,190       4.12%  78,929       3.90% 110,471       4.59%
                                  =======    ====  =======       ====   ======       ====   ======       ====  =======       ==== 
</TABLE>

                                       13

<PAGE>


The variety of deposit  accounts  offered by the Bank has  increased  the Bank's
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
Bank's ability to attract and retain  deposits and the Bank's cost of funds have
been, and will continue to be, significantly affected by market conditions.

Management  of the Bank  periodically  reviews  rates  offered by other  savings
institutions  in its  market  area and will  adjust  the  rates it  offers to be
competitive  with such  institutions.  Due to the increase in customers  and the
Bank's  adequate  capital  levels,  the Bank has  generally not had to price its
deposit products higher than its competitors to attract deposits.  The increases
in deposits  after interest  credited of $37.7 million,  $25.9 million and $17.8
million for the years ended 1992,  1991 and 1990,  respectively,  were due to an
increase in the number of customers  during each of the years and,  during 1992,
to the acquisition of a local savings institution,  a portion of the deposits of
which remained in the Bank. The $18.7 million decrease in 1993 resulted from the
sale of the Bank's Amelia Island branch. During the year ended December 31, 1996
the Bank's deposits decreased $2.9 million.

The  following  table sets forth the net  deposit  flows of the Bank  during the
periods indicated.

<TABLE>
<CAPTION>

                                                                      Year Ended December 31,
                                                                      -----------------------
                                                       1996       1995       1994      1993         1992
                                                       ----       ----       ----      ----         ----

<S>                                                  <C>          <C>       <C>       <C>          <C>   
Net increase (decrease) before interest credited     (6,675)     10,530     23,902    (18,585)     40,471
Less:
   Interest credited                                  3,599       2,945      1,113        892       2,720
                                                     ------       -----     ------    -------      ------
Net deposit increase (decrease)                      (3,076)      7,585     22,789    (18,693)     37,697
                                                     ======       =====     ======    =======      ======
</TABLE>


Borrowings.  The Bank 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 Bank's  regulatory  capital or its  liability  for shares and
deposits or on the FHLB's  assessment of Federal Trust Bank'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  December  31,  1996,  the Bank had $24.8  million in
borrowings  outstanding  and at December 31, 1995, the bank had $21.0 million in
borrowings outstanding.

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

Amounts outstanding at December 31, 1996:

Maturity Date       Rate           Amount         Type
12/31/97            6.95%        $ 4,800,000      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
09/15/98            6.12%          5,000,000      Fixed Rate
                    ----          ----------
Total               6.18%        $24,800,000
                    ====         ===========

Amounts outstanding at December 31, 1995:

Maturity Date       Rate           Amount         Type

01/02/96            6.10%        $   700,000        Variable Rate
01/27/96            5.76%          7,000,000      Fixed Rate
01/31/96            6.10%          3,300,000      Variable Rate
09/15/96            5.83%          5,000,000      Fixed Rate
09/15/98            6.12%          5,000,000      Fixed Rate
                    ----          ----------
Total               5.93%        $21,000,000
                    ====         ===========


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.


Amounts outstanding at:
- --------------------------------------------------------------------------------
               1996                                    1995
               ----                                    ----
Monthend       Rate      Amount              Monthend  Rate      Amount
- --------       ----      ------              --------  ----      ------
01/31/96       6.12%     20,500,000          01/31/95  6.21%     33,400,000
02/29/96       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


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, and $1.3 million,  respectively
at December 31, 1996.


Expansion Plans

Management  plans to raise  additional  capital  in the first  half of 1997.  If
successful in raising the  additional  capital,  management  plans to expand the
operations of the bank via a branch in the near future.  It is anticipated  that
the branch would be located in the greater  Orlando  market area. The ability to
branch is subject to  approval by the OTS.  The OTS  considers  factors  such as
earnings,  capital,  management and Community  Reinvestment  Activities prior to
approving branch applications.

Employees

At December 31, 1996,  the Holding  Company had no full-time  employees  and the
Bank had 26 full-time  employees.  Management  considers its relations  with its
employees to be excellent.

Federal Trust  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


                                       14

<PAGE>



addition,  on April 1, 1997,  the bank will begin  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 Federal
Trust's  market areas.  Federal  Trust's  employees are not  represented  by any
collective bargaining group.

Other Subsidiaries

At December 31, 1996, the Company had no  subsidiaries  other than Federal Trust
Bank.

Total Equity Investments at December 31, 1996

          Federal Trust Bank       $    6,401,425

Thrift 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.("FTBFS"),
that commenced  operations in 1996.  FTBFS is engaged in the business of selling
non-FDIC insured annuities, and its operations in 1996 were minimal.

Legal Proceedings

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

Asset Sales

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

Sale of Subsidiary Assets. A Purchase Agreement with Amelia Building Corporation
("ABC"), a South Carolina  Corporation,  was entered into by FCCSC in July, 1993
for the sale of (i) a  multi-family  building  site located in Augusta,  Georgia
with a book value of $17,350  for a purchase  price of $25,000,  resulting  in a
gain on the sale of $7,650,  and (ii) an Installment Note receivable and accrued
interest,  from a large  multi-family  apartment  developer,  in the  amount  of
$68,250  for a purchase  price of  $43,250,  resulting  in a loss on the sale of
$25,000.  Both sales closed on July 31, 1993 and FCCSC agreed to finance $67,250
of the purchase price through a Secured Promissory Note payable in 5 years at an
interest rate of 4.5% per annum with payments of interest payable annually.  The
Note was secured by the  property  located in Georgia and the  Installment  Note
receivable.  The $7,650 gain was  deferred  until such time as the Note would be
substantially  paid.  FCCSC assigned the Secured  Promissory Note to FTC, ceased
operations,  and the company was  dissolved.  During 1994,  ABC defaulted on its
note and, in December,  1994,  FTPC, to whom FTC had  subsequently  assigned the
Secured Promissory Note, acquired the Georgia property through a deed in lieu of
foreclosure and the Note through a voluntary assignment.

A Purchase  Agreement  with ABC was also entered into by FTBC in July,  1993 for
the sale of  Buildings  100 and 300 and all of the common area  located in First
Coast Plaza, Amelia Island, Florida with a book value of $811,682 for a purchase
price of $1,069,323,  resulting in a gain on the sale of $257,641. The Bank then
held a first mortgage on the property in the amount of $370,404. The sale closed
on July 31, 1993 and ABC assumed the  mortgage  with the Bank and FTBC agreed to
finance  $697,919 of the remaining  purchase price through a Secured  Promissory
Note payable in 5 years at an interest  rate of 4.5% per annum with  payments of
interest payable annually. The Note was secured by the property located in First
Coast Plaza. The $257,641 gain was deferred until such time as the Note would be
substantially  paid.  FTBC assigned the Secured  Promissory  Note to FTC, ceased
operations,  and the company was  dissolved.  During 1994,  ABC defaulted on its
notes and, in December,  1994, FTPC, to whom FTC had  subsequently  assigned the
Secured  Promissory  Note,  acquired  the  property  through  a deed  in lieu of


                                       15

<PAGE>



foreclosure  and the  deferred  gain was offset  against the Secured  Promissory
Note.  In  1994,   Federal  Trust  recognized  a  loss  on  the  disposition  of
subsidiaries in the amount of $15,361 in connection with the ABC transactions.

In December,  1995,  FTPC sold  Buildings 100 and 300 and all of the common area
located  in First  Coast  Plaza,  Amelia  Island,  Florida  with a book value of
$677,605 for a purchase  price of  $583,334,  resulting in a loss on the sale of
$94,271. The properties were sold to an unaffiliated party for cash.

Sale of Federal Trust Properties  Corporation.  Pursuant to a Purchase Agreement
dated  June  30,  1996  the  Company  sold all of the  stock  of  Federal  Trust
Properties  Corporation  to an  unaffiliated  party for $425,354  consisting  of
$60,000 in cash, a note for $60,000  which was due and paid on August 8, 1996, a
note for $230,354 due upon the earlier of certain  events,  but in any event due
no later than July 31, 1997,  and three notes for $25,000 each, due December 31,
1998,  1999 and 2000,  respectively.  In  addition,  the  Company is renting the
quarters it previously  occupied to FTPC on a month to month basis, and plans to
sub-lease the space to a long term tenant. No gain or loss was recognized on the
sale.

Dissolution of 1270 Leasing Company.  The Company dissolved 1270 LC on September
26, 1996,  as it was no longer  necessary to maintain the entity for purposes of
the lease on the office space previously occupied by the Company.

Regulatory  and  Supervisory  Actions.  On  October  3,  1994,  the OTS issued a
Supervisory 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 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.  See
"Regulation".

                                    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 million.

Thrift   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 the more 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  specified  percentage  of the
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 nonqualifying  loans was required to be computed under the experience method
and  reduced  by the  current  year's  addition  to the  reserve  for  losses on
nonqualifying  loans,  unless  that  addition  also  was  determined  under  the
experience  method. The aggregate of the additions to each reserve for each year


                                       16

<PAGE>



was Federal Trust Bank's annual bad debt  deduction  for years  preceding  1996,
Federal Trust 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  Federal  Trust  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,  Federal Trust
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,  Federal Trust 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  after 1995.
Federal Trust Bank switched  solely to the experience  method to compute its bad
debt  deduction  in 1996 and future  years.  Federal  Trust 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, Federal Trust Bank will have to recapture approximately
$70,000 of bad debt reserves as a result of this change in law.

The recapture amount resulting from the change in method of account for bad debt
reserves  generally  will be taken into  Federal  Trust  Bank's  taxable  income
ratably (on a straight-line  basis) over a six-year period.  If a thrift 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  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 thrift
institution may be subject to the alternative  minimum tax. A thrift 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.

State

The State of  Florida  imposes  a  corporate  income/franchise  tax on banks and
thrift   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.


                           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

                                       17

<PAGE>



Loan Act, as amended ("HOLA"). Federal Trust is a reporting Holding Company with
the Securities and Exchange  Commission for purposes of the Securities  Exchange
Act of 1934. Being 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  deposits  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, and to a lesser extent the Federal Reserve Board ("Federal Reserve").

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.

Recent Regulatory Action

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
examinations.  Although  management  and the Board of  Directors  of the Holding
Company and the Bank believed that significant  action had been taken to correct
operational deficiencies cited in the Bank's 1992 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 of
the 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.  Another factor that was considered in this decision was the fact that
most of the items included in the Bank's Order were repetitive of the directives
contained  in the  Supervisory  Agreement  which  the  Bank was  either  were in
compliance with or had been corrected. The holding company's Order, on the other
hand, was administrative in nature and likewise could be easily monitored.

In  August,  1995 the OTS  informed  Federal  Trust  that it was  conducting  an
expanded  examination of the holding company with regard to certain transactions
that were entered into 1990 and 1991 by prior Bank management. As of the date of
this filing,  Federal Trust has had no further  contact with the OTS  concerning
this examination. See, "Item 7. Supervision".

In the 1996  examinations  of  Federal  Trust  and the  Bank,  the OTS found the
companies to be in  compliance  with their  Orders and upgraded the  supervisory
rating of Federal Trust to  "Satisfactory".  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.  Management  has been advised that the OTS will consider  lifting
the Bank's Order when the ratio of classified assets to capital is reduced below
100%.  With  regard to the Bank,  further  improvement  was noted in a number of
areas, including underwriting procedures, documentation,  disposition of problem
assets,  significant  reduction  in the  dependency  on wholesale  funds,  and a
continued reduction in operating expenses.

Regulation of the Holding 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.

Transactions  with  Affiliates.  The  authority  of  Federal  Trust to engage in
transactions  with related  parties or  "affiliates" or to make loans to certain
insiders, is limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").
Section 23A limits the  aggregate  amount of  transactions  with any  individual
affiliate to 10% of the capital and surplus of the savings  institution and also
limits the aggregate  amount of  transactions  with all affiliates to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described in
the FRA and the  purchase of low quality  assets from  affiliates  is  generally
prohibited.  Section 23B provides  that certain  transactions  with  affiliates,
including  loans  and  asset  purchases,  must be on  terms  and  circumstances,
including  credit  standards,  that  are  substantially  the same or at least as
favorable  to the  savings  institution  as  those  prevailing  at the  time for
comparable  transactions  with a  non-related  party  or  nonaffiliated  holding
company. In the absence of comparable  transactions,  such transactions may only
occur under terms and  circumstances,  including credit standards,  that in good
faith would be offered to or would apply to non-related parties or nonaffiliated


                                       18

<PAGE>



companies.  Notwithstanding  Sections  23A and  23B,  savings  institutions  are
prohibited  from lending to any affiliate that is engaged in activities that are
not  permissible  for bank  holding  companies  under  Section  4(c) of the Bank
Holding Company Act of 1956.  Further,  no savings  institution may purchase the
securities of any affiliate other than a subsidiary.

In  addition,  Sections  22(g) and 22(h) of the FRA and  Regulation O (which set
limits  on  extensions  of  credit  to  executive  officers,  directors  and 10%
shareholders,  as well as companies which such persons control) apply to savings
institutions.  Among other things,  such loans must be made on terms,  including
interest rates,  substantially the same as loans to unaffiliated individuals and
which involve no more than the normal risk of collectability. In addition, these
regulations  place  limits  on the  amount  of  loans  the Bank may make to such
persons.  These  restrictions  apply in  addition  to  certain  restrictions  on
transactions with affiliates contained in the OTS regulations.

Support of Subsidiary Depository  Institutions.  Under OTS policy, Federal Trust
is expected to act as a source of financial  strength to and to commit resources
to support the Bank.  This support may be required at times when, in the absence
of such OTS policy, Federal Trust might not be inclined to provide such support.
In addition,  any capital loans by Federal Trust to the Bank must be subordinate
in right of payment to deposits and to certain other  indebtedness  of the Bank.
In the event of  bankruptcy,  any  commitment by a Holding  Company to a federal
bank  regulatory  agency to  maintain  the  capital of a  subsidiary  depository
institution will be assumed by the bankruptcy  trustee and will be entitled to a
priority of payment.

Under the FDIA,  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 after  August 9, 1989,  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
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 1996.

According to the holding company'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. Recent banking legislation,
particularly the Financial  Institution Reform,  Recovery and Enforcement Act of
1989 ("FIRREA") and the Federal Deposit Insurance Corporation Improvement Act of
1991  ("FDICIA"),  has  broadened  the  regulatory  powers of the  federal  bank
regulatory agencies and restructured the nation's banking system.

FIRREA. The activities of savings  institutions are governed by the HOLA and, in
certain respects,  the Federal Deposit Insurance Act ("FDIA").  The HOLA and the
FDIA were  amended by the FIRREA and the FDICIA.  The FIRREA was enacted for the
purpose of resolving  problem  savings  institutions,  establishing a new thrift
insurance  fund,  reorganizing  the regulatory  structure  applicable to savings
institutions, and imposing bank-like standards on savings institutions.


                                       19

<PAGE>



FDICIA.  The FDICIA  revised  sections  of the  Federal  Deposit  Insurance  Act
affecting bank regulation,  deposit  insurance and provisions for funding of the
Bank Insurance Fund ("BIF"). The FDICIA also revised bank regulatory  structures
embodied  in several  other  federal  banking  statutes,  strengthened  the bank
regulators' authority to intervene in cases of deterioration of a bank's capital
level,  placed  limits  on  real  estate  lending  and  imposes  detailed  audit
requirements.

Prompt and 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.  The OTS' prompt and  corrective  action
regulation  became  effective   December  19,  1992.  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).  For example,
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 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 CAMEL 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 state 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  earning),   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 Bank currently has one subsidiaries.

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  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


                                       20

<PAGE>



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.

On January 1, 1994 the OTS  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 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.  Effective  September  1, 1995,  the
interest rate-risk rule was amended to include,  in evaluating capital adequacy,
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 Bank's interest-rate risk exposure, according to OTS calculations,  has been
determined to be not greater than "normal" exposure as of December 31, 1996.

The OTS issued a Thrift  Bulletin  in August 1995 that  described  how and under
what  circumstances  a savings  institution  may appeal its  interest-rate  risk
component by  requesting  an  adjustment  to the  interest-rate  risk  component
generated  by  the  OTS  model  or  seek   approval  to  use  its  own  internal
interest-rate  risk model to calculate  the interest  rate risk  component.  The
Thrift  Bulletin  provides  that to be  eligible  to seek an  adjustment  to the
interest rate risk component,  an institution  must show that its  interest-rate
risk component, as calculated by the OTS, could cause the savings institution to
move to a lower prompt  corrective  action category and that the accuracy of the
OTS' estimate of interest-rate risk exposure can be materially  improved through
the use of more refined  data or more  appropriate  assumptions  tailored to the
specific institution.  The Thrift Bulletin also outlines the circumstances under
which  well-capitalized  institutions  may  request  to use their  own  internal
interest-rate risk model in place of the OTS model in calculating  interest-rate
risk capital  requirements.  The internal model must meet certain OTS standards,
including reasonable  assumptions about future interest rates,  prepayment rates
for assets and attrition rates for liabilities.

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.  Effective  January 17, 1995,  the OTS (along with the other federal
banking   agencies)  issued  final   regulations   which   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


                                       21

<PAGE>



assessing an institution's overall capital adequacy.  These final regulations do
not contain any specific mathematical formulas or capital requirements.

At December 31,  1996,  the Bank met each of its capital  requirements,  in each
case on a fully phased-in  basis.  The following table sets forth the regulatory
capital calculations of the Bank at December 31, 1996:


                           Tangible             Core             Risk-Based
- --------------------------------------------------------------------------------
                                                                  Percent of
                                  Percent          Percent            Risk-
                                  of               of               Weighted
                        Amount    Assets  Amount   Assets   Amount    Assets
                        ------    ------  ------   ------   ------    ------
Regulatory Capital    $6,614,345  4.74% $6,614,345  4.74% $7,485,055  9.92%
Requirement           $2,093,147  1.50% $4,186,294  3.00% $6,036,335  8.00%
Excess                $4,521,198  3.24% $2,428,051  1.74% $1,448,720  1.92%

New 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.  On
July 10, 1995 the OTS and the other  federal  banking  agencies  adopted a final
rule  establishing  deadlines  for the agencies to submit and review  safety and
soundness compliance plans and Interagency Guidelines Establishing Standards for
Safety and Soundness.  The final rule and guidelines went in to effect on August
9, 1995.  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.  Management
believes that the Bank already meets  substantially all the standards adopted in
the interagency guidelines and, therefore,  does not believe that implementation
of these regulatory standards will materially affect the Bank's operations.

Insurance of Deposit  Accounts.  The FDIC is the  administrator for the SAIF and
the Bank Insurance Fund ("BIF"),  independently  setting insurance  premiums for
each Fund.  The FDIC is authorized to adjust the  assessment  rates.  The Bank's
deposit  accounts are insured by the SAIF which is administered by the FDIC. The
Federal Deposit  Insurance 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 a 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 FDICIA required the FDIC to
establish 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.  The first semi-annual  assessment was
made on  January  1,  1994.  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.   These  categories  consist  of  well
capitalized,  adequately  capitalized  or  undercapitalized,  and  one of  three
supervisory subcategories within each capital group. The supervisory subgroup to
which an institution is assigned is based on a supervisory  evaluation  provided
to the FDIC by the financial institution's primary regulator, in the Bank's case
the OTS,  and  information  which  the FDIC  determines  to be  relevant  to the
institution's   primary  federal   regulator  and  information  which  the  FDIC
determines to be relevant to the institution's  financial condition and the risk
posed to the deposit insurance funds. 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.  Assessment  rates range from 23 basis  points on  deposits  for a
financial  institution  in the  highest  category  (i.e..  well-capitalized  and


                                       22

<PAGE>



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  would  reduce  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  will be  effective  for
SAIF-assessable  institutions  on January 1, 1997.  From October 1, 1996 through
December  31,  1996,  SAIF-assessable  institutions  will be  assessed  at rates
ranging from 0.18% to 0.27% of deposits,  which  represents  the amount the FDIC
calculates as necessary to cover the interest due for that period on outstanding
Financing  Corporation ("FICO") Bonds discussed below.  Because  SAIF-assessable
institutions have already been assessed at current rates (i.e., 0.23% - 0.31% of
deposits) for the  semi-annual  period ending  December 31, 1996,  the FDIC will
refund or credit with interest the amount  collected for the period from October
1, 1996 through  December 31, 1996 which  exceeds the amount due for that period
under the reduced  assessment  schedule.  Assuming  the Bank retains its current
risk classification  under the FDIC's risk-based  assessment system, the deposit
insurance  assessments  payable  by the  Bank  will  be  reduced  significantly.
Effective October 1, 1996, the Bank's SAIF insurance  premiums were reduced from
$0.29 per $100 to $0.17 per $100 of insured deposits in January, 1997.

The federal banking agencies are required by the Deposit Act to take appropriate
measures to prevent  insured  depository  institutions  and  insured  depository
holding companies from facilitating or encouraging shifting from SAIF-assessable
deposits  to  BIF-assessable  deposits  to  avoid  assessments  imposed  on SAIF
members. These measures include enforcement actions, denial of applications, and
treating  the  transaction  as a conversion  by imposing  exit fees and entrance
fees.

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. To
facilitate the merger of the BIF and SAIF,  the Treasury  Department is required
to  conduct  a study on the  development  of a common  charter  and to  submit a
report, along with appropriate legislative recommendations, to Congress by March
31,  1997.  Immediately  prior to the  merger of the SAIF and the BIF, a Special
Reserve  of the  Deposit  Insurance  Fund (the "DIF  Special  Reserve")  will be
created  that will consist of the excess  amount in the SAIF reserve  ratio over
the  designated  reserve ratio as of that date, if any. The DIF Special  Reserve
would be available  for  emergency  purposes if the reserve ratio of the Deposit
Insurance  Fund 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.

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 December 31, 1996,  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 December 31, 1996, the Bank had one brokered deposit, a
$99,000 five-year certificate of deposit which was acquired in March 1992.

                                       23

<PAGE>




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 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.

On February 21, 1995, the Office of the Comptroller of the Currency  revised the
rules governing national bank lending limits which was effective March 17, 1995.
The revisions  automatically apply to savings institutions regulated by the OTS.
Under the revision,  the  calculation of capital has been changed to include 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.
The revisions have  simplified  the  calculation of loan limits as savings banks
may now rely mainly on information from quarterly reports of condition of income
or call reports,  instead of requiring  calculation  of the lending  limits on a
daily basis.  At December 31, 1996,  the Bank had four loans which  exceeded the
loans to one borrower limit, totaling $7,044,577.

Qualified Thrift Lender Test ("QTL").  The HOLA requires savings institutions to
meet a QTL test.  The QTL test,  as  amended  by the  FDICIA,  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 December 31,  1996,  the Bank met the QTL test,  maintaining  84.1% of its
portfolio assets in qualified thrift investments.

Branching.  In April 1992,  the OTS amended its rules on  branching by federally
chartered  savings  institutions  to allow  nationwide  branching  to the extent
allowed by federal  statute.  This  action  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  ("CRA").  The  Bank  does not  conduct  interstate
branching operations and does not plan to do so in the foreseeable future.

Interstate Banking. The Riegle-Neal  Interstate Banking and Branching Efficiency
Act of 1994  ("Interstate  Act") which  became  effective  September  29,  1995,
eliminates  many  existing  restrictions  on interstate  banking by  authorizing
interstate  acquisitions of banks by bank holding companies  without  geographic
limitations  and without  regard to whether such  acquisitions  are  permissible
under the state law.

Florida enacted the Florida  Interstate Banking Act ("Florida Act") which became
effective May 16, 1996. The Florida Act permits acquisitions of Florida banks in
existence  three years or more (or all Florida bank  subsidiaries in the case of
Florida bank holding companies) by bank holding companies based in other states.

Florida law has permitted interstate  reciprocal  acquisitions of and by Florida
savings  institutions  since  1986.  The  effect of the  Interstate  Act and the
Florida Act, which will expand the number of out-of-state bank holding companies
permitted  to acquire  Florida  banks,  on the Bank cannot be  predicted at this
time. It is anticipated that these acts may facilitate further  consolidation in
the banking industry and, by permitting out-of-state banks nationwide to acquire
Florida banks, may increase competition in the Bank's market.

Liquidity.  The Bank is required to maintain an average  daily balance of liquid
assets (cash,  certain time deposits,  bankers'  acceptances,  specified  United
States Government, state or federal agency obligations, shares of certain mutual
funds and certain  corporate debt  securities  and commercial  paper) equal to a
monthly average of not less than a specified  percentage of its net withdrawable
deposit accounts plus short-term  borrowings.  This liquidity requirement may be


                                       24

<PAGE>



changed from time to time by the OTS to any amount within the range of 4% to 10%
of the  institution's  average daily liquidity base balance during the preceding
calendar  month,  depending  upon economic  conditions  and the savings flows of
member  institutions.   The  current  liquidity   requirement  is  5%.  The  OTS
regulations also require each member savings  institution to maintain an average
daily balance of short-term liquid assets at a specified  percentage  (currently
1%) of the total of its net withdrawable deposit accounts and borrowings payable
in one year or less. Monetary penalties may be imposed for failure to meet these
liquidity  requirements.  The Bank's average daily liquidity  ratios at December
31, 1996, was 9.55%, and it's short-term liquidity ratio for the same period was
2.33%. The Bank has never been subject to monetary penalties for failure to meet
its liquidity requirements.

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

Annual Independent Audits and Reporting Requirements.  On May 11, 1993, the FDIC
adopted a rule  implementing  a provision in FDICIA that imposes more  stringent
reporting  requirements  and  requires  the  establishment  and  maintenance  of
internal control structures and procedures effective July 2, 1993. The FDIC rule
is  applicable  to any  insured  depository  institution  having  assets of $500
million or more as of the beginning of each fiscal year after December 31, 1992,
and requires  management to prepare  annual and agency  reports on the financial
condition of the  institution  that are to be filed with the FDIC and the OTS in
the case a  federally-chartered  savings  association.  The annual  report would
contain  financial  statements  prepared in accordance  with generally  accepted
accounting  principles that are audited by the institution's  independent public
accountant.   The  annual  report  must  also  contain  management's  assertions
concerning the effectiveness of the institution's internal control structure and
procedures and its compliance  with designated  laws and  regulations.  The rule
requires  that the  independent  public  accountant  examine  the  institution's
internal  control  structure  and apply  procedures  agreed  upon by the FDIC to
determine  the extent of the  institution's  compliance  with  certain  laws and
regulations designated by the FDIC concerning the safety and soundness,  such as
regulations governing affiliate transactions,  legal lending limitations,  loans
to insiders,  dividend  restrictions and financial reporting in thrift financial
reports. The Bank is not subject to this requirement; nevertheless, the Bank has
opted to comply  with this rule.  The  financial  statements  of the Company are
audited by independent auditors.

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.

                                       25

<PAGE>




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 Bank amounted $127,746, of the Bank's pre-tax income. Should
dividends be reduced, or interest on FHLB advances  increased,  the consolidated
net interest income might also be reduced for the Bank.  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 Bank'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.

             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       26

<PAGE>



                               ITEM 2. PROPERTIES

During 1990,  Federal Trust entered into a long-term lease  obligation with John
Martin Bell, a stockholder and former director of Federal Trust, and the wife of
a director of Federal  Trust,  James T. Bell,  for the use of the Federal  Trust
Building located at 1211 Orange Avenue,  Winter Park, Florida. The Federal Trust
Building serves as the headquarters for the Bank. The base annual rental paid in
1996 was $268,987 or $20.22 per square foot and increases  annually according to
the CPI. The lease was  restated in 1991 and amended in 1992,  1993 and 1995 and
expires in 2000,  unless allowed to  automatically  renew for two successive ten
year periods.  The lease is considered an "affiliated  party"  transaction under
Federal Reserve Board regulations.

The offices leased by, and formerly  occupied by, Federal Trust  Corporation are
rented on a month to month  basis by Federal  Trust  Properties  Corporation,  a
former  subsidiary of the  Corporation,  for the same amount as the  Corporation
pays.

The  following  table sets forth  certain  information  on the  Federal  Trust's
principal  offices,  net  carrying  value  and the  expiration  of  leases  when
applicable at December 31, 1996.

Net carrying value of real property

                                                                Lease
                                             Owned  Leased     expiration
                                             -----  ------     ----------

Federal Trust Building                         -0-   $777,714    12/31/00
1211 Orange Avenue
Winter Park, Florida  32789

Federal Trust Corporation - former offices     -0-   $  -0-      10/1/01
1270 Orange Avenue, Suite C
Winter Park, Florida  32789
                                   
                            ITEM 3. LEGAL PROCEEDINGS

There are no material pending legal  proceedings to which the Company is a party
or to which any of its property is subject.

                   ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF
                                SECURITY HOLDERS

During the fourth quarter of the fiscal year ended December 31, 1996, no matters
were  submitted  to a vote of the security  holders  through a  solicitation  or
otherwise.



                                       27

<PAGE>



                                     PART II

                ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND
                         RELATED SECURITY HOLDER MATTERS

There has been no active or established public market in the common stock of the
Company.  As of March 1,  1997,  there are 437  holders  of common  stock of the
Company.  The Company paid quarterly cash dividends to stockholders during 1994,
1993,  and 1992 in the  annual  amount  of  $0.12,  $.092 and $.064 per share of
common stock, respectively, as adjusted to reflect the five-for-four stock split
effective  November 30, 1992.  The Company did not pay dividends  during 1995 or
1996.



                                       28

<PAGE>


                         ITEM 6. SELECTED FINANCIAL DATA

The following  table sets forth selected  financial data for Federal Trust as of
the dates and for the periods  indicated.  Such  information is qualified in its
entirety by the more detailed  information set forth in the Financial Statements
and the notes thereto included elsewhere herein.


Summary of Operations

<TABLE>
<CAPTION>


                                                                 Year Ended December 31,
                                                                 -----------------------
                                          1996          1995          1994           1993       1992
                                          ----          ----          ----           ----       ----
                                                       (In Thousands of Dollars except per share amounts)

<S>                                     <C>           <C>           <C>           <C>          <C>    
Interest income                           9,937        10,609         9,847         9,506       11,765
Interest expense                          7,038         8,026         5,781         4,824        6,802
Net interest income                       2,899         2,583         4,066         4,682        4,963
Provision for loan losses                   280           779           531           590          140
Net  interest  income
     after  provision
     for  loan  losses                    2,619         1,804         3,535         4,092        4,823
Non-interest  income                        427           505           483         1,299        1,463
Non-interest  expenses                    4,236         5,791         4,238         4,216        4,902
Earnings (loss) before income taxes      (1,190)       (3,482)         (220)        1,175        1,384
Income tax (benefit) expense               (214)       (1,232)          (41)          409          485
Net earnings (loss)                        (977)       (2,250)         (179)          766          899
Net earnings (loss) per share              (.43)        (1.00)         (.08)         0.40         0.48

Average equity to average assets           5.13%         5.55%         6.22%         7.06%        5.60%
Return on average assets                   (.70%)       (1.50%)        (.12%)         .56%         .60%
Return on average equity                 (13.62%)      (26.96%)        (2.0%)        8.02%       10.64%

Summary of Financial Condition



                                                                 At December 31,
                                                                 ---------------
                                          1996          1995          1994           1993       1992
                                          ----          ----          ----           ----       ----
                                               (In Thousands of Dollars except per share amounts)

Cash, non-interest-bearing                  629         1,619           744         1,090        2,078
Investments (2)                          21,145        17,842        33,137        45,573        5,770
Mortgage-backed securities                 --            --            --            --           --
Loans, net                              112,547       112,906       111,183        95,374      122,476
All other assets                          5,261         8,022         8,893        4,851         8,813
                                        -------       -------       -------       -------      -------

Total assets                            139,582       140,389       153,957       146,888      139,137
                                        =======       =======       =======       =======      =======

Deposits                                106,119       109,203       101,528        78,742       97,434
Borrowings                               24,800        21,000        39,500        55,300       28,000
All other liabilities                     1,498         2,126         1,911         2,320        4,907
Stockholders' equity                      7,165         8,060        11,018        10,526        8,796
                                        -------       -------       -------       -------      -------

Total liabilities and
 stockholders' equity                   139,582       140,389       153,957       146,888      139,137
                                        =======       =======       =======       =======      =======
</TABLE>

                                       29

<PAGE>



<TABLE>
<CAPTION>

Other Data     
                                                                                     For the Year Ended December 31,
                                                                                     -------------------------------
                                                                1996           1995           1994           1993           1992
                                                                ----           ----           ----           ----           ----
<S>                                                            <C>            <C>             <C>             <C>            <C>   
Return on average assets                                         (.70%)        (1.50%)         (.12%)           .56%           .60%
Return on average equity                                       (13.62%)       (26.96%)        (2.00%)          8.02%         10.64%
Dividend payout                                                   --             --            $.12           $.092          $.064
Average  equity to average  assets ratio                         5.13%          5.55%          6.22%           7.06%          5.60%
Average  interest  rate spread (1)                               1.99%          1.58%          2.63%           3.33%          3.42%
Net yield on average  interest-earning  assets(2)                7.41%          7.41%          6.99%           7.32%          8.31%
Non-interest  expenses to average assets                         3.03%          3.79%          2.96%           3.11%          3.23%
Ratio of average interest-earning assets to average
 interest-bearing liabilities                                    1.03           1.04           1.06            1.07           1.02
Residential mortgage loans (1-4),  mortgage-backed
 securities, US Government and agency obligations, and
interest-earning deposits with the FHLB as a percentage
 of total assets                                                 87.0%          76.5%          78.5%          81.47%         71.02%
Non-performing loans and real estate owned as a
 percentage of total assets                                      1.79%          4.70%          6.02%           2.66%          2.33%
Allowance for loan losses as a percentage of total loans,
 net                                                             1.36%          1.83%          1.78%           1.94%          1.06%
Total  number  of full  service  facilities                         1              1              2               2              2
Total  shares  outstanding(3)(in thousands)                     2,240          2,240          2,240           2,082          1,904
Earnings (loss) per share(3)                                    ($.43)        ($1.00)         ($.08)           $.40           $.48
Book value per share(3)                                          3.20          $3.60           $4.92          $5.06          $4.62
</TABLE>

(1)  Difference  between weighted average yield on all  interest-earning  assets
     and weighted average rate on all interest-bearing liabilities.

(2)  Includes interest-earning balances in other banks, federal funds sold, U.S.
     government  and  agency  obligations,  FHLB  Stock  and  marketable  equity
     securities.

(3)  Adjusted for five for four stock splits effective November 30, 1992; and in
     1991, 1990, and 1989.







             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                       30

<PAGE>



                 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF
                           FEDERAL TRUST CORPORATION

                              RESULTS OF OPERATIONS

Overview

The Bank's net  earnings  have been  adversely  affected by the rise in interest
rates that has occurred  during 1994 and 1995, due to its negative GAP position,
as its  liabilities  have repriced sooner than, and in greater amounts than, its
assets.  As a result,  the Bank's  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 Bank has continued to  concentrate  on increasing  its
portfolio of adjustable  rate loans and, as interest rates have begun to decline
in 1995, is increasing its efforts to lengthen the maturities of its liabilities
in order to reduce its negative  GAP position and the impact of higher  interest
rates in the future. Should interest rates begin to rise before the Bank is able
to further  reduce its  negative  GAP,  the Bank's  earnings  would be adversely
affected.

In  addition,  the Bank has had to increase  its loss  reserves 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 Bank's  control could
result in material additions to the loss reserves in future periods if the level
of non-performing  assets increases.  The Bank does anticipate  additions to the
loss reserves in future periods as part of the normal course of business, as the
Bank's assets,  consisting primarily of loans, are continually evaluated and the
loss allowances are adjusted to reflect the potential losses in the portfolio on
an ongoing basis.

The Company  incurred a loss for 1996,  primarily  as a result of the  continued
legal  expenses  and  other  costs  associated  with  repossessed   assets,  the
continuing  impact of higher  interest rates on the Bank's net interest  margin,
the reduced yields on the Bank's  portfolio of structured  notes  resulting from
the current  yield curve in which the spread  between short term and longer term
interest rates is narrow,  and the one time special  assessment that was charged
to all SAIF insured institutions to fully capitalize the SAIF at 1.25 percent of
insured  deposits,  which  amounted to $716,498 for the Bank.  In addition,  the
Holding Company incurred one time charges of $64,921 to sell the remote drive-in
facility  previously  used by the Bank,  and a one time charge to write-off  the
leasehold improvements at the offices it previously occupied.

General

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

The Holding Company had been operating two non-bank subsidiaries,  Federal Trust
Properties  Corp.  ("FTPC"),  a real  estate  holding and  development  company,
organized  December 12, 1994, which owned two office buildings in Amelia Island,
Florida,  which were sold in December,  1995, and a residential site in Augusta,
Georgia,  which was sold in February,  1996; and 1270 Leasing Co. ("1270 LC"), a
real estate entity  organized May 27, 1994,  which leased the Holding  Company's
office located in Winter Park, Florida.  FTPC was sold on July 1, 1996, and 1270
LC was dissolved on September 26, 1996. Three former  subsidiaries,  First Coast
Financial  Corporation  ("FCFC"),  a mortgage broker,  FC Construction  Services
Corp.  ("FCCSC"),  a  commercial  construction  company  and  FedTrust  Building
Corporation ("FTBC"),  which operated office buildings in Amelia Island, Florida
were all disposed of during fiscal year 1993. See "Business - Asset Sales - Sale
of Subsidiary  Assets".  The assets of FCCSC and FTBC were sold on July 31, 1993
and the companies were  dissolved in December,  1993. The stock of FCFC was sold
on June 30, 1993.  Operations of these  subsidiaries were not significant to the
consolidated entity.

Federal Trust  acquired FCFC on February 17, 1989.  The  acquisition of FCFC was
accounted  for as a purchase and goodwill of $193,585  resulted.  Federal  Trust
sold the stock of FCFC on June 30, 1993 for $200,000 comprised of $1,000 in cash
and a $199,000 note secured by FCFC stock  payable over ten (10) years.  No loss
was reported on the sale.  During 1994,  the purchaser of FCFC  defaulted on the
$199,000 note and, in December,  1994, FTPC acquired  FCFC's  personal  property
valued at  $12,410.  FTPC  chose  not to  acquire  the stock of FCFC,  as it had
determined that the operations of the company had  essentially  ceased and could


                                       31

<PAGE>



not be restarted without an investment of significant resources,  if at all. The
Company recognized a loss on the note in the amount of $187,028.

Federal Trust also formed FCCSC, a commercial construction company, during 1989.
FCCSC  actively  marketed  its  services  during 1989 by building and selling an
office building,  and during 1990 by buying and selling an office building site,
developing and licensing plans for residential  townhouse  units,  and providing
technical and consulting services to a real estate contractor/developer,  and in
1991 by continuing to provide  significant  technical and consulting services to
real estate contractors and developers.  During 1992, FCCSC continued to license
plans for residential  townhouse units, but no significant marketing of services
of FCCSC  occurred in 1992 or during 1993.  In July,  1993,  Federal  Trust sold
substantially all of the assets held by FCCSC to two unrelated third parties and
ceased  operations of FCCSC.  During 1994, the purchaser of a portion of FCCSC's
assets  defaulted  on its note and, in December,  1994,  FTPC  acquired  Georgia
property  through a deed in lieu of  foreclosure  and a Note through a voluntary
assignment. See "Business - Asset Sales - Sale of Subsidiary Assets".

On March 27, 1990,  Federal Trust acquired  FTBC,  formerly The John Martin Bell
Corporation,  from  the sole  shareholder  who is a former  director  and  major
shareholder of Federal Trust,  in exchange for 174,212 shares of Federal Trust's
common stock.  The transaction was approved by Federal Trust's  stockholders and
was accounted for as a purchase.  The effect of the  transaction was to increase
net assets of Federal Trust by approximately $1.7 million.  The primary business
of FTBC was the ownership of commercial  rental  property  comprising the office
complex where the Amelia Island offices of Federal Trust were located.  In 1992,
FTBC  conveyed the portion of the office  complex which housed FCFC and the Bank
to FCFC, subject to the outstanding mortgage.  In December,  1992, FTBC and FCFC
conveyed  their  interests  in the  property  to the Bank,  and the  outstanding
mortgage  was paid in full.  In July,  1993,  the Bank sold its  interest in the
property to another bank as part of the sale of its Amelia  Island  deposits and
branch office and the remaining  property was sold by FTBC to an unrelated third
party and Federal Trust ceased operations of FTBC. During 1994, the purchaser of
the  remaining  property  defaulted  on its notes and, in December,  1994,  FTPC
acquired the property  through a deed in lieu of  foreclosure.  See  "Business -
Asset Sales - Sale of Subsidiary Assets".

In December,  1995,  FTPC sold  Buildings 100 and 300 and all of the common area
located  in First  Coast  Plaza,  Amelia  Island,  Florida  with a book value of
$677,605 for a purchase  price of  $583,334,  resulting in a loss on the sale of
$94,271.  The  properties  were  sold to an  unaffiliated  party  for  cash.  In
February,  1996, FTPC sold the residential site in Augusta, Georgia for cash for
a loss of $1,647.

During 1995 and the first half of 1996 FTPC had been in the initial  stages of a
HUD insured apartment  development project,  which during the quarter ended June
30,  1996,  had  advanced  to the stage of  applying  for a  mortgage  insurance
commitment. Based on the anticipated cash needs and continuing overhead for such
a project,  the Company  concluded  that it would be in the best interest of the
Company,  and its  banking  subsidiary,  to sell  FTPC,  in order  to focus  the
Company's  efforts and resources on the Bank. On July 1, 1996,  the Company sold
the stock of FTPC for $425,354 consisting of $60,000 in cash, a note for $60,000
which was due and paid on  August  8,  1996,  a note for  $230,354  due upon the
earlier of certain events, but in any event due no later than July 31, 1997, and
three  notes  for  $25,000  each,   due  December  31,  1998,   1999  and  2000,
respectively.  In addition,  the Company is renting the  quarters it  previously
occupied to FTPC on a month to month basis,  and plans to sub-lease the space to
a long term tenant.  The Company  dissolved 1270 LC on September 26, 1996, as it
was no longer  necessary to maintain the entity for purposes of the lease on the
office space previously occupied by the Company.

As a  result  of the  sale of FTPC  and the  dissolution  of 1270  LC,  the only
remaining subsidiary of the Company is the Bank, and the Company's expenses have
been reduced to minimal levels, as there are no longer any salaried employees in
the Company and its offices have been sub-let. As a part of this reorganization,
Mr. James T. Bell resigned as Chairman, President and Chief Executive Officer of
the Company,  although he remains on the Board of Directors. The Board has named
James V. Suskiewich, the Chairman,  President and Chief Executive Officer of the
Bank,  to the  positions  previously  held by Mr.  Bell.  Employees  of the Bank
perform  all  necessary  functions  needed  by  the  Company,  and  the  Company
reimburses the Bank for the time they spend on Company business.

On June 1,  1995,  the  Company  assumed  the lease  from the Bank on the remote
drive-in  facility that had been previously used by the Bank. The current annual
lease payment on this facility was $40,063.  During the second  quarter of 1996,
the Company  entered  into a contract to sell this  facility  under the purchase
option in the lease.  This was done in order to terminate  the  remaining  lease
obligation  which had 16 years  remaining.  The sale closed in September and the
Company  incurred a loss of  $34,262,  which was the lease  termination  fee and
closing  costs on the sale.  In addition,  the Company  wrote off the  remaining
balance of the leasehold improvements at the facility,  totaling $34,921, during
the second quarter of 1996.




                                       32

<PAGE>



Asset/Liability Management

In order to minimize the potential for adverse effects of material and prolonged
increases in interest rates on Federal  Trust's  results of operations,  Federal
Trust's  management has implemented and continues to monitor asset and liability
management  policies  to better  match the  maturities  and  repricing  terms of
Federal Trust's interest-earning assets and interest-bearing  liabilities.  Such
policies  have  consisted  primarily of: (i)  emphasizing  the  origination  and
purchase of single-family  residential  adjustable-rate mortgage loans ("ARMs");
(ii) maintaining a stable core deposit base with a relatively high percentage of
low-cost  deposits;  and (iii)  maintaining an adequate portion of liquid assets
(cash and interest-bearing deposits).

The matching of assets and  liabilities  may be analyzed by examining the extent
to which such  assets and  liabilities  are  "interest  rate  sensitive"  and by
monitoring  an  institution's  interest  rate  sensitivity  "gap."  An  asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period. The interest rate sensitivity
gap  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 interest rate sensitive  liabilities.  A gap is considered negative when
the  amount  of  interest  rate  sensitive  liabilities  exceeds  interest  rate
sensitive assets. During a period of rising interest rates, a negative gap would
adversely  affect net interest  income,  while a positive gap would result in an
increase in net interest  income.  During a period of falling  interest rates, a
negative  gap would  result  in an  increase  in net  interest  income,  while a
positive gap would adversely affect net interest income.

Between 1988 and 1989, Federal Trust successfully  emphasized the origination of
single-family  residential  ARMs.  However,  due to the generally lower interest
rates  which  have  prevailed  during  the  past  few  years,   Federal  Trust's
originations  of ARMs have  decreased,  especially  during 1992,  1993, 1994 and
1995,  due to  the  preference  of  Federal  Trust's  customers  for  fixed-rate
residential  mortgage loans. As of December 31, 1996,  $79.0 million or 81.2% of
the Bank's  portfolio of single-family  residential  mortgage loans consisted of
ARMs and 77.8% of the  Bank's  total  mortgage  loan  portfolio  had  adjustable
interest rates.

The Bank also seeks to maintain a large  stable core  deposit  base by providing
quality service to its customers  without  significantly  increasing its cost of
funds or  operating  expenses.  The  success of  Federal  Trust's  core  deposit
strategy is demonstrated  by the stability of its money market demand  ("MMDA"),
passbook,  regular savings,  checking and negotiable order of withdrawal ("NOW")
accounts,  which totaled $9.5 million or 9.0% of total  deposits at December 31,
1996.  These accounts bore a weighted  average nominal rate of 3.59% at December
31, 1996. Since 1988, these accounts have  consistently  accounted for more than
9% of total  deposits and Federal  Trust  anticipates  that these  accounts will
continue to comprise a significant portion of its deposit base.

The Bank has also  maintained a portfolio of short-term  liquid assets (cash and
assets  maturing  in one year or less) in order to reduce its  vulnerability  to
shifts in market  rates of interest.  At December  31,  1996,  3.92 % of Federal
Trust's  total  assets   consisted  of  cash  and   interest-earning   deposits.
Furthermore,  as of such date,  Federal Trust's overall average  liquidity ratio
was 9.55%.

Based  upon the  assumptions  set forth  below,  the  Bank's  one-year  negative
interest rate sensitivity gap amounted to $18.2 million or 13.1% of total assets
as of December 31, 1996. At December 31, 1995,  the one-year  negative  interest
rate  sensitivity  gap was $ 30.4  million or 21.8% of total assets based on the
assumptions in effect on such date.  During 1996, the Bank's  one-year  negative
interest rate  sensitivity  gap improved and  contributed to the increase in the
Bank's  interest  rate spread  from 1.58% in 1995 to 1.99% in 1996.  During this
period,  general  interest  rates  decreased  slightly and the average volume of
interest-earning  assets  decreased $11.4 million and the average yield on these
assets  increased  by .13%,  due to the lagging  nature of the  adjustable  rate
mortgage  loan  portfolio.  For the same  period,  interest-bearing  liabilities
decreased $10.1 million and the average rate on these liabilities decreased .31%
due to the lower level of  interest  rates on  certificates  of deposit and FHLB
advances.  Although  management  believes  that the  Bank's  current  asset  and
liability management  strategies reduce the potential adverse effects of changes
in interest  rates on the Bank's  results of  operations,  any  substantial  and
prolonged  increases in market rates of interest would have an adverse impact on
the Bank's results of operations.  Management of Federal Trust Bank monitors the
Bank's  interest rate  sensitivity and believes that its present gap position is
appropriate for the current interest rate environment.

In preparing the tables below,  the following  assumptions have been made, which
are based upon  assumptions  used by the FHLB of Atlanta during 1996. The FHLB's
prepayment  estimates are based upon a major Wall Street firm's prepayment model
and the  specific  prepayment  speeds  applied  to the  bank's  mortgages  are a
function  of their  underlying  coupons,  maturities  and  lifetime  rate  caps.
Adjustable-rate  mortgages are separated into 160 individual  buckets by current
versus lagging market index,  coupon reset frequency,  teaser versus non-teaser,
distance to lifetime cap and periodic  rate caps.  The one-year  decay rates for
NOW, money market,  passbook and non-interest  demand deposits are 37%, 79%, 17%
and  37%,  respectively,  based  on  a  study  done  by  the  Office  of  Thrift
Supervision.  The above assumptions  should not be regarded as indicative of the
actual  prepayments or withdrawals  which may be experienced by Federal Trust in
the future. The interest rate sensitivity gaps as of December 31, 1996, 1995 and
1994 were  based on the  assumptions  for 1996,  1995 and 1994 and were based on
economic and  interest  rate  conditions  during such years  including  the then
prevailing prepayment experience and decay rate levels.

                                       33

<PAGE>





                                                       December 31,
                                                       ------------
                                                1996        1995         1994
                                                ----        ----         ----
                                                  (In Thousands of Dollars)
Interest-earning assets maturing or
 repricing within one year                     86,677      72,382       94,392
Interest-bearing liabilities
 maturing or repricing within one year        104,845     102,781      127,762
                                              -------     -------      -------
Excess (deficiency) of interest-earning
 assets over interest-bearing liabilities     (18,168)    (30,399)     (33,370)
                                              =======     =======      =======
Excess (deficiency) of interest-earning
 assets over interest-bearing liabilities
 maturing or repricing within
 one year as a percentage of total assets      (13.08%)    (21.85%)     (21,88%)
                                              =======     =======      =======
Percentage of assets to liabilities
 maturing or repricing within one year         (82.67%)     70.42%       73.88%
                                              =======     =======      =======

The following table sets forth certain  information  relating to Federal Trust's
interest-earning  assets and  interest-bearing  liabilities at December 31, 1996
that are  estimated  to mature or are  scheduled  to reprice  within the periods
shown.
<TABLE>
<CAPTION>


                                               From        From         From       From         From     Greater
                                             One to        3 to         6 to       1 to         3 to        than
                                           3 Months    6 Months    12 Months    3 Years      5 Years     5 Years
                                           --------    --------    ---------    -------      -------     -------
                                                                 (In Thousands of Dollars)
<S>                                         <C>          <C>        <C>         <C>          <C>         <C>  
Total Loans(1)                                8,323      12,076      61,247      16,612       2,543      11,289

Other interest-bearing assets(2)              5,031           0           0           8      16,100           0
                                              -----          --      ------         ---         ---         ---

Total interest-earning assets                13,354      12,076      61,247      16,620      18,643      11,289

Non-interest bearing demand deposits(3)          89          80         134         278          74         165

Interest bearing demand deposits(3)              71          64         107         222          59         131

Money Market Demand Deposits(3)               2,400       1,625       1,844         817         389         354

Savings deposits(3)                              85          81         151         481         314         752

Time deposits                                20,788       1,419      51,278      20,177       2,266           0

FHLB advances and other                       4,565          22      20,042         148         119         496
                                              -----          --      ------         ---         ---         ---

Total interest-bearing liabilities           27,998       3,291      73,556      22,123       3,221       1,898

Interest rate sensitivity gap               (14,644)      8,785     (12,309)     (5,503)     15,422       9,391

Cumulative interest rate sensitivity gap    (14,644)     (5,859)    (18,168)    (23,671)     (8,249)      1,142

Cumulative interest rate sensitivity gap
 as a percentage of total assets             -10.54%      -4.22%     -13.08%     -17.04%      -5.94%       0.82%

</TABLE>

(Mortgage  loans  and  mortgage-backed  securities  are  net of the  undisbursed
portion of loans due borrowers.  (Consists of  interest-bearing  deposits,  FHLB
stock and investment securities.  (3) Decay rates for deposits, based on a study
by the Office of Thrift Supervision:
<TABLE>
<CAPTION>

Decay  Rates 
                                  From       From      From           From      From      Greater
                                  One to     3 to      6 to           1 to      3 to      than
                                  3 Months   6 Months  12 Months      3 Years   5 Years   5 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>

             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                       34

<PAGE>


The following table sets forth, for the periods indicated, information regarding
(i) the total dollar  amount of interest and  dividend  income of Federal  Trust
from  interest-earning  assets and the resultant average yields;  (ii) the total
dollar  amount of  interest  expense  on  interest-bearing  liabilities  and the
resultant  average cost; (iii) net interest  income;  (iv) interest rate spread;
(v) net interest  margin;  and (vi) weighted  average yields and rates.  Average
balances are based on average daily balances.
<TABLE>
<CAPTION>


                                                                           Year Ended December 31,
                                                                           -----------------------
                                                        1996                       1995                    1994
                                                        ----                       ----                    ----
                                                               Average                  Average                        Average 
                                        Avareage                Yield/ Avareage          Yield/ Avareage                Yield/
                                        Balance        Interest  Rate  Balance    Interest Rate Balance   Interest       Rate
                                        -------        --------  ----  -------    ---------------------   --------       ----
Interest-earning assets:
<S>   <C>                                 <C>           <C>      <C>   <C>          <C>   <C>   <C>          <C>        <C>  
 Loans(1)                                 112,288       9,040    8.05% 115,608      9,001 7.78% 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    3.66%   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 demand deposits        239        --      0.00%     286       --   0.00%     836       --        0.00%
  Interest bearing demand deposits          7,483         266    3.55%   7,301        269 3.56%   7,793        268      3.44%
  Savings deposits                          1,641          43    2.62%   2,975         78 3.09%   6,227        212      3.40%
  Time deposits                            97,042       5,451    5.62%  99,716      5,883 5.88%  77,333      3,322      4.30%
                                           ------       -----    ----   ------      ----- ----   ------      -----      ---- 
 Total Deposit accounts                   106,405       5,760    5.41% 110,278      6,230 5.63%  92,189      3,802      4.12%
 FHLB advances & other borrowings          23,529       1,277    5.43%  29,725      1,766 6.10%  40,526      1,978      4.88%
                                           ------       -----    ----   ------      ----- ----   ------      -----      ---- 
  Total interest-bearing liabilities      129,934       7,037    5.42% 140,003      7,996 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/dividend income                2,899                                   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>

(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  divided by average
    interest-earning assets.


                                       35

<PAGE>


Rate/Volume  Analysis:  The  following  table  sets  forth  certain  information
regarding  changes in interest  income and  interest  income  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 (1) changes in rate (change in rate multiplied by prior volume,
(2) changes in volume  multiplied  by prior rate and (3) changes in  rate-volume
(change in rate multiplied by change in volume).



<TABLE>
<CAPTION>
                                  Year Ended December 31, 1996   Year Ended December 31, 1995    Year Ended December 31, 1994
                                             vs. 195                       vs. 1994                      vs. 1993
- ------------------------------------------------------------------------------------------------------------------------------------
                                   Increase (Decrease) Due to     Increase (Decrease) Due to      Increase (Decrease) Due to
- ------------------------------------------------------------------------------------------------------------------------------------
                                               Rate/                          Rate/                      Rate/
                                   Rate Volume Volume  Total      Rate Volume Volume Total Rate   Volume Volume    Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                               <C>    <C>     <C>    <C>     <C>      <C>   <C>  <C>    <C>     <C>    <C>       <C>  
Interest-earning assets:
 Loans                             315   (258)  (19)     38        761   484    48  1,293  (911)   486    (33)      (458)
 Investment securities            (284)  (423)   93    (614)      (403)  (81)   19   (465)  441    341     46        828
Other interest-earning assets      (92)   (19)   15     (96)        24   (56)   (4)   (35)  145   (128)   (46)       (29)
         Total                     (61)  (700)   89    (672)       382   403    66    828  (325)   699    (33)       341
Interest-bearing liabilities:
 Deposit accounts                 (260)  (218)   25    (453)     1,401   745   275  2,421   176    546     --        722
 FHLB Advances & other
 borrowings                       (151)  (368)  (16)    470       (516) (125) (171)   287   (73)    20    234
         Total                    (411)  (586)    9    (988)     1,871   229   150  2,250   463    473     20        956
Net change in net interest income
 before provision for loan losses  350   (114)   80     316     (1,489)  118   (87)(1,457) (788)   226    (53)      (615)


</TABLE>


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                                            36

<PAGE>



Impact of Increased Interest Rates on Investment Portfolio

During 1994 the  Federal  Reserve  began  raising  interest  rates to combat the
growing  threat  of  inflation  that  was  becoming  evident  from  the  Leading
Indicators  of the U.S.  economy.  Starting in  February,  1994  interest  rates
increased 250 basis points (2.50%) by the end of 1994, however during the fourth
quarter of 1995 the  Federal  Reserve  began  decreasing  interest  rates as the
economy slowed. As a result of the increased  interest rates in 1994, the Bank's
portfolio of  investments  consisting  primarily of Federal Home Loan Bank Bonds
("Bonds"), was adversely affected as to their market value, but the market value
has  improved  as a result of  decreasing  interest  rates in 1995 and 1996.  At
December 31, 1994, the portfolio had unrealized losses totaling  $5,342,700,  at
December 31, 1995,  the unrealized  losses had decreased to  $1,181,624,  and at
December 31, 1996 the unrealized losses had decreased to $1,069,171.

Pursuant to Financial Accounting Standards Board (FASB),  Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
equity  Securities",  which requires that  investments be classified  into three
categories,  the Bank had classified the Bonds as  Held-to-maturity  securities,
and,  as a result,  the Bonds were  reported  at  amortized  cost.  However,  on
November  30, 1995 the bank  reclassified  its entire  portfolio of Federal Home
Loan Bank 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 as a component
of  stockholders'  equity,  to $1,291,699 at November  30,1995.  During December
1995, the bank sold  $7,250,000,  par value, of the Federal Home Loan Bank 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 as a separate  component of  stockholder's  equity to $779,872 at December
31, 1995.  During  November  1996, the Bank sold  $1,000,000  par value,  of the
Federal  Home  Loan  Bank  bonds  maturing  in 1997 and 1998 at a gross  loss of
$12,344. The unrealized loss on investment securities available for sale, net of
the effect of income  taxes as a component of  stockholder's  equity at December
31, 1996 was $210,224. (See "Impact of Accounting Requirements").

The Bonds are issued by, and are joint and several  obligations  of, the Federal
Home Loan Banks,  which are  instrumentalities  of the U.S.  Government  and are
rated AAA by Moody's.  As a result,  management is of the opinion that the Bonds
carry little,  if any,  risk of default.  The market value of the Bonds has been
and will  continue to be affected by the overall  level of interest  rates until
they mature.  As, and when,  interest rates decline the unrealized losses on the
Bonds should  decrease and the market value of the Bonds should be affected to a
lesser extent as they near  maturity.  The bonds begin maturing in 1998, and the
longest issue matures in 2003.


Acquisitions

On April 3, 1992,  the Bank acquired  certain  assets and  liabilities  of First
Federal Savings and Loan Association of Seminole County,  F.A. from the RTC. The
Bank acquired  approximately  $77,988,000 of loans and assumed  $120,227,000  in
deposits  and other  liabilities.  In  addition,  the Bank paid a net premium of
approximately  $2,056,269 to the RTC and First Guaranty Mortgage  Corporation in
connection  with  the  acquisition.  The Bank has  amortized  $1,618,308  of the
premium as of  December  31,  1996 as an  adjustment  to  interest  income.  The
acquisition was accounted for as a purchase.

Branch Office and Asset Sale

Pursuant to an Agreement to Purchase Assets and Assume  Liabilities  dated as of
February 26, 1993,  between the Bank and SouthTrust Bank of  Jacksonville,  N.A.
("SouthTrust"),  a national banking  association  having its principal office in
Jacksonville, Florida, the Bank conveyed to SouthTrust $26,947,063 in assets and
$19,153,517  in deposit  liabilities of the Bank's branch office located at 1890
S.
14th Street, Amelia Island, Florida on July 22, 1993 for a net purchase price of
$7,451,499.

The  transaction  included,  the Bank's (i)  conveyance to SouthTrust of deposit
liabilities,  with a book  value of  $19,153,517,  at a  premium  to the Bank of
$360,410,  resulting in a cash payment by the Bank of $18,793,107,  (ii) sale to
SouthTrust of real estate,  consisting of the branch office building with a book
value of $1,282,908,  for $1,300,000 in cash, resulting in a gain on the sale of
real  estate  of  $17,092,  (iii)  sale to  SouthTrust  of other  fixed  assets,
consisting of furniture,  fixtures,  equipment and leasehold improvements to the
branch office building,  with an aggregate book value of $434,299,  for $221,902
in cash, resulting in a loss on the sale of other fixed assets of $212,397,  and
(iv) sale to SouthTrust of certain loans, with a book value of $25,229,856,  for
$25,391,383, resulting in a gain on the sale of loans of $161,527. The resulting
net gain to the Bank on the transaction was $326,632.

The sale of a portion of the loans was conditioned on the prepayment  experience
of such loans over the subsequent  twenty-four (24) month period, and $20,333 of
the  resulting  gain on the sale of said loans was deferred from income and held
in escrow by SouthTrust.  As a result of the subsequent prepayments  experienced
on the loans, the bank earned all of the deferred gain of $20,333 in 1995.




<PAGE>


Liquidity

As a member of the  Federal  Home  Loan Bank  system,  the Bank is  required  to
maintain  a  daily  average  balance  of  liquid  assets  equal  to a  specified
percentage  (currently 5%) of net  withdrawable  deposit accounts and borrowings
payable in one year or less.  Federal  regulations also require that each member
institution  maintain  short-term  liquid  assets  of at  least  1% of  its  net
withdrawable  deposit  accounts  and  borrowings  payable  in one  year or less.
Generally,  the  Bank's  management  seeks to  maintain  its  liquid  assets  at
comfortable levels above the minimum requirements imposed by its regulators.  In
December 1996, the Bank's average liquidity was 9.55%.

Federal  Trust  expects  the Bank to  generate  sufficient  deposits  to provide
liquidity for expected loan growth and other  investments.  The  Asset/Liability
Management Committee of the Bank meets regularly and, in part, reviews liquidity
levels to ensure that funds are available as needed.

Provisions for Loan Losses

A  provision  for loan  losses is  generally  charged to  operations  based upon
management's  evaluation of the potential  losses in its loan portfolio and as a
result, the Bank charged $279,596 to its provision for loan losses during 1996.

The Bank's net loans were essentially unchanged during 1996. Although management
believes  that its present  allowance for loan losses is adequate as of December
31,  1996,  the  Bank's  provisions  are  based  on the  current  and  currently
anticipated future operating  conditions,  thereby causing these estimates to be
susceptible to changes that could result in a material  adjustment to results of
operations in the near term.  The amount needed in the allowance for loan losses
is based on the particular circumstances of the individual non-performing loans,
including the type, amount, and value of the collateral, if any, and the overall
composition  and amount of the performing  loans in the portfolio at the time of
evaluation,  and, as a result,  will vary over time.  Recovery  of the  carrying
value of such loans is dependent to a great  extent on economic,  operating  and
other conditions that may be beyond the Bank's control. Therefore, actual losses
in future periods could differ  materially from amounts  provided in the current
period and could result in a material adjustment to operations.

It is the Bank's  practice to maintain the  allowance for loan losses at a level
considered by management  to be adequate to provide for  reasonably  foreseeable
loan losses. There is no precise method of predicting specific losses or amounts
that ultimately may be charged off on particular segments of the loan portfolio.
The conclusion that a loan may become  uncollectible,  in whole or in part, is a
matter of  judgement.  Similarly,  the adequacy of the allowance for loan losses
can be  determined  only on a judgmental  basis,  after full  review,  including
consideration of:

         The borrower's  financial data,  together with  evaluations of industry
         data,  competition,  the  borrower's  management  capabilities  and the
         underlying collateral for secured loans,  including,  when appropriate,
         independent appraisals of real estate properties, and other factors;

         Consumer loan growth trends and delinquency and default rates, together
         with an analysis of past and present repayment performance;

         A continuing  evaluation of the loan portfolio by lending  officers and
         senior management; and

         Monthly  review  and  evaluation  of loans  identified  as having  loss
         potential. If, as a result of such monthly reviews, a loan is judged to
         be  uncollectible,  the  carrying  value of the loan is reduced to that
         portion that is considered to be collectible.

The allowance  for loan losses at December 31, 1996 was  $1,533,003 or 154.7% of
non-performing loans and 1.36% of net loans receivable compared to $2,060,568 or
61.9% of non-performing loans and 1.83% of net loans at December 31, 1995.

In addition to the continuing  internal  assessment of the loan  portfolio,  the
Bank's loan portfolio is also subject to examination by the OTS. The most recent
OTS regular examination was as of June 30, 1996 and concluded September 6, 1996.
See "Supervision".

During  1996,  the Bank's total  non-accrual  loans  decreased by  approximately
$2,336,000.

                                       38

<PAGE>



Credit Risk

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

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

Supervision

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

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

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

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

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

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

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


                                       39

<PAGE>



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

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

In the examinations of the Holding Company and the Bank, which were concluded in
June,  1995, the OTS found the companies to be in compliance  with their Orders.
With regard to the Bank,  improvement was noted in a number of areas,  including
underwriting procedures, documentation, disposition of problem assets, reduction
in the dependency on wholesale funds and a reduction in operating  expenses.  In
August,  1995 the OTS informed the Holding  Company  that it was  conducting  an
expanded  examination of the Holding Company with regard to certain transactions
that were entered into by prior Bank management in 1990 and 1991. As of the date
of  this  filing,  the  examination  had  not  been  concluded.  See,  "Item  7.
Supervision".

In the 1996  examinations  of  Federal  Trust  and the  Bank,  the OTS found the
companies to be in  compliance  with their  Orders and upgraded the  supervisory
rating of Federal Trust to  "Satisfactory".  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.  Management  has been advised that the OTS will consider  lifting
the Bank's Order when the ratio of classified assets to capital is reduced below
100%.  With  regard to the Bank,  further  improvement  was noted in a number of
areas, including underwriting procedures, documentation,  disposition of problem
assets,  significant  reduction  in the  dependency  on wholesale  funds,  and a
continued reduction in operating expenses.

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

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

Impact of Inflation and Changing Prices

The financial statements and related data presented herein have been prepared in
accordance with Generally Accepted Accounting Principles ("GAAP"), which require
the  measurement  of  financial  position  and  operating  results  in  terms of
historical dollars, without considering changes in the relative purchasing power
of  money  over  time  due  to  inflation.  Unlike  most  industrial  companies,
substantially all of the assets and liabilities of Federal Trust are monetary in
nature.  As a result,  interest rates have a more significant  impact on Federal
Trust'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.




                                       40

<PAGE>




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,  derecognizes  financial
assets when control has been  surrendered,  and  derecognizes  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.  The  Company  does not  anticipate  a material
impact on its operations or financial  position from the  implementation of SFAS
125.

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, "Earnings Per Share", 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 has not adopted the disclosure  requirements of this standard in its
December 31, 1996 financial statements and does not anticipate a material impact
on its  operations  or financial  position  from its  implementation  during the
fiscal year ending December 31, 1997.


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]


                                       41

<PAGE>



Results of Operations

Comparison of the Years Ended December 31, 1996 and 1995 and 1994

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 and a net loss
of $179,173 or $.08 per share for 1994,  respectively.  The  decrease in the 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.  Interest income was $9,936,960 in 1996 compared to
$10,609,387 in 1995 and $9,846,673 in 1994.  Interest  income on loans increased
to  $9,039,426  in 1996 from  $9,001,646 in 1994 compared to $7,731,077 in 1994.
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.  The increase in interest income on loans between
1995 and 1994 was the result of an increase in interest rates in 1995.  Interest
income on investment securities decreased to $675,279 in 1996 from $1,289,085 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.
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.  Management does not believe that interest income will increase,  except
for  increases  in interest  rates,  until the cease and desist order and growth
restrictions  are  removed  and  the  Bank  is able to  increase  its  loan  and
investment portfolios.  Management expects the rates earned on the portfolios to
fluctuate with general market conditions.

Interest expense  decreased during 1996 to $7,037,882  compared to $8,026,334 in
1995 and  $5,789,569 in 1994  primarily due to a decrease in interest  rates and
the average amount of deposit accounts and FHLB advances outstanding. Management
believes that deposit accounts and FHLB advances will remain  relatively  stable
in the future and will not increase  until the cease and desist order and growth
restrictions are removed and the Bank is able increase its asset size.  Interest
expense on these  accounts  will  increase or decrease  according to the general
level  of  interest  rates.  Interest  on FHLB  advances  and  other  borrowings
decreased to $1,277,492 in 1996 from  $1,812,655 in 1995 and  $1,978,219 in 1994
due to a decrease in the average amount of FHLB advances  outstanding during the
year and a decrease in  interest  rates.  Management  expects to continue to use
such advances when the proceeds can be invested wisely.

Provisions for Loan Losses. A provision for loan losses is generally  charged to
operations  based upon  management's  evaluation of the potential  losses in its
loan portfolio.  However, 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 Bank's provision
for loan losses for 1996 was $279,596  compared to $779,415 in 1995 and $531,483
in 1994. Net charge-offs totaled $1,223,240 in1996 compared to $707,222 for 1995
and  $409,329  for 1994.  Total  non-performing  loans at December 31, 1996 were
$991,000  compared to $3,327,000 at December 31, 1995 and $6,373,000 at December
31, 1994.  The allowance for loan losses at December 31, 1996 was  $1,533,003 or
150.00% of  non-performing  loans and 1.36% of net loans receivable  compared to
$2,060,568 or 61.95% of  non-performing  loans and 1.83% of net loans receivable
at December 31, 1995 compared to $1,974,950 or 31.0% of non-performing loans and
1.78% of net loans  receivable at December,  31, 1994.  The amount needed in the
allowance  for  loan  losses  is based on the  particular  circumstances  of the
individual  non-performing  loans,  including the type, amount, and value of the
collateral,  if any, and the overall  composition  and amount of the  performing
loans in the portfolio at the time of  evaluation,  and, as a result,  will vary
over time.

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 service
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 of 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 and to $4,238,071 in 1994. 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  expense 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 of $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 the Holding  Company which  eliminated all of its 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 the Holding
Company's  offices,   both  of  which  were  no  longer  necessary.   Legal  and
professional  expense  decreased as a result of the  reduction in the amount and
number of  non-performing  loans.  Real estate owned  expenses and losses on the
sale of real  estate  owned were  reduced as the  result of a  reduction  in the
amount of repossessed properties at the bank during 1996.

                                       42

<PAGE>



General and  administrative  expenses were reduced  primarily as a result of the
elimination  of the staff and offices of the Holding  Company.  The  increase in
deposit  insurance  premiums was the result of the one-time  special  assessment
that was  charged  by the  FDIC on all  SAIF  insured  deposits  as a result  of
legislation  approved by Congress  which the  President  signed on September 30,
1996. The special assessment was paid in November 1996 at the rate of $0.657 per
$100 and the  Bank  charged  $716,498  against  third  quarter  earnings,  which
resulted in a $448,198 or $.20 per share after tax reduction in earnings for the
Company  in 1996.  The loss on the sale of fixed  assets  was the  result of the
leasehold  improvements  written-off by the Holding Company in conjunction  with
the  sale  of  the  drive-in  facility,  and  the  write-off  of  the  leasehold
improvements  at the  Holding  Company's  office  which it no longer  uses.  The
decrease in loss on the sale of investment  securities was a result of the large
loss incurred in 1995 on the sale of a $7,250,000 block of bonds.

Liquidity and Capital Resources at December 31, 1995

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

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

During the year ended December 31, 1996,  the Company used funds  primarily from
sale of loans of  $7,942,943,  funds from  Federal  Home Loan Bank  advances  of
$3,800,000, proceeds from the sales of real estate owned of $1,014,345, proceeds
from the sale of investment  securities of $987,656,  and funds from the sale of
Federal Home Loan Bank stock of $600,000 to fund $7,394,909 in loan originations
and purchases,  net,  decreases in total  deposits of  $3,076,286,  repayment of
debentures  of  $420,000  and an  increase  in  cash  and  cash  equivalents  of
$3,796,001.  Management believes that in the future, funds will be obtained from
the above sources. The weighted average cost of interest-bearing  liabilities at
December 31, 1996 was 5.63% compared to 5.94% at December 31, 1995.

At December 31, 1996,  loans-in-process,  or closed loans scheduled to be funded
over a future  period of time,  totaled  $1,902,256.  Loans  committed,  but not
closed,  totaled  $2,959,941,  available lines of credit totaled  $179,000,  and
standby  letters  of credit  totaled  $500,000.  Funding  for these  amounts  is
expected to be provided by the sources described above. As of December 31, 1996,
the Bank had outstanding FHLB advances of $24,800,000 compared to $21,000,000 in
1995.

During 1993 and 1994, the Company sold common stock through a private  placement
memorandum.  The offering  provided for the sale of a maximum of 500,000  shares
(minimum of 125,000  shares).  The offering  terminated  on March 31, 1994.  The
number  of  shares  sold  during  1993  and  1994  were   177,704  and  157,935,
respectively  and generated  $1,281,611 and  $1,011,953,  respectively,  for the
Company after payment of offering expenses.  No securities were sold during 1995
or 1996.

As a member of the  Federal  Home  Loan Bank  system,  the Bank is  required  to
maintain  a  daily  average  balance  of  liquid  assets  equal  to a  specified
percentage  (currently 5%) of net  withdrawable  deposit accounts and borrowings
payable in one year or less.  Federal  regulations also require that each member
institution  maintain  short-term  liquid  assets  of at  least  1% of  its  net
withdrawable  deposit  accounts  and  borrowings  payable  in one  year or less.
Generally,  the  Bank's  management  seeks to  maintain  its  liquid  assets  at
comfortable levels above the minimum requirements imposed by its regulators. For
the month ending December 31, 1996, liquidity averaged 9.55%.

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

The Company last declared a dividend to its  stockholders on September 30, 1994,
which was paid on  November  14,  1994.  As a result of the net losses that have
been  incurred by the Company  since the fourth  quarter of 1994,  no additional
dividends  have been declared and the Board of Directors  decided to suspend the
payment of dividends  for calendar year 1995 and 1996,  and does not  anticipate
the payment of  dividends in 1997.  In  addition,  although the Company does not
require OTS approval for the granting of dividends,  the Bank is prohibited from
granting dividends without OTS approval and Bank does not anticipate the payment
of dividends to the Company for calendar year 1997.  The payment of dividends in
subsequent  years  will  depend on  general  economic  conditions,  the  overall



                                       43

<PAGE>



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

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


The  following  table is a  reconciliation  of the Bank's  stockholder's  equity
calculated  in  accordance  with  generally  accepted  accounting  principles to
regulatory capital:

                                                    At December 31, 1995
                                                    --------------------
                                             Tangible       Core     Risk-Based
                                             --------       ----     ----------
                                                  (In Thousands of Dollars)
Stockholders' equity as shown in the accompanying
 financial statements                           6,401      6,401      6,401
Other:
 Unrealized loss on investments                   699        699        699
 General valuation allowances                    --         --          945
 Less: Excess mortgage servicing rights and
            Excess net deferred tax assets       (486)      (486)      (486)
   Less: Assets required to be deducted          --         --          (74)
                                                -----      -----      -----
Regulatory capital                              6,614      6,614      7,485
                                                =====      =====      =====


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]


                                       44

<PAGE>












              ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                                       45

<PAGE>






                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                       Consolidated Financial Statements

                        December 31, 1996, 1995 and 1994

                   With Independent Auditors' Report Thereon




                                       46

<PAGE>





                          Independent Auditors' Report



Board of Directors
Federal Trust Corporation and Subsidiaries:


We have audited the consolidated balance sheets of Federal Trust Corporation and
subsidiaries  as of  December  31, 1996 and 1995,  and the related  consolidated
statements of  operations,  stockholders'  equity and cash flows for each of the
years in the  three-year  period ended  December 31,  1996.  These  consolidated
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of Federal  Trust
Corporation  and  subsidiaries  at December 31, 1996 and 1995 and the results of
their  operations  and their  cash flows for each of the years in the three year
period ended December 31, 1996, in conformity with generally accepted accounting
principles.



/s/ KPMG Peat Marwich LLP


February 7, 1997, except as to note 18,
     which is as of March 7, 1997



                                       47

<PAGE>

<TABLE>
<CAPTION>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                          Consolidated Balance Sheets

                           December 31, 1996 and 1995

                                  Assets                                             1996                     1995
                                  ------                                             ----                     ----

<S>                                                                          <C>                          <C>        
Cash                                                                               628,648                  1,618,607
Interest-bearing deposits                                                        4,837,114                     51,154
Investment securities available for sale                                         8,763,641                 15,918,376
Investment securities held to maturity                                           6,290,610                     19,093
Loans, less allowance for loan losses of $1,533,003 and
      $2,060,568 in 1996 and 1995, respectively)                               112,547,266                112,905,740
Accrued interest receivable on loans                                               833,458                    824,330
Accrued interest receivable on investment securities                               196,171                    179,874
Accounts receivable                                                                143,048                       --
Note receivable                                                                    305,354                       --
Loan sale proceeds receivable                                                         --                       37,765
Office facilities and equipment, net                                               917,572                  1,291,974
Real estate owned                                                                1,508,166                  3,293,108
Federal Home Loan Bank stock, at cost                                            1,253,200                  1,853,200
Prepaid expenses and other assets                                                  228,113                    358,465
Deferred income taxes                                                            1,129,696                    964,499
Income tax refund receivable                                                          --                    1,073,253
                                                                                                        -------------

                                                                             $ 139,582,057                140,389,438
                                                                             =============              =============

                 Liabilities and Stockholders' Equity

Liabilities:
      Deposits                                                                 106,119,006                109,203,123
      Official checks                                                              646,235                    695,332
      Federal Home Loan Bank advances                                           24,800,000                 21,000,000
      Debentures                                                                      --                      420,000
      Advance payments by borrowers for taxes and insurance                        347,774                    330,504
      Accrued expenses and other liabilities                                       504,414                    680,353
                                                                             -------------              -------------

                   Total liabilities                                           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 December 31, 1996 and 1995               22,565                     22,565
      Additional paid-in capital                                                 11,143,65                 11,143,659
      Accumulated deficit                                                       (3,226,204)                (2,249,701)
      Treasury stock (16,577 shares of common stock, at cost,
          at December 31, 1996 and 1995)                                           (76,525)                   (76,525)
      Unrealized loss on investment securities, net                               (210,224)                  (779,872)
      Unrealized loss on investment securities transferred from
          available for sale to held to maturity, net                             (488,643)                      --
                                                                              -------------             -------------

                   Total stockholders' equity                                    7,164,628                  8,060,126

Commitments and contingencies
                                                                             -------------             -------------
                   Total liabilities and stockholders' equity                $ 139,582,057                140,389,438
                                                                             =============              =============
</TABLE>

See accompanying notes to consolidated financial statements 



                                       48

<PAGE>


<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                     Consolidated Statements of Operations
     For each of the years in the three-year period ended December 31, 1996


                                                                             1996             1995             1994
                                                                             ----             ----             ----

<S>                                                                   <C>              <C>              <C>      
Interest income:
     Loans                                                            $ 9,039,426       9,001,646       7,731,077
     Investment securities                                                675,279       1,289,085       1,753,625
     Interest-bearing deposits and other                                  222,255         318,656         361,971
                                                                        ---------      ----------       ---------
                                                                                              

               Total interest income                                    9,936,960      10,609,387       9,846,673
                                                                        ---------      ----------       ---------

Interest expense:
     Deposit accounts                                                   5,760,390       6,213,679       3,802,350
     FHLB advances, notes payable and other borrowings                  1,277,492       1,812,655       1,978,219
                                                                        ---------      ----------       ---------

               Total interest expense                                   7,037,882       8,026,334       5,780,569
                                                                        ---------      ----------       ---------

               Net interest income                                      2,899,078       2,583,053       4,066,104

Provision for loan losses                                                 279,596         779,415         531,483
                                                                        ---------      ----------       ---------

               Net interest income after provision for loan losses      2,619,482       1,803,638       3,534,621
                                                                        ---------      ----------       ---------

Other income:
     Fees and service charges                                             163,010         187,782         193,866
     Rent income                                                             --            88,171           2,351
     Gain of sale of loans                                                182,045         150,664         263,707
     Gain on sale of other real estate, net                                48,574          43,056            --
     Other                                                                 33,078          35,751          23,353
                                                                        ---------      ----------       ---------

               Total other income                                         426,707         505,424         483,277
                                                                        ---------      ----------       ---------

Other expenses:
     Salary and employee benefits                                       1,173,742       1,437,633       1,436,387
     Deposit insurance premiums                                         1,017,902         307,487         207,939
     Occupancy and equipment                                              594,703         713,086         585,087
     Legal and professional                                               392,775         883,331         618,695
     Real estate owned expenses                                           251,156         653,776         392,884
     General and administrative expenses                                  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                                                                468,819         433,684         400,161
                                                                        ---------      ----------       ---------

               Total other expenses                                     4,236,492       5,790,591       4,238,071
                                                                        ---------      ----------       ---------

               Net loss before income taxes                            (1,190,303)     (3,481,529)       (220,173)

Income tax benefit                                                        213,800       1,231,828          41,000
                                                                        ---------      ----------       ---------

               Net loss                                               $  (976,503)     (2,249,701)       (179,173)
                                                                      ===========     ===========     ===========

Loss per share                                                        $      (.43)          (1.00)           (.08)
                                                                      ===========     ===========     ===========

Weighted average number of shares outstanding                           2,256,505       2,256,505       2,210,957
                                                                      ===========     ===========     ===========
See accompanying notes to consolidated financial statements.

</TABLE>


                                                            49

<PAGE>

<TABLE>
<CAPTION>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                 Consolidated Statements of Stockholders' Equity

     For each of the years in the three year period ended December 31, 1996

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

See accompanying notes to consolidated financial statements




                                       50

<PAGE>


<TABLE>
<CAPTION>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                     Consolidated Statements of Cash Flows

     For each of the years in the three year period ended December 31, 1996



                                                                        1996                     1995                        1994
                                                                        ----                     ----                        ----

<S>                                                                 <C>                       <C>                          <C>  
Cash flows provided by (used in) operating activities:
Net loss                                                            $  (976,503)              (2,249,701)                  (179,173)
Adjustments to reconcile net  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                428,897                1,098,119                    838,267
     Amortization of premium on purchased  loans                        241,747                  428,853                    427,201
     Deferred  income  taxes                                           (213,800)                (171,747)                  (371,000)
     Depreciation  of  office facilities and equipment                  159,564                  179,416                    210,872
     Gain on sale of loans                                             (182,045)                (150,664)                  (263,707)
     Net  amortization  of fees and  discounts  on loans                (89,405)                 (84,930)                     7,137
     Net  (gain)  loss on the sale of real estate owned                 (48,574)                  75,374                     37,507
     Write-down on other real estate owned                              257,921                     --                         --
     Net amortization of premiums and accretion
      of discounts on investment  securities                               --                     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                          (9,128)                (159,546)                   (46,625)
          Accrued interest  receivable on investment  securities        (16,297)                 383,380                     13,263
          Accounts  receivable                                         (143,048)                  19,787                     48,312
          Loan sale proceeds receivable                                  37,765                2,453,594                 (2,491,359)
          Prepaid  expenses and other  assets                           130,352                  (80,877)                   179,753
          Income tax refund receivable                                1,073,253                 (976,558)                      --
          Official checks                                               (49,097)                 221,388                   (125,436)
          Accrued expenses and other liabilities                       (175,939)                 100,481                   (203,293)
          Accrued interest on deposit accounts                           (7,831)                     931                     (2,283)
          Income tax payable                                               --                       --                     (221,049)
                                                                        -------                ---------                 ---------- 

          Net cash provided by (used in) operating activities           585,523                2,044,745                 (1,943,658)
                                                                        =======                =========                 ========== 
</TABLE>



(Continued)






                                       51

<PAGE>


<TABLE>
<CAPTION>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                Consolidated Statements of Cash Flows, Continued

                                                    1996           1995           1994
                                                    ----           ----           ----
<S>                                              <C>             <C>            <C>         
Cash flows provided by (used in)
 investing activities:
     Long-term loans originated or
      purchased, net of principal
      repayments                                 (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                            1,014,345       3,139,470         461,554
    Proceeds from loans sold                      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                   600,000         121,800         840,300
    Purchase of premises and equipment              (21,353)        (36,951)       (314,621)
    Proceeds from sale of property and
    equipment                                        80,844          26,967            --
   Maturities of investment securities
     held to maturity                                12,826          24,968            --
                                                 ----------      ----------     ----------- 

          Net cash provided by
          (used in) investing activities          2,889,494       2,953,058      (5,705,298)
                                                 ----------      ----------     ----------- 

Cash flows provided by (used in)
 financing activities:
   Deposit accounts
          (Decrease) increase in
           certificate accounts                  (3,613,173)     12,625,716      19,936,747
          Net increase (decrease)
           in deposits                              536,887      (4,951,858)      2,852,143
     Proceeds from (repayment)
      of FHLB advances                            3,800,000     (18,500,000)    (15,800,000)
     Net increase (decrease) in
      advance payments by
      borrowers for taxes and insurance              17,270        (106,305)        210,203
     Repayment of debentures                       (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                          320,984     (10,932,431)      7,942,313


     Net increase (decrease)
      in cash and cash equivalents                3,796,001      (5,934,628)        293,357

Cash and cash equivalents at
 beginning of period                              1,669,761       7,604,389       7,311,032
                                                 ----------      ----------     ----------- 

Cash and cash equivalents at
 end of period                                  $ 5,465,762       1,669,761       7,604,389
                                                ===========       =========       =========
</TABLE>


                                                                     (Continued)
                                       52

<PAGE>



<TABLE>
<CAPTION>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                Consolidated Statements of Cash Flows, Continued



                                                                 1996           1995                1994
                                                                 ----           ----                ----
<S>                                                          <C>              <C>              <C>      
Supplemental  disclosures of cash flow information:  
     Cash paid during the period for:
          Interest                                           $ 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                   860,613       3,780,216       2,629,056
                                                             ===========       =========       =========

     Market value adjustment - investment securities            (336,359)     (1,181,624)       (107,647)
      available for sale:
          Market value adjustment - investments
          Deferred income tax asset                             (126,135)       (401,752)        (35,768)
                                                             -----------       ---------       ---------

              Unrealized loss on investment securities
               available for sale, net                       $  (210,224)       (779,872)        (71,879)
                                                             ===========       =========       =========

            Unrealized loss on investment securities
             transferred from available
             for sale to held to maturity                       (715,657)           --              --
            Deferred income tax asset                           (227,014)           --              --
                                                             -----------       ---------       ---------

              Unrealized loss on investment securities
               transferred from available for sale to
               held to maturity                                 (488,643)           --              --
                                                             ===========       =========       =========

   Loans acquired in settlement of other real estate sold     (1,300,066)           --              --
                                                             ===========       =========       =========


          See accompanying notes to consolidated financial statements.
</TABLE>





                                       53

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                           December 31, 1996 and 1995



     (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.

     (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.
                                                                     (Continued)



                                       54

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


            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.

     (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 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.

                                                                     (Continued)




                                       55

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




        (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.

        (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
             
                                                                     (Continued)




                                       56

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES


                   Notes to Consolidated Financial Statements


              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.

    (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 December 31, 1996 and 1995
        are as follows:
<TABLE>
<CAPTION>

        Investment securities held to maturity:
                                                                                        Gross
                                                                     Amortized        unrealized      Estimated
                                                                         cost             loss         market value
                                                                         ----             ----         ------------

         1996:
            Obligation of U.S.
<S>                                                                 <C>                   <C>                <C>      
                government agencies                                 $   6,284,343         (17,155)           6,267,188
            Other                                                           6,267          -                     6,267
                                                                            -----    ------------                -----

                                                                    $   6,290,610         (17,155)           6,273,455
                                                                        =========         ========           =========

         1995:
            Other                                                   $      19,093         -                     19,093
                                                                           ======   =============               ======

         Investment securities available for sale:

                                                                                          Gross
                                                                        Amortized      unrealized             Estimated
                                                                           Cost           loss                market value


1996:                                                                $  9,100,000        (336,359)           8,763,641
                                                                     ============        ========            =========
     Obligations of U.S.
        government agencies


1995:                                                                $ 17,100,000      (1,181,624)          15,918,376
                                                                     ============      ==========           ==========
     Obligations of U.S.
        government agencies

</TABLE>


                                                                     (Continued)


                                       57

<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, 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.

                                               Amortized     Estimated
                                                  cost      market value
                                                  ----      ------------
Investment securities held to maturity:
    Due in one year or less                   $    6,267    $    6,267
    Due after five years through ten years     6,284,343     6,267,188
                                               ---------     ---------

                                              $6,290,610    $6,273,455
                                              ==========    ==========

Investment securities available for sale:



   Due after one year through five years      $9,100,000    $8,796,641
                                              ==========    ==========

Market values for all securities were calculated  using published  prices or the
equivalent at December 31, 1996.

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 at December 31, 1996,  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.

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)




                                       58

<PAGE>


<TABLE>
<CAPTION>
                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to onsolidated Financial Statements

                           (3) Loans Receivable, Net

      A summary of loans receivable at December 31, 1996 and 1995 follows:

                                                              1996            1995
                                                              ----            ----
<S>                                                       <C>              <C>        
           Mortgage loans:
               Permanent conventional:
    Commercial                                            $ 11,294,679      13,112,448
    Residential                                             97,717,708      97,612,560
    Residential construction conventional                    3,795,050       1,666,960
                                                          ------------    ------------

      Total mortgage loans                                 112,807,437     112,391,968
Commercial loans                                             1,349,483       1,442,811
Consumer loans                                                 154,445         180,194
Lines of credit                                                686,072       1,258,501
                                                          ------------    ------------

      Total loans receivable                               114,997,437     115,273,474
Net premium on mortgage loans purchased                      1,154,942         986,918

Deduct:
    Unearned loan origination fees, net of direct loan
           origination costs                                   169,854         104,132
    Undisbursed portion of loans in process                  1,902,256       1,189,952
    Allowance for loan losses                                1,533,003       2,060,568
                                                          ------------    ------------

      Loans receivable, net                               $112,547,266     112,905,740
                                                          ============    ============

</TABLE>


At December 31, 1996 and 1995, nonaccrual loans were approximately  $991,000 and
$3,326,600, respectively.  Nonaccrual loans consist primarily of residential and
nonresidential  mortgage loans. If interest due on all nonaccrual loans had been
accrued at the original  contract  rates,  estimated  interest income would have
been increased by  approximately  $181,000,  $381,000 and $616,000 in 1996, 1995
and 1994, respectively.

The recorded investment in loans for which an impairment has been recognized and
the related  allowance for loan losses at December 31, 1996 were  $4,078,174 and
$626,435, respectively. The average recorded investment in impaired loans during
1996 and 1995 was  $5,071,872  and  $6,032,515,  respectively.  Interest  income
recognized  on impaired  loans during 1996 and 1995 was  $259,263 and  $338,997,
respectively.

The activity in the allowance  for loan losses for the years ended  December 31,
1996, 1995 and 1994 is as follows:
                                                                     (Continued)



                                       59

<PAGE>

<TABLE>
<CAPTION>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements



                                                    1996              1995           1994
                                                    ----              ----           ----
<S>                                              <C>               <C>             <C>      
Balance at beginning of period                   $ 2,060,568       1,974,950       1,850,000
Charge-offs                                       (1,223,240)       (707,222)       (409,329)
Provision for loan losses                            279,596         779,415         531,483
Recoveries                                           266,778          13,425          13,425
Transfer from allowance for real estate owned        149,301            --              --

Balance at end of period                         $ 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 December 31, 1995 or 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
$7,915,631 and $1,301,078 at December 31, 1996 and 1995, respectively. Servicing
fees earned were $22,086,  $22,026 and $52,144 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 for the
year ended December 31, 1996 is as follows:

              Balance, January 1, 1996       $    -
              Originations                      70,303
              Amortization                      (2,672)
                                                -------

              Balance, December 31, 1996     $  67,631
                                                ======


(6)     Office Facilities and Equipment

        Office   facilities   and  equipment   and  their  related   accumulated
depreciation  and  amortization  at December 31, 1996 and 1995 are summarized as
follows:

                                                                     (Continued)

                                       60

<PAGE>
<TABLE>
<CAPTION>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                                                                                                    Estimated
                                                                      1996            1995         useful lives
                                                                      ----            ----         ------------

<S>                                                                   <C>          <C>             <C>       
        Leasehold improvements                                        $1,035,861   1,251,412       3-25 years
        Furniture and fixtures                                           542,727     651,910       3-7 years
        Automobiles                                                       -           33,841         5 years
                                                                       ---------   ---------      

                                                                       1,578,588   1,937,163
        Less accumulated depreciation and amortization                   661,016     645,189
                                                                         -------     -------

               Office facilities and equipment, net $                    917,572   1,291,974
                                                                         =======   =========

</TABLE>




(7)      Deposits
<TABLE>
<CAPTION>

A summary of deposits at December 31, 1996 and 1995 follows:

                                                                 Weighted                   Weighted
                                                                 average                    average
                                                                 interest                   interest
                                                1996              rate            1995        rate
                                                ----              ----            ----        ----
<S>                                        <C>                     <C>     <C>                <C>  
Commercial checking accounts -
    noninterest-bearing                    $     58,994              - %     $    209,637      -- %
NOW accounts                                    654,473             1.79%         674,556      .68%
Money market deposit accounts                 7,428,630             4.02%       6,601,689     4.02%
Statement savings accounts                    1,363,750             2.58%       2,157,600     2.60%
                                              ---------     ------------        ---------     ---- 

                                              9,505,847             3.59%       9,643,482     3.42%
                                              ---------     ------------        ---------     ----

Certificate accounts by interest rates:
    1.00% - 3.99%                          $    499,355                         1,219,498
    4.00% - 4.99%                             3,076,939                         2,170,725
    5.00% - 5.99%                            78,123,278                        54,846,938
    6.00% - 7.99%                            14,909,692                        41,310,738
                                             ----------                        ----------

             Total certificate accounts      96,609,264            5.56%       99,547,899     5.89%
                                             ----------     ------------       ----------     ----

Accrued interest                                  3,895                           11,742
                                                  -----                           ------

             Total deposits                $106,119,006            5.38%   $  109,203,123     5.66%
                                           ============     ------------   ==============     ====


                                                                     (Continued)

</TABLE>


                                       61

<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 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>

                                                         At December 31, 1996  At December 31, 1995
                                                            Amount        % total               Amount        % total
                                                            ------        -------               ------        -------

<S>                                                  <C>                      <C>        <C>                      <C>  
       Three months or less                          $       3,952,908        21.5%      $       4,143,788        27.1%
       Over three months to six  months                      5,844,172        31.9%              4,038,318        26.4
       Over six months to twelve months                      4,707,383        25.7%              4,648,096        30.4
       Over twelve months                                    3,829,936        20.9%              2,446,328        16.1
                                                             ---------        -----              ---------        ----

                                                     $      18,334,399       100.0%      $      15,276,530       100.0%
                                                            ==========       ======             ==========       ======
</TABLE>

        Interest expense on deposits for the years ended December 31, 1996, 1995
and 1994 is as follows:
<TABLE>
<CAPTION>

                                                                     1996           1995           1994
                                                                     ----           ----           ----
<S>                                                         <C>                   <C>           <C>      
       Interest on NOW and Super NOW accounts $                       9,510         5,624           6,876
       Interest on money market accounts                            256,130       254,271         260,832
       Interest on savings accounts                                  43,335        91,557         211,787
       Interest on certificate accounts, net of penalties         5,451,414     5,862,227       3,322,855
                                                                  ---------     ---------       ---------

                                                            $     5,760,390       6,213,679     3,802,350
                                                                  =========       =========     =========
</TABLE>

(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)  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
                                              =================

                                                                     (Continued)



                                       62

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




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

Pursuant to  collateral  agreements  with the Federal  Home Loan Bank  ("FHLB"),
advances  are secured by all stock in the FHLB in the amount of  $1,253,200  and
qualifying mortgage loans in the amount of $34,588,904. In addition,  investment
securities  with book values of $6,284,343  and  $7,000,000 at December 31, 1996
and 1995,  respectively,  and with market values of approximately $6,267,188 and
$6,348,125  at  December  31,  1996 and  1995,  respectively,  were  pledged  as
collateral to the Federal Home Loan Bank for FHLB advances.


(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.

    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.


                                                                     (Continued)



                                       63

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements




    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:
            
                                                Carrying amount   Fair value
                                                ---------------   ----------

             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

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


    (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.

                                                                     (Continued)



                                       64

<PAGE>

<TABLE>
<CAPTION>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

(11)    Income Taxes

        Income tax for the years ended December 31, 1996, 1995 and 1995 consists
of:
<S>                                                                  <C>                    <C>             <C>        

                                                                         Current         Deferred           Total
                                                                         -------         --------           -----

                1996:
                   Federal                                           $      -               (213,800)         (213,800)
                   State                                                    -                 -               -

                          Total                                      $       -              (213,800)         (213,800)
                                                                      ===============       =========         =========

                1995:
                   Federal                                                (1,060,081)       (152,747)       (1,212,828)
                   State                                                    -                (19,000)          (19,000)

                          Total                                      $    (1,060,081)       (171,747)       (1,231,828)
                                                                          ===========       =========       ===========

                1994:
                   Federal                                                  294,000         (328,000)          (34,000)
                   State                                                     36,000          (43,000)           (7,000)
                                                                             ------          --------           -------

                          Total                                      $      330,000         (371,000)          (41,000)
                                                                            =======         =========          ========

</TABLE>

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>

                                                               1996            1995
                                                               ----            ----
<S>                                                       <C>                <C>    
        Deferred tax assets:
    Allowance for loan losses                             $   411,600         642,000
    Unrealized loss on investment securities available
         for sale                                             353,149         401,752
    Deferred loan fees                                         14,008          41,000
    AMT credit carryforward                                    44,294          44,294
    Other                                                       1,133            --
    Net operating loss carryforward                           782,467         251,684
                                                          -----------     -----------

                Gross deferred tax asset                    1,606,651       1,380,730
     Less valuation allowance                                (432,526)       (179,231)
                                                          -----------     -----------

                                                            1,174,125       1,201,499

Deferred tax liabilities:
    FHLB stock dividend                                       (18,846)        (71,000)
    Amortization of discount on loans                            --           (70,000)
    Accrual to cash                                              --           (68,000)
    Depreciation                                              (25,583)        (28,000)
                                                          -----------     -----------

                                                              (44,429)       (237,000)

                Total                                     $ 1,129,696         964,499
                                                          ===========     ===========

</TABLE>

                                                                     (Continued)

                                       65

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements

At December 31, 1996, the Company has net operating loss  carryovers  (NOL's) 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.

The Company's effective tax rate on pretax (loss) income for 1996, 1995 and 1994
differs from the statutory Federal income tax rate as follows:
<TABLE>
<CAPTION>


                                          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           211,70   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>

(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  $351,150,  $334,834 and
$282,868 for the years ended 1996, 1995 and 1994, respectively.

                                                                     (Continued)



                                       66

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

(13)   Parent Company Financial Information

       The parent  company  financial  information is as follows at December 31,
1996 and 1995:

Condensed Balance Sheets

                                                1996             1995
                                                ----             ----

Assets:
     Cash, deposited with subsidiary $           115,099           242
     Prepaid expenses and other assets            79,303       315,186
     Property, plant and equipment, net          377,678       655,237
     Note receivable                             305,354          --
     Investment in subsidiaries                6,401,425     7,764,936
                                              ----------    ----------

                                              $7,278,859     8,735,601
                                              ==========    ==========

Liabilities and stockholders' equity:
     Due to subsidiaries $                          --         103,000
     Accounts payable and accrued expenses       114,231       152,475
     Capital debentures                             --         420,000
     Stockholders' equity                      7,164,628     8,060,126
                                              ----------    ----------

                                              $7,278,859     8,735,601
                                              ==========    ==========

<TABLE>
<CAPTION>

Condensed Statements of Operations

                                                      1996          1995            1994
                                                      ----          ----            ----
<S>                                                 <C>          <C>              <C>      
Revenues:
   Interest and dividend income $                     17,579          8,280         25,997
   Other income                                      308,770        250,485        205,764
                                                  ----------     ----------     ----------

          Total income                               326,349        258,765        231,761
                                                  ----------     ----------     ----------

Expenses:
   Compensation                                      114,985        230,279        279,680
   Occupancy                                         442,483        420,285        329,159
   Other expense                                     382,926        473,678        795,703
                                                  ----------     ----------     ----------

          Total expenses                             940,394      1,124,242      1,404,542
                                                  ----------     ----------     ----------

          Loss before income from subsidiaries      (614,045)      (865,477)    (1,172,781)

(Loss) income from subsidiaries                     (362,458)    (1,597,758)       586,029
                                                  ----------     ----------     ----------

          Net loss before income taxes              (976,503)    (2,463,235)      (586,752)

Income tax (benefit) expense                            --         (213,534)       407,579
                                                  ----------     ----------     ----------

         Net loss                                   (976,503)    (2,249,701)      (179,173)
                                                  ==========     ==========     ==========
</TABLE>

                                                                     (Continued)




                                       67

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


<TABLE>
<CAPTION>


                       Condensed Statements of Cash Flows

                                                                                1996                     1995           1994
                                                                                ----                     ----           ----
<S>                                                                          <C>                      <C>              <C>      
Cash flows provided by (used in) operating activities:
  Net loss $                                                                  (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                                                           59,800                    74,672         56,706
         Equity in undistributed loss (earnings) of subsidiaries               362,458                 1,597,758       (586,029)
         Cash provided by (used in) changes in:
             Prepaid expenses and other assets                                 235,883                   (95,498)       (25,919)
             Investment in subsidiaries                                      1,082,058                      --             --
             Due to subsidiaries                                              (103,000)                 (284,800)        17,800
             Due from subsidiary                                                  --                        --          675,884
              Accounts payable and accrued expenses                            (38,244)                  152,475         (3,721)
                                                                            ----------                ----------     ----------

           Net cash provided by (used in) by operating
                activities                                                     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)
                                                                            ----------                ----------     ----------
</TABLE>


                                                                     (Continued)



                                       68

<PAGE>



- -16-

FEDERAL TRUST CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements



Condensed Statements of Cash Flows, Continued

<TABLE>
<CAPTION>

                                                                                     1996           1995                1994
                                                                                     ----           ----                ----
<S>                                                                                 <C>           <C>                   <C>    
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                                                          (420,000)          --                     --

           Net cash (used in) provided by financing
              activities                                                           (420,000)          --                  743,220
                                                                                                ----------             ----------

           Net increase (decrease) in cash and cash
                 equivalents                                                        114,857       (791,370)               658,490

Cash and cash equivalents at beginning of year                                          242        791,612                133,122
                                                                                 ----------     ----------             ----------

Cash and cash equivalents at end of year                                          $ 115,099            242                791,612
                                                                                 ==========     ==========             ==========

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                                     (336,359)    (1,181,624)              (107,647)
         Deferred income tax asset                                                 (126,135)      (401,752)               (35,768)
                                                                                 ----------     ----------             ----------

             Unrealized loss on investment securities
                available for sale, net                                          $ (210,224)      (779,872)               (71,879)
                                                                                 ==========     ==========             ==========

             Unrealized loss on investment securities
                transferred from available for sale to
                held to maturity                                                 $ (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.

                                                                     (Continued)



                                       69

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


(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)
                                     =======        ====        ==== 


                                               Third quarter
                                               -------------
                                        1996        1995        1994
                                        ----        ----        ----
Interest income                      $ 2,487       2,648       2,504
Net interest income                      752         548         995
Provision for loan losses                441          42        --
Income (loss) before income taxes     (1,151)       (626)         61
Net income (loss)                       (737)       (400)         40
                                        ====        ====          ==

Earnings (loss) 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
Income (loss) before income taxes       (405)     (1,006)        254
Net income (loss)                       (259)       (644)        173
                                        ====        ====         ===

Earnings (loss) per share            $  (.11)       (.29)        .08
                                     =======        ====         ===


                                                                     (Continued)

                                       70

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements


                                                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     5            (46)       299
          Net income (loss)               3            (26)       190
                                      -----          -----      -----

          Earnings (loss) per share  $    -           (.01)       .08
                                      =====          =====      =====

(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 $291,767,  $247,923 and $223,552
were made during the years ended December 31, 1996, 1995 and 1994, respectively.

During 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-,
$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)



                                       71

<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.

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


                                                                     (Continued)

                                       72

<PAGE>




                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

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.

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  December  31,  1996 and 1995,  options  for 58,453  shares  were
outstanding to various sales representatives.


    (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 at December 31, 1996 and 1995 are as follows:

                                                                     (Continued)



                                       73

<PAGE>





                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
<TABLE>
<CAPTION>


                                                                                           1996              1995
                                                                                           ----              ----
<S>                                                                               <C>                     <C>      
              Available lines of credit                                           $       179,283             9,500
                                                                                          =======             =====

              Standby letters of credit                                           $       500,000           500,000
                                                                                          =======           =======

              Outstanding  mortgage  loan  commitments,  exclusive  of  loans in
                  process:
                      Net fixed rates                                             $       584,097         1,810,038
                      Net variable rates                                                2,375,844           352,500
                                                                                        ---------           -------

                                                                                  $     2,959,941         2,162,583
                                                                                        =========         =========
</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.



    (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.


                                       74

<PAGE>



                                    PART III

                    ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS
                                OF THE REGISTRANT

                                   MANAGEMENT

Management of Federal Trust

The Board of Directors  of Federal  Trust  Corporation  consists of 6 members of
whom 2 also  presently  serve as directors of the Bank.  See  "Management of the
Bank." The table below sets forth the name and  positions  of each  director and
executive officer of Federal Trust.
<TABLE>
<CAPTION>

                      Age at       Position with the   Year First               Term of
Director's Name   January 1, 1996  Holding Company     Elected Director         Office Expires
- ---------------   ---------------  ---------------     ----------------         --------------
<S>                       <C>                               <C>                 <C> 
James T. Bell             53       Director                 1988                1997

Anne T. Coonrod           52       Director                 1988                1998

Edwin J. Feiler, Jr       61       Director                 1989                1997

Francis T. West           76       Director                 1989                1998

James V. Suskiewich       49       President/Director       1994                1997

Aubrey H. Wright, Jr      50       Sr. V.P./CFO/Director    1995                1997
</TABLE>

Directors  are  elected  for a term of one year  effective  with the 1996 Annual
meeting, however two directors had terms remaining of greater than one year when
the Corporation's By-laws were amended in1996.

Set forth  below is certain  information  with  respect to the  persons  who are
directors  or  executive  officers of Federal  Trust,  including  an  employment
history covering the past five years. Except as otherwise indicated, all persons
named have been engaged in their  principal  occupations  for more than the past
five years.

James T. Bell  served as a director  and  Chairman of the Board of the Bank from
1986 to  December  1992 and as Chairman  of the Board and  President  of Federal
Trust from 1988 to June 1996.  Mr. Bell was  President  of the Bank during 1990.
Mr. Bell is the President of Federal Trust Properties Corporation.

Anne T. Coonrod served as Vice President of the  Corporation  from December 1989
to July 1996. She is the former Vice President of FedTrust Building  Corporation
and the Bank. She is also the owner of the Front and Center Gift shop located in
Fernandina Beach, Florida. She has been the owner of Atlantic Seafood, a seafood
retailer/wholesaler since 1973.

Edwin J. Feiler,  Jr. is the Vice  Chairman of the Board of Directors of Federal
Trust.  He  is  also  President  of  Metro   Developers,   Inc.,  a  residential
construction and property management company located in Savannah,  Georgia and a
general  partner of American  Housing  Associates,  a multi-family  construction
supervision  and  management  partnership  located  in  Savannah,   Georgia  and
Arlington, Virginia.

Francis T. West,  now retired,  was the  President  and Chairman of the Board of
West Window Corporation, Martinsville, Virginia, a company that has manufactured
windows since 1949. He is also the retired Mayor of Martinsville and is a former
director of the Crestar  Bank of  Martinsville.  Mr.  West  presently  serves as
President of Franklin Finance Company and Chairman of Multitrade  Group, Inc. He
is a former Member of the White House Commission on Presidential  Scholars,  the
former  Chairman of Radio Free Europe and the former  President  of the Virginia
Municipal League.

Mr.  Suskiewich  has served as President  of the Bank since  January 1993 and as
Chairman  of the Board of  Directors  of the Bank  since  May 1996.  He has been
President  and Chairman of the Board of Directors of Federal  Trust  Corporation
since June 1996.  Prior to joining the Bank, he was the President and a director
of First Federal Savings Bank of the Glades, Clewiston, Florida from March, 1988
to December 31, 1992.

Aubrey H. Wright, Jr., has been the Chief Financial Officer of the Company since
April,  1994 and of the Bank since  June,  1993.  He was elected to the Board of
Directors of the Bank in August, 1994. Prior to joining the Bank, Mr. Wright was
President,  Chief Operating Officer and a director of Essex Savings Bank, F.S.B.
in West Palm Beach, Florida from August, 1991 to May, 1993. From 1989 to August,
1991,  Mr.  Wright  served as  President  and Chief  Financial  Officer of Coral
Savings and Loan Association,  Coral Springs,  Florida and Senior Vice President
for Finance and Operations of Ambassador Federal Savings, Tamarac, Florida.

The executive  officers of Federal Trust are elected  annually at the discretion
of the Board of Directors and hold office until their respective successors have
been elected and qualified or until death,  resignation  or removal by the Board
of Directors.



                                       75

<PAGE>




Management of the Bank

The direction  and control of the Bank is vested in its Board of Directors,  who
are elected by Federal Trust as the sole stockholder of the Bank.  Directors are
elected for a term of three years, with one-third of the directors  standing for
election each year.

                    Age at              Position with                 Expiration
Name              January 1, 1995       the Bank      Director Since  of Term
- --------------------------------------------------------------------------------
James V. Suskiewich      49             President/     
                                        Chairman       
                                        Director       1993           1997

George W. Foster         67             Director       1991           1997

Aubrey H. Wright, Jr.    50             SVP and CFO/
                                        Director       1994           1998

Samuel C.  Certo         49             Director       1996           1999

Kenneth W.  Hill         63             Director       1996           1999

Louis Laubscher          53             VP and CLO     N/A            N/A

Mr.  Suskiewich  joined the Bank as President in January  1993. He has served as
Chairman of the Board of Directors since May 1996. Prior to joining the Bank, he
was the President  and a director of First  Federal  Savings Bank of the Glades,
Clewiston, Florida from March, 1988 to December 31, 1992.

Mr. Foster served as President of the Bank from December, 1990 to January, 1993,
has served as  President  of  Barnett  Bank of  Seminole  County,  President  of
Seminole  County  Chamber of Commerce,  National  President of the American Safe
Deposit  Association,  as well as Director and President of numerous other civic
and professional organizations.  Prior to joining the Bank, Mr. Foster served as
Assistant Vice  President,  Security Branch manager of First Federal Savings and
Loan Association of Seminole County from 1980 to 1990.

Mr. Wright joined the Bank as Chief Financial  Officer in June,  1993.  Prior to
joining the Bank, Mr. Wright was President, Chief Operating Officer and director
of Essex Saving Bank,  F.S.B. in West Palm Beach,  Florida from August,  1991 to
May,  1993.  From 1989 to August,  1991,  Mr. Wright served as and President and
Chief Financial  Officer of Coral Savings and Loan  Association,  Coral Springs,
Florida and Senior Vice  President  for Finance  and  Operations  of  Ambassador
Federal Savings, Tamarac, Florida. Coral Savings and Loan Association was placed
under conservatorship by the Resolution Trust Corporation in January, 1991.

Dr.  Certo is the former  dean and has been a  professor  of  management  in the
Crummer  Graduate  School of  Business  at Rollins  College in Winter Park since
1986. In addition,  Dr. Certo serves as a business  consultant and has published
textbooks in the areas of  management  and  strategic  management,  and has been
involved in executive education for the past 20 years.

Mr. Hill is retired from SunBank,  N.A.,  where he served as Vice  President and
Trust Officer from 1983 until 1995.  Mr. Hill's banking career began in 1966 and
he has been a resident of central Florida since 1957.

Mr.  Laubscher  joined the Bank in  February,  1995 and has been  Chief  Lending
Officer  since  January,  1996.  Prior to joining the Bank,  Mr.  Laubscher  was
Executive Vice President, Director and Chief Loan Officer for First Family Bank,
FSB from March, 1992 to January,  1995. Mr. Laubscher was employed by The First,
F.A. as Senior Vice President and Manager of the Loan and Investment  divisions.
The First,  F.A.  was  acquired  by Great  Western  Bank in a  Resolution  Trust
Corporation  assisted  transaction in October,  1991. Mr.  Laubscher has over 20
years of experience in senior management of financial institutions.  He holds an
MBA from the University of California at Berkeley.


                                       76

<PAGE>

Principal Holders of Voting Securities

The following  table sets forth  information as of March 1, 1997 with respect to
the  ownership of shares of the Common Stock by (i) such persons are believed by
management to be the beneficial owners of more than 5% of the Common Stock, (ii)
directors and officers of Federal Trust, and (iii) all directors and officers as
a group.

<TABLE>
<CAPTION>


                                                       Percentage of  options to
                                          Shares of    Common Stock    Purchase       Percentage of
                                             Common    issued &        Common         Common Stock on a
                     Name                    Stock(1)    Outstanding    Stock(2)      fully diluted basis(3)
                     ----                   --------    -----------    --------      ----------------------
<S>                                          <C>           <C>           <C>            <C>  
James T. Bell and/or John M. Bell(4)(5)(6)   522,369       23.32         107,674        28.13
Anne T. Coonrod (7)                           22,045         .98           9,307         1.40
Edwin J. Feiler, Jr. (8)                      36,710        1.64          26,771         2.83
George W. Foster                               1,343         .06           2,234          .16
James V. Suskiewich(9)                        33,844        1.51          - 0 -          1.51
Francis T. West                               44,981        2.01          11,747         2.53
Aubrey H. Wright, Jr                             100        .004          - 0 -          .004
                                             -------       -----         -------        -----
Officers & Directors as a Group              671,392       29.97         157,733        36.57
                                             =======       =====         =======        =====

</TABLE>

(1) Except as indicated below, includes all shares of Common Stock owned by each
    director's spouse, or as custodian or trustee for minor children, over which
    shares such  individuals  effectively  exercise  sole voting and  investment
    power.

(2) The Stock Option Plan was rescinded by the Board of Directors of the Company
    on March 7, 1997. See "Item 11. Executive Compensation - Options."

(3) Assumes  exercise of all Options to Purchase  Common  Stock shown by persons
    held.

(4) Includes  12,500  shares held as trustee under  Crummer  Graduate  School of
    Business of Rollins  College with respect to which Mr. Bell  exercises  sole
    voting and investment power.

(5) Includes  115,558 shares held by Mr. Bell in his name, with respect to which
    Mr. Bell exercises sole voting and investment power,  212,405 shares held by
    Mrs. Bell in her name, with respect to which Mrs. Bell exercises sole voting
    and investment  power, and 181,906 shares held by Mr. and Mrs. Bell as joint
    tenants, with respect to which Mr. and Mrs. Bell share voting and investment
    power.

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

(7) Includes  18,150 shares held by Ms.  Coonrod  individually  and 3,895 shares
    held of record by Century Federal Bank, Trustee for Anne T. Coonrod.

(8) Includes 8,545 shares held by Mr. Feiler individually,  2,441 shares held by
    Aleen W. Feiler and Edwin J.  Feiler,  Jr.,  Trustees  for Stanley W. Feiler
    under  the will of Edwin J.  Feiler,  5,000  held by Edwin J.  Feiler,  Jr.,
    Guardian  for Stanley W. Feiler,  4,395  shares held by Feiler  Enterprises,
    5,000 held by the Feiler Company, and 11,329 held by Metro Developers.

(9) Includes  25,391  shares held as trustee  under  Federal  Trust's  ESOP with
    respect to which Mr. Suskiewich exercises sole voting and investment power.


Management is not aware of any contractual  arrangements or any pledge of voting
stock which may result in a change of control of Federal Trust.


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]


                                       77

<PAGE>



                         ITEM 11. EXECUTIVE COMPENSATION

Summary Compensation Table

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

                                                    Annual Compensation (1)
- --------------------------------------------------------------------------------
Name and Principal                                     Other Annual    Restricted Stock
Position (2)            Year    Salary       Bonus     Compensation(3)     Awards(4)      Options
- ---------------         ----    ------       -----     ---------------     ------         -------
<S>                     <C>     <C>         <C>         <C>                <C>            <C>      
James V. Suskiewich,    1996    $137,409    $ 11,000    $ 14,161           -              --
CEO of the Bank         1995    $118,223    $ 16,000    $ 13,169           -              --
CEO of the Co.          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) Includes CEO. There were no other  executives  whose salary and bonus exceed
    $100,000 per year.

(3) Includes the estimated value of:

James V. Suskiewich                   1996              1995          1994
- -------------------                   ----              ----          ----
Health & Life insurance premiums     4,454            $3,933        $3,926
Use of Company automobile            6,928             6,564         7,263
Social/Country Club Dues             2,779             2,671         2,633
                                     -----             -----         -----
          Total:                   $14,161           $13,169       $13,822

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

All  full-time  salaried  employees of the  Company,  and its  subsidiaries  are
participants  in the ESOP.  Executive  officers of the  Company are  eligible to
participate  in the ESOP,  but directors  are not eligible  unless they are also
full-time  salaried  employees.  A participant's  interest in the ESOP is vested
after  five years of service  and there is no  vesting  prior to that  period of
time. Two employees had vested interest in the ESOP as of December 31, 1996. Mr.
Suskiewich is not vested in the ESOP.

The ESOP  contributions  by the Company are determined  annually by the Board of
Directors of the Company,  taking into  consideration  the prevailing  financial
conditions,  the Company's fiscal requirements and other factors deemed relevant
by the Board. The Company,  generally,  may make contributions to the ESOP of up
to  15%  of  total   compensation  paid  to  employees  during  the  year.  Each
participant's  contribution  equals the proportion that each such  participant's
compensation  for the year bears to the total  compensation of all  participants
for such year. In 1996, 1995 and 1994, the Company  contributed cash of $38,000,
$10,000 and $25,000, respectively to the ESOP.

Options and Long-term Compensation

Stock Option Plan for  Directors:  On May 5, 1993, the Board of Directors of the
Company  approved a Stock Option Plan for  Directors.  The Plan  provides that a
maximum of 176,968  shares of common  stock (the "Option  Shares")  will be made
available to directors and former directors of the Company.  Options for all the
Option Shares were issued on May 6, 1993 to 13 present and former directors. The
options  are for a term of ten (10)  years from the date of grant.  The  Options
were issued at an exercise  price of $6.40 per share  determined  at the time of




                                       78

<PAGE>



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

The Company issued no stock options or stock appreciation rights as compensation
during the fiscal year ended  December 31, 1995. On March 7, 1997,  the Board of
Directors  of the Company  rescinded  the Stock Option Plan for  Directors.  The
Company  issued no stock options or stock  appreciation  rights as  compensation
during the period January 1, 1996 through March 7, 1997.

Director Compensation

Each  director  of the  Company  receives a fee of $500 for each  meeting of the
Board which he or she attends  plus $750 per quarter,  $250 for each  Compliance
Committee meeting and no fee for any other standing committee of which he or she
is a member  which he or she  attends.  Directors  are  reimbursed  for expenses
incurred in connection with attendance at meetings of the Board of Directors and
all standing  committees.  The Company temporarily  suspended the payment on all
Board and Committee fees in July 1996.

Report of Board of Directors

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

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

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

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

Compensation  of the Chief  Executive  Officer.  The CEO of the Company does not
receive compensation from the Company, but is compensated in his position as CEO
of the Bank. The Company reimburses the Bank for the time that the CEO spends on
Company matters.

The employment contract of the former CEO of the Company was assigned to Federal
Trust  Properties  Corporation  ("FTPC")  in June 1996,  and FTPC was sold to an
unaffiliated third party on July 1, 1996.


         Board of Directors

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

Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions



                                       79

<PAGE>




James V.  Suskiewich,  President and Chief Executive  Officer of the Company and
President and Chief  Executive  Officer of Federal Trust Bank, (the "Bank") is a
member of the Company's Board of Directors and  participated in deliberations of
the  Board  of  Directors  regarding  executive  compensation.  Mr.  Suskiewich,
however, did not participate in any deliberation  regarding his own compensation
or transactions.

Employment Contracts

The  Company  and  Bank  entered  into an  employment  agreement  with  James V.
Suskiewich  (Agreement).  Mr.  Suskiewich is the  President and Chief  Executive
Officer, and a director of the Company and serves as the Chief Executive Officer
and President of the Bank.  The Agreement  which became  effective  September 1,
1995 has a three-year term. The Agreement  provides for a minimum base salary of
$120,000 per year.  Mr.  Suskiewich is entitled to a  discretionary  performance
bonus  payable  annually for the duration of the  Agreement.  For the year ended
December 31, 1996, Mr. Suskiewich  received a performance bonus of $20,000.  The
base  salary and any bonus is paid by the Bank.  In  addition to the base salary
and bonus, the Agreement  provides for  participation in all employee  benefits,
stock option plans,  pension plans,  insurance  plans and other fringe  benefits
including club memberships and business related  expenditures  commensurate with
his position.  On each successive  anniversary of the employment  contract,  the
Board of  directors  is  required  to vote on whether  the  Agreement  should be
extended an additional year so that the remaining term shall be three years. The
decision to extend the  Agreement is within the sole  discretion of the Board of
Directors.

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

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


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]



                                       80

<PAGE>



                     ITEM 12. SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

The Company is not aware of any person who, on March 1, 1995, was the beneficial
owners of 5% or more of the Company's outstanding Common Stock, except for James
T. Bell and John M. Bell.  Information concerning such ownership is set forth in
the following table together with information concerning beneficial ownership by
directors and officers as a group.





                                        Amount and Nature of
                                        Beneficial Ownership
                                                   ---------

Beneficial Owner                                            Percent of Class
- ----------------                                            ----------------

James T. and John M. Bell
675 Osceola Avenue
Winter Park, Florida  32789                       522,369(1)          23.3

Directors and Executive Officers as a Group
  (7 persons)                                     671,392(1)          29.9
- ---------------------

(1)       Includes  115,558  shares held by Mr. Bell in his name,  12,500 shares
          held as trustee,  with respect to which Mr. Bell exercises sole voting
          and  investment  power,  212,405 shares held by Mrs. Bell in her name,
          with respect to which Mrs. Bell  exercises  sole voting and investment
          power, 181,906 shares held by Mr. and Mrs. Bell as joint tenants, with
          respect to which Mr. and Mrs. Bell share voting and investment power.

Security Ownership of Management

The table  set  forth in "Item  10.  Directors  and  Executive  Officers  of the
Registrant"  contains  certain  information  concerning  shares of the Company's
Common Stock beneficially owned by directors and all directors and officers as a
group.  There  are no  shares  of  the  Company's  Preferred  Stock  issued  and
outstanding.

Changes in Control

The  Registrant  does not know of any  arrangement,  including any pledge by any
person of the  securities  of the  Registrant  or any of its  subsidiaries,  the
operation of which may at a subsequent date result in a change in control of the
Registrant.


             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]



                                       81

<PAGE>



            ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
                          TRANSACTIONS WITH MANAGEMENT

Indebtedness of Management

In 1994 the Board of Directors  of the Company and the Bank  amended  their loan
policies with regard to loans to directors,  officers and employees. The current
policy is generally not to make loans to directors,  officers and employees. Any
loans  that are made,  however,  will  require  approval  of a  majority  of the
disinterested directors of the company making the loan. The Bank is also subject
to the  provisions  of Section  22(h) of the  Federal  Reserve  Act.  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  the  Company  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 the Company's former Chairman and Chief
Executive  Officer,  who remains as a director of the  Company.  Mr.  Morrone is
considered  to be an  "affiliate",  as that term is defined by SEC  regulations.
This largest  outstanding  balance during 1996 was $737,128.  As of February 28,
1996 the balance was $478,128.

Transactions With Certain Related Persons

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

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

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






                                       82

<PAGE>



                                     PART IV


       ITEM 14. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON
                                    FORM 8-K

(a)       List of Documents filed by Registrant as part of this report:

          Financial  Statements.  Financial  statements of  Registrant  included
          herein for the year ended December 31, 1996.

          o        Independent Auditors' Report

          o        Consolidated Balance Sheets at December 31, 1996 and 1995

          o        Consolidated  Statements of Operations  for each of the years
                   in the three year period ended December 31, 1996

          o        Consolidated  Statements  of Cash Flows for each of the three
                   years in the three year period ended December 31, 1996

          o        Consolidated  Statement of  Stockholders'  Equity for each of
                   the three years in the three year period  ended  December 31,
                   1996

          o        Notes to Consolidated Financial Statements


(b)       The following exhibits are filed as part of this report:

<TABLE>
<CAPTION>
Exhibit
Number    Description                                                           Page

<S>     <C>                                                                     <C>
3(a)     Restated Articles of Incorporation dated July 22, 1994.                ****

3(g)     Bylaws  dated  August 3, 1988,  as amended  March 23, 1990 and July 20,
         1990.                                                                  ****

10(a)    Stock Exchange Agreement by and between the Company and The John Martin
         Bell Corporation dated March 8, 1990.                                  *

10(b)    Employment Agreement by and between the Company and James T. Bell dated
         January 26, 1990.                                                      *

10(c)    Amendment  to the  Employment  Agreement by and between the Company and
         James T. Bell dated June 29, 1990.                                     **

10(d)    Second Amendment to the Employment Agreement by and between the Company
         and James T. Bell dated April 5, 1991.                                 ***

10(e)    Employee Stock Ownership Plan dated January 1, 1990.                   **

10(f)    Lease for Federal Trust  Building  dated  November 11, 1991, as amended
         July 29, 1992 and March 1, 1994.                                       ****


10(g)    Amended and Restated  Lease for Federal Trust  Drive-In  Facility dated
         December 31, 1992.                                                     ****


10(h)    Lease for Federal  Trust  Corporation  offices  dated April 7, 1992, as
         amended and assumed on June 1, 1994.                                   ****


10(i)    Third Amendment to the Employment  Agreement by and between the Company
         and James T. Bell dated January 5, 1994                                ****

10(j)    Employment Agreement by and between the Company and James V. Suskiewich
         dated  September  1,  1995.                                            *****

21       Subsidiaries.                                                          86

99       Statement Regarding Issuance of Debentures.                            *** 
</TABLE>

(c)      Financial Statement Schedules

     All  supplemental  schedules  are  omitted as  inapplicable  or because the
     required  information  is included  in the  financial  statements  or notes
     thereto.

*        Incorporated by reference to such documents filed as Exhibits 3, 10(a),
         10(b),  and 22 to the  Company's  Annual  Report  on Form  10-K for the
         fiscal year ended December 31, 1989

**       Incorporated  by reference to the document  filed as Exhibits 10(c) and
         10(e) to the  Company's  Annual Report on Form 10-K for the fiscal year
         ended December 31, 1990

***      Incorporated  by reference to the document  files as Exhibit  10(d) and
         Exhibit 99 to the Company's  Annual Report on Form 10-K from the fiscal
         year ended December 31, 1991.

****     Incorporated by reference to the document files as Exhibits 3(a), 3(g),
         10(f),  10(g),  10(h) and 10(i) to the Company's  Annual Report on Form
         10-K from the fiscal year ended December 31, 1994.

*****    Incorporated  by reference to the document  files as Exhibits  10(j) to
         the  Company's  Annual  Report on Form 10-K from the fiscal  year ended
         December 31, 1995.




                                       83

<PAGE>



                                   SIGNATURES

Pursuant  to the  requirement  of  Section  13 of  15(d) of the  Securities  and
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

       March 25, 1996                    FEDERAL TRUST CORPORATION


                                         By:/s/ Aubrey H. Wright
                                                ----------------
                                                Aubrey H. Wright
                                                Chief Financial Officer

Pursuant to the  requirements  of the Securities and Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.


/s/ James V. Suskiewich       Chairman of the Board and     March 25, 1996
- -------------------------
James V. Suskiewich           President

/s/ James T. Bell             Director                      March 25, 1996
- -------------------------
James T. Bell

/s/ Anne T. Coonrod           Director                      March 25, 1996
- -------------------------
Anne T. Coonrod

/s/ Francis T. West           Director                      March 25, 1996
- -------------------------
Francis T. West

/s/ Edwin J. Feiler, Jr.      Director                      March 25, 1996
- -------------------------
Edwin J. Feiler, Jr.

/s/ Aubrey H. Wright, Jr.     Director                      March 25, 1996
- -------------------------
Aubrey H. Wright, Jr.

Supplemental  information to be furnished with Reports Filed Pursuant to Section
15(d) of the Act by Registrants Which Have Not Registered Securities Pursuant to
Section 12 of the Act.

No Annual Report or proxy material has been sent to security holders.




                                       84

<PAGE>

<TABLE>
<CAPTION>


                                  EXHIBIT INDEX

Exhibit
Number   Description                                                           Page

<S>      <C>                                                                    <C>
3(a)     Restated  Articles  of  Incorporation  dated July 22,  1994.           **** 

3(g)     Bylaws  dated  August 3, 1988,  as amended  March 23, 1990 and July 20,
         1990.                                                                  ****

10(a)    Stock Exchange Agreement by and between the Company and The John Martin
         Bell Corporation dated March 8, 1990.                                  *

10(b)    Employment Agreement by and between the Company and James T. Bell dated
         January 26, 1990.                                                      *

10(c)    Amendment  to the  Employment  Agreement by and between the Company and
         James T. Bell dated June 29, 1990.                                     **

10(d)    Second Amendment to the Employment Agreement by and between the Company
         and James T. Bell dated April 5, 1991.                                 ***

10(e)    Employee Stock Ownership Plan dated January 1, 1990.                   **

10(f)    Lease for Federal Trust  Building  dated  November 11, 1991, as amended
         July 29, 1992 and March 1, 1994.                                       ****

10(g)    Amended and Restated  Lease for Federal Trust  Drive-In  Facility dated
         December 31, 1992.                                                     ****

10(h)    Lease for Federal  Trust  Corporation  offices  dated April 7, 1992, as
         amended and assumed on June 1, 1994.                                   ****

10(i)    Third Amendment to the Employment  Agreement by and between the Company
         and James T. Bell dated January 5, 1994                                ****

10(j)    Employment Agreement by and between the Company and James V. Suskiewich
         dated September 1, 1995.                                               *****

21       Subsidiaries.                                                          86 

99       Statement Regarding Issuance of Debentures.                            ***
</TABLE>

(c)      Financial Statement Schedules

     All  supplemental  schedules  are  omitted as  inapplicable  or because the
     required  information  is included  in the  financial  statements  or notes
     thereto.

     Incorporated  by  reference to such  documents  filed as Exhibits 3, 10(a),
     10(b),  and 22 to the  Company's  Annual Report on Form 10-K for the fiscal
     year ended December 31, 1989

*        Incorporated  by reference to the document  filed as Exhibits 10(c) and
         10(e) to the  Company's  Annual Report on Form 10-K for the fiscal year
         ended December 31, 1990

**       Incorporated  by reference to the document  files as Exhibit  10(d) and
         Exhibit 99 to the Company's  Annual Report on Form 10-K from the fiscal
         year ended December 31, 1991.

**       Incorporated by reference to the document files as Exhibits 3(a), 3(g),
         10(f),  10(g),  10(h) and 10(i) to the Company's  Annual Report on Form
         10-K from the fiscal year ended December 31, 1994.

*****    Incorporated  by reference to the document  files as Exhibits  10(j) to
         the  Company's  Annual  Report on Form 10-K from the fiscal  year ended
         December 31, 1995. 



                                       85

<PAGE>


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated balance sheets and consolidated statements of operations found on
pages 48 and 49 of the company's form 10-K for the year.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                             629
<INT-BEARING-DEPOSITS>                           4,837
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                      8,764
<INVESTMENTS-CARRYING>                           6,291
<INVESTMENTS-MARKET>                             6,273
<LOANS>                                        112,547
<ALLOWANCE>                                      1,533
<TOTAL-ASSETS>                                 139,582
<DEPOSITS>                                     106,119
<SHORT-TERM>                                    19,800
<LIABILITIES-OTHER>                              1,498
<LONG-TERM>                                      5,000
                                0
                                          0
<COMMON>                                            23
<OTHER-SE>                                       7,142
<TOTAL-LIABILITIES-AND-EQUITY>                 139,582
<INTEREST-LOAN>                                  9,039
<INTEREST-INVEST>                                  675
<INTEREST-OTHER>                                   222
<INTEREST-TOTAL>                                 9,937
<INTEREST-DEPOSIT>                               5,760
<INTEREST-EXPENSE>                               1,277
<INTEREST-INCOME-NET>                            2,899
<LOAN-LOSSES>                                      280
<SECURITIES-GAINS>                                (12)
<EXPENSE-OTHER>                                  4,224
<INCOME-PRETAX>                                (1,190)
<INCOME-PRE-EXTRAORDINARY>                     (1,190)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     (977)
<EPS-PRIMARY>                                    (.43)
<EPS-DILUTED>                                    (.43)
<YIELD-ACTUAL>                                    7.41
<LOANS-NON>                                        991
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  7,953
<ALLOWANCE-OPEN>                                 2,061
<CHARGE-OFFS>                                    1,223
<RECOVERIES>                                       267
<ALLOWANCE-CLOSE>                                1,533
<ALLOWANCE-DOMESTIC>                             1,533
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>





                                  SUBSIDIARIES

<TABLE>
<CAPTION>

Subsidiaries of the Registrant       Jurisdiction of Incorporation       Name under which business is conducted
- ------------------------------       -----------------------------       --------------------------------------

<S>                                  <C>                                 <C>   
Federal Trust Bank                   United States of America            Federal Trust Bank
</TABLE>




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