FEDERAL TRUST CORP
10-K, 1999-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AG BAG INTERNATIONAL LTD, 10-K405, 1999-03-31
Next: YORK INTERNATIONAL CORP /DE/, DEF 14A, 1999-03-31



                       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, 1998      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  common  stock is listed on the NASDBQ  small cap market.  The
number of shares of Common Stock  outstanding as of March 1, 1999 was 4,941,547.
The number of shares of the voting  common stock held by  non-affiliates  of the
registrant was 4,687,224.

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. 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  origination  of  one-to-four  family
residential mortgage loans, residential construction loans,  multi-family loans,
commercial real estate loans, SBA loans, land acquisition and development loans,
consumer  loans and the  purchase  of such  loans and  other  assets,.  The Bank
originates  loans  within its market  area,  defined  generally  as the state of
Florida. 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,  Federal Home
Loan Bank ("FHLB") advances and other borrowings as well as normal  amortization
and prepayments from its loan portfolio.

The Bank's current operating strategy includes loan origination, bulk loan/asset
purchases and core deposit  generation in its local  community.  Adjustable rate
loans are  originated  and  purchased to help the Bank manage its interest  rate
spreads. The mortgage lending emphasis is on origination of residential loans in
its market area,  retaining  loans  appropriate  for portfolio and selling other
originated loans into the secondary market.  Management  intends,  to the extent
possible, to control interest rates paid on deposits;  however,  outside factors


                                        2

<PAGE>



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 Company and the Bank are located in Winter Park, a city of 25,000 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 1.473 million,  with the majority in Orange
and  Seminole  counties.  On October 30,  1998,  the Bank opened a new branch in
downtown Sanford,  Florida.  Sanford is located approximately 12 miles northeast
of the Bank's  main office in Winter  Park,  and is the second  largest  city in
Seminole County with a population estimated at 36,000. The bank's primary market
area is northeast Orange county and 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. According to
The  Orlando  Sentinel  newspaper,  the  greater  metropolitan  Orlando  area is
projected to be one of the fastest  growing areas in the United  States  through
the year 2000.

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 stock  and
investment  brokers,  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, 1998, the four largest banking  institutions
in the state  controlled  approximately  58% of the bank deposits.  In 1980, the
four largest controlled less than 33% of the deposits.

Geographic  deregulation also has had a material impact on the banking industry.
Recent  legislation in Florida and on the national level will remove most of the
final barriers to interstate banking.  Under Florida Law, bank holding companies
are  permitted to acquire  existing  banks  across  state lines.  A bank holding
company may now  consolidate its interstate  subsidiary  banks into branches and
merge with a bank in another state, depending on state laws.

Risk Factors

Readers should 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
factors  the  Company  believes  could  cause  such  results  to  differ.  These


                                        3

<PAGE>



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 Company is the acquisition and the
origination of government  insured or guaranteed or  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  Company's  loans are made to  homeowners  on the security of  single-family
dwellings.  The Company  has also,  to a lesser  extent,  made  commercial  real
estate,  and U.S.  Small Business  Administration  ("SBA")  guaranteed  business
loans, home equity, and other consumer loans.

Loan Portfolio  Composition.  The Company'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
$152.1 million at December 31, 1998,  representing 87.2% of total assets at such
date. At December 31, 1997, the Company's total loan portfolio,  net amounted to
$121.9 million.

Residential  mortgage loans comprise the largest group of loans in the Company's
loan portfolio, amounting to $142.0 million or 89.4% of the total loan portfolio
at December 31, 1998, of which  approximately 98.9% are first mortgage loans and
includes $11.5 million in loans for the construction of single-family  homes and
$3.9 million which are either insured by the FHA or partially  guaranteed by the
VA. The percentage of the Company's loan portfolio  consisting of  single-family
residential real estate loans has increased during the past few years.

In addition,  commercial  real estate loans,  including land loans,  amounted to
$14.9  million or 9.3% of the total loan  portfolio,  net at December  31, 1998.
Commercial  real estate loans consist of $13.8 million of loans secured by other
non-residential  property and $1.1 million of loans secured by undeveloped  land
as of  December  31,  1998.  The  percentage  of the  Company's  loan  portfolio
consisting  of such loans has, in the past five years,  ranged from 21.9% of the
total loan  portfolio,  in 1993, to 9.3% of the total loan portfolio in 1998. At
December 31, 1998, consumer and other loans, consisting of installment loans and
savings  account  loans,  amounted  to $2.2  million  or 1.4% of the total  loan
portfolio.

The  following  table sets  forth  information  concerning  the  Company's  loan
portfolio by type at the dates indicated.
<TABLE>
<CAPTION>


                                                                         At December 31,
- --------------------------------------------------------------------------------------------------------------------------------
                                         1998                1997             1996              1995                 1994

                                           Percent               Percent         Percent           Percent              Percent
                                           -------               -------         -------           -------              -------
                                  Amount   of Total    Amount   of Total Amount  of Total  Amount  of Total    Amount   of Total
                                  ------   --------    ------   ---------------  --------  ------  --------    ------   --------
<S>                              <C>         <C>      <C>       <C>      <C>       <C>    <C>        <C>       <C>      <C>   
Mortgage loans:
     Permanent                   141,518      88.8%   117,279    94.7%   109,012    94.8% 110,725     96.0%    103,659   92.2%
     Construction                 15,332       9.6      4,715     3.8%     3,795     3.3%   1,667      1.4%      1,342    1.2%
                                 -------     -----    -------   -----    -------   -----  -------    -----     -------  ----- 
        Total mortgage loans     156,850      98.4%   121,994    98.5%   112,807    98.1% 112,392     97.9%    105,001   93.4%

Consumer & other loans               999       0.6%       746     0.6%       154     0.1%     180      0.2%        503    0.5%
Commercial loans                      35       0.2%       490     0.4%     1,350     1.2%   1,443      1.3%        891    0.8%
Lines of credit                    1,243       0.8%       570     0.5%       686     0.6%   1,259      1.1%      2,385    2.1%
In substance foreclosure            --        --         --           --      --           --    --   --         3,592    3.2%
                                 -------     -----    -------   -----    -------   -----  -------    -----     -------  ----- 
        Total loans              159,446     100.0%   123,800   100.0%   114,997   100.0% 112,372    100.0%    112,372  100.0%

Premium on loans purchased         1,375                1,370              1,155              987                1,460
Less:
     Loans in process              7,590                2,138              1,902            1,190                  525
     Unearned discounts & loan
         origination fees             27                   13                170              104                  149
     Loans held for sale            --                    --                 --                --                   --
     Allowance for loan losses     1,136                1,110              1,533            2,061                1,975
                                 -------              -------            -------          -------              -------

Net loans                        152,068              121,909            112,547          112,906              111,183
                                 =======              =======            =======          =======              =======
</TABLE>

                                        4

<PAGE>






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, 1998, the Bank had $11.5 million in construction  loans,  all of
which mature in one year or less.  Fifty-five  percent  (55%) of such loans have
fixed rates and 45% have adjustable rates.

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

The Company's  residential real estate loan volume has been primarily  purchased
since 1991.  The Company  generally  purchases  loan packages of $2.0 million to
$10.0  million  of single  family  residential  mortgages  which  are  primarily
seasoned one-year ARM loans.  Approximately 70% of the single family residential
mortgages in the Company's loan  portfolio are secured by properties  located in
Florida.  While the  Company  prefers to purchase  loan  packages  comprised  of
Florida real estate,  because of pricing and the limited  number of Florida loan
packages that are  available,  the Company also  purchases  packages of seasoned
loans  outside  of  Florida.  The  loan  packages  undergo  an  individual  loan
underwriting review prior to purchase.

The Company  generally  originates  loans on real estate  located in its primary
lending area of central Florida.  Residential  mortgage loan originations by the
Bank are  attributable  to direct  solicitation  by employed  loan  originators,
depositors, other existing customers, advertising and referrals from real estate
brokers,  mortgage  brokers and  developers.  The Company has  authority  within
regulatory  limitations to originate loans secured by real estate throughout the
United  States but the company does not actively  originate  outside of Florida.
The Bank's residential  mortgage loans are originated in accordance with written
underwriting standards approved by the Board of Directors.  Most fixed rate loan
originations  are  eligible  for sale to Fannie Mae and other  investors  in the
secondary market. The Bank has engaged in the sale of whole loans.

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

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 REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                        5

<PAGE>




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,
                                                                1998        1997       1996        1995        1994
                                                             ---------    --------   -------     --------     ------
                                                                            (In Thousands of Dollars)
<S>                                                            <C>         <C>         <C>         <C>         <C>   
Originations:
  Real Estate Loans:
  Loans on existing property                                 $ 19,238    $ 10,405    $  4,955    $  3,354    $  3,739
  Construction loans                                           10,168       2,758         621         186       1,466
  Commercial loans                                              3,223       2,308         663         100         148
  Lines of credit                                                 704         409        --            74         154
  Consumer & other loans                                          683         285         515          47          54
                                                             --------    --------    --------    --------    --------
    Total loans originated                                     34,016      16,165       6,754       3,761       5,561
Purchases:                                                     51,266      23,675      25,082      36,913      36,913
                                                             --------    --------    --------    --------    --------
  Total loans originated & purchased                           85,282      39,840      31,836      32,766      42,474
Sales and principal reductions
  Loans sold                                                   (9,250)     (2,241)     (7,761)     (2,561)     (4,620)
  Principal on loan reductions                                (40,386)    (28,796)    (24,351)    (27,296)    (22,194)
                                                             --------    --------    --------    --------    --------
    Total loans sold & principal reductions                  ($49,636)   ($31,037)   ($32,112)   ($29,587)   ($26,814)
                                                             --------    --------    --------    --------    --------

Increase (decrease) in loans receivable (before net items)     35,646       8,803        (276)      2,909      15,660
                                                             ========    ========    ========    ========    ========
</TABLE>


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

Loans are approved at various  management  levels up to and including the Bank's
Board of Directors, depending on the amount of the loan. Loan approvals are made
in  accordance  with a Chart of  Delegated  Authority  approved  by the Board of
Directors.  Generally,  loans less than  $250,000  are  approved  by  authorized
officers or  underwriters.  Loans in excess of $250,000 to $400,000  require the
concurrence  of two or more  authorized  officers.  Loans over $400,000  require
approval by the Loan Committee or Board of Directors.

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

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

The  Company  is  permitted  to lend up to 100% of the  appraised  value of 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  Company is  required  by federal  regulations  to obtain  private  mortgage
insurance on that portion of the  principal  amount of the loan that exceeds 80%
of the appraised value of the property. The Company will originate single family
residential  mortgage  loans up to a 97%  loan-to-value  ratio  if the  required
private mortgage insurance is obtained.  Loans over 97% loan-to-value  ratio, if
originated,  would be under  special  community  support  programs or one of the
Federal Housing  Administration,  Veterans  Administration or USDA Rural Housing
Service or insurance programs. The loan-to-value ratio on a home loan secured by
a junior lien generally does not exceed 100%,  including the amount of the first
mortgage on the collateral.  With respect to home loans granted for construction

                                        6

<PAGE>



or combination construction/permanent financing, the Company will lend up to 95%
of the appraised value of the property on an "as completed"  basis.  The Company
generally  limits  the  loan-to-value  ratio  on  multi-family  residential  and
commercial  real estate loans to 80% of value.  Consumer loans are considered to
be loans to natural  persons for  personal,  family or household  purposes,  and
these loans may be unsecured,  secured by personal  property or secured by liens
on real estate which,  when aggregated  with prior liens,  equals or exceeds the
appraised value of the collateral property.

The maximum  amount which the Company  could have loaned to one borrower and the
borrower's  related  entities  at  December  31,  1998 was  approximately  $1.75
million. There are no loans in the Company's portfolio in excess of the loans to
one borrower limit.

Federal  regulations also permit the Company to invest, in the aggregate,  up to
four  times its  regulatory  capital  in loans  secured  by  non-residential  or
commercial real estate.  At December 31, 1998, this limit allowed the Company to
invest in non-residential or commercial real estate loans in an aggregate amount
up  to  $46.7  million.  Loans  in  the  Company's  loan  portfolio  secured  by
non-residential or commercial real estate totaled $14.9 million at such date.

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

Home Lending.  The Company historically has been and continues to be primarily a
purchaser and an originator of one-to-four  family residential real estate loans
secured by first  mortgages.  The Company  generally  purchases loan packages of
$2.0 million to $10.0 million of single-family  residential  mortgages comprised
primarily of seasoned  one-year ARM loans.  The loan  packages  undergo the same
underwriting standards as are applied to loans which the Company originates. The
Company  currently  originates  fixed-rate  residential  mortgage loans and ARMS
loans for terms of up to 30 years.  As of December 31, 1998,  $139.8  million or
91.9% of the Company's  total loan  portfolio  consisted of  one-to-four  family
residential real estate loans. As of such date, approximately $109.4 million, or
78.3%,  of these  loans  were ARM  loans  and $30.4  million,  or 21.7%,  of the
residential 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  Company's  ARM  lending  programs  limit the amount of any
increase or decrease in the interest rate at each  adjustment  and over the life
of the loan.  Typical  limitations  are 2% at each adjustment with a limit of 6%
over the life of the loan. The Company may offer 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,  portfolio
needs, and the Company's  interest rate risk management goals. While the Company
usually offers an initial rate on ARM loans below a fully indexed rate, the loan
is always evaluated based on the borrower's  ability to pay at the interest rate
which would be in effect after  adjustment  of the loan.  Some ARM loans include
features that allow the borrower, under special conditions,  to convert the loan
to a fixed rate at the then prevailing market rates.

ARM loans reduce the risks to the Company  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.

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.  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 Company has and  continues to offer  adjustable  and
fixed rate residential  construction  loans to owners wishing to construct their
primary residence and to selected builders/developers  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 Company  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 Company.  At
December 31, 1998  construction  loans  amounted to $11.5 million or 7.2% of the
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,  funds may be  required  to be  advanced  beyond  the  amount
originally committed to complete  construction.  If the estimate of value proves
to be high, the Company may be confronted with a project having a value which is
insufficient to assure full payment. Repayment of construction loans to builders
of single family homes usually depends upon the builder successfully negotiating
a sale for the property.  Sales of homes are affected by market  conditions  and
the supply and demand for such products.

Consumer and Other Loans. Federal regulations permit the Company to make secured
and unsecured  consumer loans up to 35% of the Bank's assets.  The Company makes
various  types of  consumer  loans,  primarily  home  equity  loans  and  second
mortgages.  Consumer  loans are  originated  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.  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, 1998 consumer loans amounted to $2.2
million or 1.4% of the 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
$17.1 million or 10.7% of the total loan  portfolio at December 31, 1998.  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.

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 Company's future lending
programs.

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, 1998 the bank had
$1.1 million in loans secured by land which is  undeveloped or in the process of
development.  The Company will originate  multi-family  residential real estate,
commercial real estate and business loans, and management estimates such lending
will be become a larger part of the bank's total loan portfolio in the future.

Business Loans with Government Guarantee. The Company originates loans where the

                                        7

<PAGE>



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 U. S.  Department  of  Agriculture
(USDA). 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 Company's lending area.

The Company is not a delegated  SBA  underwriter.  Applications  for SBA or USDA
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  Company'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 USDA 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/USDA  guaranteed  loans  are
originated on fully amortizing terms without a shorter maturity date and balloon
payment requirement.  At December 31, 1998 SBA guaranteed loans amounted to $4.3
million or 2.8% of the total loan portfolio.

Income  from  Lending  Activities.  Fees are  earned  in  connection  with  loan
commitments and originations,  loan  modifications,  late payments,  assumptions
related to changes of property ownership and for miscellaneous  services related
to its loans. The Company 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 Company's market area.

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

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  fails to make a
required  payment on a loan,  the  Company  attempts  to collect  the payment by
contacting the borrower. If a payment on a loan has not been received by the end
of a grace period (usually 15 days from the payment due 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  Company's  normal  collection  procedures,  the Company will
institute more formal measures to remedy the default, including the commencement
of  foreclosure  proceedings.  The Company will  attempt to  negotiate  with the
delinquent borrower to establish a satisfactory payment schedule.

If  foreclosure  is effected,  the property is sold at a public auction in which
the  Company  may  participate  as a bidder.  If the  Company is the  successful
bidder,  the acquired  real estate  property is then  included in the  Company's
"real estate  owned"  account until it is sold.  The Company is permitted  under
federal  regulations  to  finance  sales  of real  estate  owned  by  "loans  to
facilitate,"  which may involve  more  favorable  interest  rates and terms than
generally would be granted under the bank's underwriting guidelines. At December
31, 1998 the Company had no loans to facilitate.

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


                                        8

<PAGE>



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

The following  table sets forth for the Company  certain  information  regarding
non-accrual loans and real estate owned, the ratio of such loans and real estate
owned to total  assets  as of the date  indicated,  and  certain  other  related
information.  The  Company  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,
                                                                         1998     1997     1996     1995     1994
                                                                         ----     ----     ----     ----     ----
                                                                                (In Thousands of Dollars)
<S>                                                                     <C>      <C>      <C>      <C>      <C>  
Non-accrual loans:
   Residential:
        Construction and land loans                                      --       --        548    2,035    1,025
        Permanent loans (1-4 units)                                     1,359    1,283      322      807    1,029
        All other mortgage loans                                         --       --       --        416      650
   Commercial loans                                                      --       --         47     --       --
   Consumer and other loans                                                 1     --         73       69       77
   In-substance foreclosures                                             --       --       --       --      3,592
                                                                        -----    -----    -----    -----    -----
Total non-accrual loans                                                 1,360    1,283      991    3,327    6,373
                                                                        =====    =====    =====    =====    =====
        Total non-accrual loans to total loans                            0.9%     1.0%     0.9%     2.9%     5.7%
                                                                        =====    =====    =====    =====    =====
        Total non-accrual loans to total assets                           0.8%     0.9%     0.7%     2.4%     4.1%
                                                                        =====    =====    =====    =====    =====
        Total allowance for loss to total non-accrual loans              83.5%    86.5%   154.7%    61.9%    31.0%
                                                                        =====    =====    =====    =====    =====
Real estate owned:
   Real estate acquired by foreclosure                                  1,107    1,390    1,508    3,293    2,891
        Total real estate owned                                         1,107    1,390    1,508    3,293    2,891
                                                                        =====    =====    =====    =====    =====
        Total non-accrual loans and real estate owned to total assets     1.4%     1.9%     1.8%     4.7%     6.0%
                                                                        =====    =====    =====    =====    =====
</TABLE>


If the  non-accrual  loans at December 31, 1998 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,  1998 would have been  increased  approximately
$161,500.

The $1.36 million of non-accruing  single-family  residential permanent loans at
December 31, 1998 consists of 19 loans.  Such loans have an average loan balance
of approximately $71,500 and no loan exceeds $171,500.

The  Company had no  non-accruing  land  acquisition  and  development  loans at
December 31, 1998.

At December 31, 1998,  the Company had real estate owned of $1,107,295  acquired
by  foreclosure  consisting of twelve single family  properties  with an average
balance of $62,631, one vacant land property zoned residential with a balance of
$55,250,  one vacant land property zoned  commercial with a balance of $270,800,
and one acquisition and development project with a balance of $29,679.

Allowance for Losses on Loans

The Company  follows a consistent  procedural  discipline  and accounts for loan
loss  contingencies  in  accordance  with  Statement  of  Financial   Accounting
Standards No. 5, "Accounting for Contingencies"  (Statement 5). The following is
a  description  of how  each  portion  of  the  allowance  for  loan  losses  is
determined.

The  Company  segregates  the loan  portfolio  for loan loss  purposes  into the
following  broad  segments:  commercial  real estate;  residential  real estate;
commercial  business;  and  consumer  loan.  The Company  provides for a general
allowance for losses  inherent in the portfolio by the above  categories,  which
consists of two components.  General loss  percentages are calculated based upon
historical  analyses.  A supplemental portion of the allowance is calculated for
inherent  losses which probably exist as of the evaluation date even though they
might not have been  identified  by the more  objective  processes  used for the
portion  of the  allowance  described  above.  This is due to the  risk of error
and/or  inherent  imprecision  in the process.  This portion of the allowance is
particularly  subjective and requires  judgments  based on  qualitative  factors
which do not lend themselves to exact mathematical  calculations such as; trends

                                        9

<PAGE>



in delinquencies and nonaccruals;  migration trends in the portfolio;  trends in
volume,  terms,  and portfolio  mix; new credit  products  and/or changes in the
geographic  distribution  of those  products;  changes in lending  policies  and
procedures;  loan  review  reports on the  efficacy  of the risk  identification
process;  changes in the  outlook  for local,  regional  and  national  economic
conditions; concentrations of credit; and peer group comparisons.

Specific  allowances  are  provided  in the event that the  specific  collateral
analysis  on  each  classified  loan  indicates  that  the  probable  loss  upon
liquidation  of  collateral  would  be  in  excess  of  the  general  percentage
allocation. The provision for loan loss is debited or credited in order to state
the allowance for loan losses to the required level as determined above.

Although  management  believes  that it uses the best  information  available to
determine  the  allowance,   unforeseen   market   conditions  could  result  in
adjustments and net earnings could be  significantly  affected if  circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.  Future additions to the Company's allowance for loan losses will
be the result of periodic loan,  property and collateral reviews and thus cannot
be  predicted  in advance.  In  addition,  federal  regulatory  agencies,  as an
integral  part of the  examination  process,  periodically  review the Company's
allowance  for loan losses.  Such  agencies may require the Company to recognize
additions to the allowance  level based upon their  judgment of the  information
available to them at the time of their examination.

The  following  table sets forth  information  with  respect to  activity in the
Bank's  allowance  for loan losses during the periods  indicated.  The allowance
shown in the  table  below  should  not be  interpreted  as an  indication  that
charge-offs in future periods will occur in these amounts or proportions or that
the allowance indicates future charge-off amounts or trends.
<TABLE>
<CAPTION>

                                                                            Year Ended December 31,
                                                             1998        1997       1996        1995        1994
                                                             ----        ----       ----        ----        ----
                                                                          (In Thousands of Dollars)
<S>                                                       <C>         <C>         <C>         <C>         <C>     
Average loans outstanding, net                            $135,617    $113,472    $112,288    $115,608    $108,771
Allowance at beginning of year,                              1,111       1,533       2,061       1,975       1,850
Charge offs:,
   Conventional loans                                          163        --           794         267           4
   Construction loans                                         --          --          --          --          --
   Commercial real estate loans                               --           480         390         440         400
   Consumer loans                                             --            50          39        --             5
                                                          --------    --------    --------    --------    --------
        Total loans charged off                                163         530       1,233         707         409
                                                          --------    --------    --------    --------    --------
Recoveries                                                      23          14         267          14           3
                                                          --------    --------    --------    --------    --------
   Net charge-offs                                             140         516         956         694         406
Provision for loan losses charged to operating expenses        165          93         280         779         531
Transfer from allowance for real estate owned                 --          --           149        --          --
                                                          --------    --------    --------    --------    --------
Allowance at end of year                                     1,136       1,110       1,533       2,061       1,975
                                                          ========    ========    ========    ========    ========

Ratio of net charge-offs to average loans outstanding         0.10%       0.45%       0.85%       0.61%       0.37%
                                                          --------    --------    --------    --------    --------
Ratio of allowance to period-end total loans, net              .75%        .91%       1.36%       1.83%       1.78%
                                                          --------    --------    --------    --------    --------
Period-end total loans, net                               $152,068    $121,909    $112,547    $112,906    $111,183
                                                          --------    --------    --------    --------    --------
</TABLE>

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.
<TABLE>
<CAPTION>
s
                                                                       Year Ended December 31,
                                          1998                1997               1996             1995              1994

                                             Percent of           Percent of        Percent of       Percent of         Percent of
                                              Loans to             Loans to          Loans to        Loans to            Loans to
                                                Total               Total             Total            Total              Total
                                      Amount    Loans    Amount     Loans   Amount    Loans  Amount    Loans   Amount     Loans
                                      ------    -----    ------     -----   ------    -----  ------    -----   ------     -----
                                                                       (In Thousand of Dollars)
<S>                                   <C>     <C>      <C>         <C>      <C>      <C>    <C>        <C>    <C>        <C>   
Residential real estate loans         $  502   87.7%   $  413       86.5%   $  283    88.3% $  415      86.1% $  421      83.6%
Commercial real estate loans
   (Including multi-family & land l      431   11.4%      434       12.0%      946     9.8%  1,073      11.4%  1,318      13.1%
Non-mortgage loans                       203    0.9%      263        1.5%      304     1.9%    573       2.5%    236       3.3%
                                      ------  -----    ------      -----    ------   -----  ------     -----  ------     ----- 
Total Allowance for loan losses       $1,136  100.0%   $1,110      100.0%   $1,533   100.0% $2,061     100.0% $1,975     100.0%
                                      ======  =====    ======      =====    ======   =====  ======     =====  ======     ===== 
</TABLE>


                                                                 10

<PAGE>




Investment Activities

The Company's  investment  portfolio  currently  consists of $6,468,411 in bonds
issued by the Federal Home Loan Bank. The Company  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. All of the
securities  held at December  31, 1998 meet the  liquidity  requirements  of the
Office of Thrift Supervision.

The Company's  investment in obligations of U.S.  government agencies consist of
dual indexed  bonds issued by the Federal Home Loan Bank.  At December 31, 1998,
the bonds  had a market  value of  $6,680,625  and  gross  unrealized  losses of
$319,375. The bonds have a par value of $7,000,000 and pay interest based on the
difference  between two indices.  The bonds pay interest at the 10 year constant
maturity treasury rate less the 6 month LIBOR rate plus a contractual  amount of
4.00%. The Company purchased the bonds to offset some of 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. 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 Company'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 Constant Maturity  Treasury  ("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 Company'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
Company'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 Company does not currently have any investments in hedges to
offset the market risk for these securities.  The effective rates earned for the
portfolio of dual indexed bonds for 1996, 1997, and 1998 were, 3.98%, 4.29%, and
3.76 %  respectively.  Market values for all securities  were  calculated  using
published prices at December 31, 1998.

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 had
directed that the Bank refrain from purchasing any dual indexed bonds,  although
they continue to be a permissible investment for Thrifts.

At December 31,  1998,  1997,  and 1996,  the Bank had $- 0 -,  $3,547,948,  and
$6,284,377,  respectively, in investments securities pledged to the Federal Home
Loan Bank as collateral under its short-term  credit agreement with the Bank. On
November 30, 1995 the Company  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), a component
of  stockholders'  equity,  to $1,291,699 at November  30,1995.  During December
1995,  the Company  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 Company  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  Company  sold
$1,000,000  par value of the Federal Home Loan Bank bonds that mature in 1998 at
a gross loss of $12,344.  During 1998 the Company sold  $3,350,000  par value of
the Federal Home Loan Bank bonds that mature in 1998 at a gross loss of $9,945.

The Company must maintain  minimum  liquidity  levels specified by the OTS which
vary from time to time. The Company complies with such requirement  primarily by
maintaining a significant  amount of funds in  interest-bearing  deposits at the
FHLB of  Atlanta  and  with the  qualifying  unpledged  bonds in the  investment
portfolio that have maturities of 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

                                       11

<PAGE>



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 Company  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,
                                      1998      1997      1996      1995     1994
                                      ----      ----      ----      ----     ----
                                                (In Thousands of Dollars)
<S>                                 <C>       <C>       <C>       <C>       <C>    
Short-term investments:
   Interest-bearing deposits        $ 5,048   $ 3,556   $ 4,837   $    51   $ 6,861
Debt securities:
   FHLB Notes                         6,468     9,670    15,048    15,918    24,257
   Orange County tax certificates      --        --           6        19        44
Mortgage-backed securities             --        --        --        --        --
Equity securities:
   FHLB stock                         1,725     1,428     1,253     1,853     1,975
                                    -------   -------   -------   -------   -------
   Total investment portfolio       $13,241   $14,654   $21,144   $17,841   $33,137
                                    =======   =======   =======   =======   =======
</TABLE>


Sources of Funds

General.  Deposits  are the  primary  source of the  Company's  funds for use in
lending and for other general business  purposes.  In addition to deposits,  the
Company  obtains funds from normal loan  amortization  and  prepayments and from
operations.  Contractual loan payments are a relatively  stable source of funds,
while  deposit  inflows and  outflows  and loan  prepayments  are  significantly
influenced by general market interest rates and economic conditions.  Borrowings
are  also  used on a  short-term  basis  to  compensate  for  seasonal  or other
reductions in normal  sources of funds.  Borrowings may also be used on a longer
term basis to support expanded lending or investment activities. At December 31,
1998, the Bank had $18.5 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 Company  has  increasingly  emphasized  deregulated  fixed-rate  certificate
accounts  and other types of  deposits.  The  Company has a number of  different
programs  designed to attract  both  short-term  and  long-term  deposits of the
general public by providing an assortment of accounts and rates.  These programs
include  statement  savings  accounts,  NOW accounts,  MMDAs and certificates of
deposit currently ranging in terms from 91 days to 120 months.

The Company'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 Company to attract "in market"  deposit  accounts
include offering a wide variety of services and accounts,  competitive  interest
rates and a convenient  office  location,  including  access to automated teller
machines  ("ATMs").  The Company  currently  operates no ATM's but issues  cards
which have access to the  Honor(R) and other  shared ATM  networks.  The Company
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  Company  to display  its rates on  certificates  to
individual  investors  nationwide.  Company  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>




The following  table shows the  distribution  of, and certain other  information
relating to, the Company's deposits by type as of the dates indicated.

<TABLE>
<CAPTION>

                                                                              December 31,
                              ------------------------------------------------------------------------------------------------------
                                         1998                 1997               1996                1995               1994
                              ------------------------------------------------------------------------------------------------------
                                             Percent             Percent             Percent             Percent           Percent
                                                of                  of                  of                  of               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             $  1,261       1.0% $    126        .1% $     59        .1% $    209        .2% $    257       .3%
Regular savings accounts               872        .7     1,035       1.0     1.364       1.3     2,158       2.0     4,234      4.2
MMDA's                              11,235       8.7     7,246       6.9     7,429       7.0     6,601       6.1     9,247      9.1
NOW accounts                         1,439       1.1       890        .9       654        .6       675        .6       857       .8
                                  --------   -----    --------   -----    --------     -----  --------     -----  --------    -----
    Subtotal                        14,807      11.5     9,297       8.9     9,506       9.0     9,643       8.9    14,595     14.4
                                  --------   -----    --------   -----    --------     -----  --------     -----  --------    -----
Certificate of Deposit:
   1.00% to 3.99%                      338        .3       443        .4       499        .5     1,219       1.0     5,431      5.4
   4.00% to 4.99%                   26,807      20.7     1,150       1.1     3,077       2.9     2,171       2.0    29,421     29.0
   5.00% to 5.99%                   82,135      63.5    79,490      75.8    78,123      73.5    54,847      49.9    29,165     28.7
   6.00% to 7.99%                    5,201       4.0    14,504      13.8    14,910      14.0    41,311      37.6    22,859     22.5
   8.00% to 9.99%                     --                  --      --          --         --       --         --        --       --
                                  --------     -----    ------     -----    --------   -----    --------   -----    --------  -----
       Total Certificates of D     114,481      88.5    95,587      91.1    96,609      91.0    99,548      90.5    86,922     85.6
                                  --------     -----    ------     -----    --------   -----    --------   -----    --------  -----

Total Deposits                    $129,288     100.0% $104,884     100.0% $106,115     100.0% $109,191     100.0% $101,517    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,
                              ------------------------------------------------------------------------------------------------------
                                         1998             1997               1996               1995             1994
                                         ----             ----               ----               ----             ----

                                 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                      $ 12,057    3.27%  $  8,174    3.69%  $  7,722    3.44%  $  7,587    3.56%  $8,629    3.11%
Regular savings                      924    2.60%     1,286    2.57%     1,641    2.62%     2,975    3.09%   6,227    3.40%
Certificates of Deposit          101,015    5.63%    95,652    5.67%    97,042    5.62%    99,716    5.88%  77,333    4.30%
                                --------    ----   --------    ----   --------    ----   --------    ----  -------    ---- 
Total Deposits                  $113,996    5.36%  $105,112    5.48%  $106,405    5.41%  $110,278    5.63% $92,190    4.12%
                                ========    ====   ========    ====   ========    ====   ========    ====  =======    ==== 
</TABLE>

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

Management  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.  The  Company  has  generally  had to price its  deposit  products
competitively to attract  deposits.  During the year ended December 31, 1997 the
Company's  deposits  decreased  $1.2 million and for the year ended December 31,
1998, deposits increased by $24.4 million.

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

                                                                Year Ended December 31,
                                                                -----------------------
                                                     1998      1997       1996       1995      1994
                                                     ----      ----       ----       ----      ----
<S>                                                <C>       <C>        <C>        <C>       <C>    
Net increase (decrease) before interest credited   $28,602   ($5,006)   ($6,675)   $10,530   $23,902
Less:
  Interest credited                                  4,200     3,777      3,599      2,945     1,113
                                                   -------   -------    -------    -------   -------
Net deposit increase (decrease)                    $24,402   ($1,229)   ($3,076)   $ 7,585   $22,789
                                                   =======   =======    =======    =======   =======
</TABLE>

                                       13

<PAGE>



Borrowings.  The  Company  is  permitted  to  obtain  advances  from the FHLB of
Atlanta,  upon the security of the capital  stock of the FHLB of Atlanta it owns
and certain of its home mortgage loans and other assets (principally, securities
which are  obligations  of, or  guaranteed  by, the U.S.  government or agencies
thereof),  provided certain standards related to creditworthiness have been met.
Such advances may be made pursuant to several  different credit  programs.  Each
credit program has its own interest rate and range of  maturities,  and the FHLB
of Atlanta prescribes the acceptable uses to which the advances pursuant to each
program  may be  made  as  well as  limitations  on the  size of such  advances.
Depending  on  the  program,  such  limitations  are  based  either  on a  fixed
percentage of the Company's  regulatory  capital or its liability for shares and
deposits or on the FHLB's assessment of the Company's creditworthiness. The FHLB
is required to review its credit  limitations  and standards at least once every
six  months.  Prepayment  of FHLB of Atlanta  advances  would  incur  prepayment
penalties.  At December 31, 1998,  the Company had $28.5  million in  borrowings
outstanding  and at  December  31,  1997,  the  Company  had  $23.0  million  in
borrowings outstanding.

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

     Amounts outstanding at December 31, 1998:
- --------------------------------------------------------------------------------
Maturity Date  Rate         Amount       Type
- -------------  ----         ------       ----

12/02/99      5.15%     $ 8,500,000   Variable Rate
12/01/99      5.09%       5,000,000   Fixed Rate
12/10/99      4.98%       5,000,000   Fixed Rate
12/01/00      5.09%       5,000,000   Fixed Rate
03/05/01      5.96%       5,000,000   Fixed Rate
              -----       ---------

Total         5.24%    $28,500,000
              ====     ===========

     Amounts outstanding at December 31, 1997:
- --------------------------------------------------------------------------------
Maturity Date Rate           Amount       Type
- ------------------           ------       ----

12/02/98      6.50%      $ 5,500,000   Variable Rate
03/04/98      6.02%        2,500,000   Fixed Rate
06/30/98      6.00%        5,000,000   Fixed Rate
09/15/98      6.12%        5,000,000   Fixed Rate
10/16/98      5.88%        5,000,000   Fixed Rate
              -----        ---------

Total         6.12%      $23,000,000
              ====       ===========

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:
- --------------------------------------------------------------------------------
              1998                                  1997
- ------------------------------------  -------------------------------------
Monthend      Rate         Amount     Monthend      Rate           Amount
- --------      ----         ------     --------      ----           ------

01/31/98      5.94%      23,000,000   01/31/97      5.93%        24,800,000
02/28/98      5.97%      21,500,000   02/28/97      5.90%        27,300,000
03/31/98      6.04%      25,550,000   03/31/97      6.15%        27,250,000
04/30/98      5.93%      27,250,000   04/30/97      5.99%        27,250,000
05/31/98      5.96%      24,550,000   05/31/97      6.00%        23,250,000
06/30/98      6.14%      26,050,000   06/30/97      6.02%        23,500,000
07/31/98      5.89%      27,000,000   07/31/97      6.00%        23,500,000
08/31/98      5.95%      27,500,000   08/31/97      6.00%        22,500,000
09/30/98      5.93%      34,500,000   09/30/97      6.15%        24,000,000
10/31/98      5.50%      32,000,000   10/31/97      5.96%        24,250,000
11/30/98      5.56%      31,000,000   11/30/97      5.97%        23,000,000
12/31/98      5.24%      28,500,000   12/31/97      6.12%        23,000,000

                                       14

<PAGE>




During the  twelve-month  periods ended December 31, 1998 and December 31, 1997,
average  advances  outstanding  totaled  $26.2  million and $23.2  million at an
average rate of 5.79% and 6.04%, respectively.

Advances from the FHLB are collateralized under a blanket floating lien by loans
and FHLB stock that  totaled  approximately  $119.4  million  and $1.7  million,
respectively at December 31, 1998.

Expansion Plans

As a result of raising additional capital in the fourth quarter of 1997, Federal
Trust  planned to expand the  Bank's  operations  by  branching  in the  greater
Orlando market area and on October 30, 1998 the Bank opened a branch in downtown
Sanford,  Florida At the current time, management does not have further specific
branch  expansion  plans,  but does  consider  it likely that the bank will open
additional branches in the future.

Employees

At December 31, 1998,  the Holding  Company had no full-time  employees  and the
Bank had 38 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,  education  assistance and an
employee stock ownership plan ("ESOP"). In addition,  during 1997 the bank began
offering its  employees a 401k Plan.  Such employee  benefits are  considered by
management to be generally  competitive with employee benefits provided by other
major employers in Federal Trust's market areas.  Federal Trust's  employees are
not represented by any collective bargaining group.

Other Subsidiaries

At December 31, 1998, the Company had no  subsidiaries  other than Federal Trust
Bank.

Total Equity Investments at December 31, 1998

         Federal Trust Bank                 $11,411,975

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, 1998, 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,  stocks,  and bonds and its operations in 1998 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 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  that was paid on  September 2, 1997, a note for $25,000 that
was due and paid on  December  31,  1998 and two notes  for  $25,000  each,  due
December 31, 1999 and 2000,  respectively.  In addition,  the Company is renting
the quarters it previously  occupied to FTPC on a month to month basis.  No gain
or loss was recognized on the sale.

                                       15

<PAGE>



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.

Removal of Regulatory and Supervisory Actions

In October of 1994,  the Holding  Company and the Bank entered  into  individual
Voluntary Orders to Cease and Desist  (collectively  "Orders") with the OTS. The
Holding  Company was primarily  required to prepare a three-year  business plan,
reimburse  the Bank for  Holding  Company  expenses,  and  develop a  management
services  agreement  with the  Bank.  Dividend  request  from the Bank were also
limited.  The Bank's Order centered  around the  strengthening  of  underwriting
procedures  and  policies,   the   development   of  new  loan   policies,   the
implementation   of  a  written  plan  for   collection  and  reduction  of  for
non-performing assets, and the prohibition of paying above-market lease payments
to, or tax  payments on behalf of, a Bank  affiliate.  In addition to the Order,
the Bank was placed under growth  restrictions  based upon its capital position.
The growth restrictions had a negative impact on the Company's earnings.

In December  1997,  the Holding  Company  infused $3.7 million in capital to the
Bank. Recent  examinations had indicated marked improvement in the operations of
both  companies.  The Holding  Company and Bank requested that their  respective
Orders be  rescinded,  along with the growth  restrictions.  The OTS granted the
requests to rescind the growth  restrictions  and the lifting of the  individual
Orders, effective March 13, 1998 and June 1, 1998, respectively


                                    TAXATION
Federal

Federal Trust files a  consolidated  calendar tax year federal income tax return
on behalf  of  itself  and its  subsidiaries.  The Bank and the other  companies
report  income and expense for income tax purposes  under the accrual  method of
accounting.

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.

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
was Federal Trust Bank's annual bad debt  deduction.  For years  preceding 1996,
Federal Trust Bank utilized  either the  percentage of taxable  income method or
the experience method in computing the  tax-deductible  addition to its bad debt
reserves.

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 spread over six years beginning in 1998 as a result
of this law change.  This will not have an effect on the consolidated  financial
statements  as deferred  taxes have already  been  provided  for. The  recapture
amount  resulting  from the change in method of accounting for bad debt reserves
was deferred for 1996 and 1997 because  Federal  Trust Bank met the  residential
loan requirement for those years.


                                       16

<PAGE>



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 taxable income.

                           REGULATION AND SUPERVISION

General

Federal  Trust,  as a  registered  savings and loan holding  company  within the
meaning of the Home  Owners' Loan Act  ("HOLA"),  is subject to Office of Thrift
Supervision  ("OTS")  regulations,   examinations,   supervision  and  reporting
requirements.  As a Florida  Corporation,  Federal  Trust is also subject to the
Florida  Business  Corporations  Act ("Act") and the  regulation  of the Florida
Department of State under its authority to administer  and implement the Act. As
a  subsidiary  of a savings  and loan  holding  company,  the Bank is subject to
certain restrictions in its dealings with Federal Trust and affiliates thereof.

There are  generally no  restrictions  on the  activities  of a savings and loan
holding company which holds only one subsidiary savings institution. However, if
the Director of OTS  determines  that there is reasonable  cause to believe that
the  continuation  by  a  savings  and  loan  holding  company  of  an  activity
constitutes  a serious risk to the financial  soundness,  safety or stability of
its subsidiary savings institution, the Director may impose such restrictions as
deemed  necessary  to address  such risk,  including  limiting:  (i)  payment of
dividends  by the savings  institution;  (ii)  transactions  between the savings
institution and its affiliates;  (iii) any activities of the savings institution
that might create a serious risk that the liabilities of the holding company and
its affiliates may be imposed on the savings  institution.  Notwithstanding  the
above rules as to permissible  business  activities of unitary  savings and loan
holding  companies,  if the  savings  institution  subsidiary  of such a holding
company fails to meet the QTL test (as defined below in Qualified  Thrift Lender
Test  ["QTL"]),  then  such  unitary  holding  company  becomes  subject  to the


                                       17

<PAGE>



activities   restrictions  applicable  to  multiple  savings  and  loan  holding
companies and,  unless the savings  institution  requalifies as a QTL within one
year  thereafter,  must  register  as,  and become  subject to the  restrictions
applicable to a bank holding company.

If Federal Trust were to acquire control of another savings  institution,  other
than through merger or other business  combination with the Bank,  Federal Trust
would thereupon become a multiple savings and loan holding company. Except where
such  acquisition  is  pursuant to the  authority  to approve  emergency  thrift
acquisitions and where each subsidiary savings institution,  meets the QTL test,
as set forth below,  the  activities of the Company and any of its  subsidiaries
(other than the Bank or other subsidiary savings  institutions) would thereafter
be subject to further restrictions.  Among other things, no multiple savings and
loan holding company or subsidiary  thereof which is not a savings  institution,
may commence or continue for a limited  period of time after becoming a multiple
savings and loan holding  company or subsidiary  thereof any business  activity,
upon prior notice to, and no objection by OTS,  other than:  (i)  furnishing  or
performing  management  services  for a  subsidiary  savings  institution;  (ii)
conduction an insurance agency or escrow business;  (iii) holding,  managing, or
liquidating assets owned by or acquired from a subsidiary  savings  institution;
(iv) holding or managing  properties  used or occupied by a  subsidiary  savings
institution;  (v) acting as trustee under deeds of trust;  (vi) those activities
authorized  by  regulation  as of March 5, 1987,  to be  engaged in by  multiple
savings  and loan  holding  companies;  or (vii)  unless the  Director of OTS by
regulation  prohibits  or limits such  activities  for savings and loan  holding
companies,   those  activities  authorized  by  the  Federal  Reserve  Board  as
permissible  for bank holding  companies.  Those  activities  described in (vii)
above also must be approved by the Director of OTS prior to being  engaged in by
a multiple savings and loan holding company.

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.

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

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

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


                                       18

<PAGE>



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  non-affiliated  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
non-affiliated   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 collectibility.  These regulations
also  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.  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 1998.
Earnings are currently being reinvested to support the Bank's current growth.

Regulation of the Bank

Bills  are  introduced  from time to time in the  United  States  Congress  with
respect  to  the   regulation  of  depository   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  amended   provisions  of  the  Bank  Holding  Company  Act  of  1956  to
specifically  authorize the Federal  Reserve Board to approve an  application by
bank holding  company to acquire  control of a depository  savings  institution.
FIRREA  also   authorized  a  bank  holding  company  that  controls  a  savings
institution  with, or transfer  assets and  liabilities  to, any subsidiary bank
which  is a  member  of  the  Bank  Insurance  Fund  with  the  approval  of the


                                       19

<PAGE>



appropriate federal banking agency and the Federal Reserve Board. As a result of
these  provisions,   there  have  been  a  number  of  acquisitions  of  savings
institutions by bank holding companies in recent years.

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  depository  financial  institution  would be
classified.  The FDICIA imposes  progressively  more restrictive  constraints on
operations,  management,  and capital distributions depending on the category in
which a financial institution is classified. Among other things, the regulations
define the relevant  capital  measures for the five  capital  categories.  (well
capitalized,  adequately  capitalized,  undercapitalized,   significantly  under
capitalized  and  critically  under  capitalized).  For  example,  a  depository
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 depository  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 depository  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  depository  institutions  to meet  three  capital
standards:  (i) a 1.5% tangible  capital ratio (defined as the ratio of tangible
capital to adjusted  total  assets);  (ii) a 3% leverage  (core  capital)  ratio
(defined as the ratio of core capital to adjusted total  assets);  and, (iii) an
8% risk-based  capital standard as defined below. On April 1, 1999, an amendment
to OTS' capital requirements will become effective.  The amended regulation will
raise the required leverage (core capital) ratio from 3% to 4%. Federal Trust is
currently in compliance with the new standard. 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  subsidiary,  FTB  Financial
Services, Inc., which is in the business of selling non-FDIC insured annuities.

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


                                       20

<PAGE>



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
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.

The OTS  issued an  interim  rule in August  1995  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  savings institutions and adequately
capitalized  savings  institutions  with OTS  permission  may use  this  reduced
capital treatment.

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

The OTS 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.   The  interest  rate-risk  rule  includes  an
assessment  of  exposure  to  declines  in  the  economic  value  of  a  savings
institution's capital due to changes in interest rates. Under the rule, there is
a  three-quarter  lag between the reporting date of an  institution's  financial
data and the effective date for the new capital  requirement based on that data.
Each quarter,  the OTS  calculates a savings  institution's  interest-rate  risk
exposure and advised the savings  institution of any interest-rate  risk capital
component resulting from greater than "normal" exposure.  The rule also provides
that  the  Director  of the OTS may  waive  or  defer  a  savings  institution's
interest-rate  risk  component on a case by case basis.  The OTS,  however,  has
postponed  the effective  date of the interest  rate  component as a part of the
calculation of a savings institution's risk-based capital requirement.

As of December 31, 1998, the Bank's interest  rate-risk  exposure,  according to
OTS  calculations,  would  not  have  been  above  the  threshold  requiring  an
additional capital component.

The FDICIA  also  required  that the OTS (and other  federal  banking  agencies)
revise the risk-based  capital  standards with  appropriate  transition rules to
take into  account  concentration  of credit  risks and risks of  nontraditional
activities. The regulations explicitly identify concentration of credit risk and


                                       21

<PAGE>



other risks from nontraditional  activities, as well as an institution's ability
to manage these  risks,  as  important  factors in  assessing  an  institution's
overall  capital  adequacy.  These  regulations  do  not  contain  any  specific
mathematical formulas or capital requirements.

At  December  31,  1998,  the  Bank met each of its  capital  requirements.  The
following  table sets forth the regulatory  capital  calculations of the Bank at
December 31, 1998:

                              Tier I              Risk-Based
                              ------              ----------
                                  Percent                Percent
                                     of                     of
                       Amount      Assets    Amount       Assets
                       ------      ------    ------       ------

Regulatory Capital   $11,681,513    6.69%  $12,762,569    13.32%
Requirement          $ 6,982,469    4.00%  $ 7,660,557     8.00%
                     -----------    ----   -----------     ---- 
Excess               $ 4,699,044    2.69%  $ 5,102,012     5.32%

Standards  for  Safety  and  Soundness.  The  FDICIA,  as  amended by the Reigle
Community  Development  and Regulatory  Improvement  Act of 1994,  requires each
federal banking agency to prescribe for all insured depository  institutions and
their holding companies  standards  relating to internal  controls,  information
systems and audit systems,  loan documentation,  credit  underwriting,  interest
rate risk exposure,  asset growth, and compensation,  fees and benefits and such
other operational and managerial standards as the agency deems appropriate.  The
OTS and the other federal banking agencies adopted a rule establishing deadlines
for the agencies to submit and review safety and soundness  compliance plans and
Interagency  Guidelines  Establishing  Standards for Safety and  Soundness.  The
guidelines  require  depository  institutions to maintain  internal controls and
information  systems and internal  audit  systems that are  appropriate  for the
size,  nature  and scope of the  institution's  business.  The  guidelines  also
establish certain basic standards for loan documentation,  credit  underwriting,
interest  rate-risk  exposure,  and asset growth. The guidelines further provide
that savings  institutions  should maintain safeguards to prevent the payment of
compensation,  fees  and  benefits  that are  excessive  or that  could  lead to
material  financial loss, and that they should take into account factors such as
compensation practices at comparable institutions.  In October 1996, the federal
banking agencies jointly adopted asset quality and earning standards to be added
to the Interagency Guidelines.

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

Insurance of Deposit  Accounts.  The FDIC is the  administrator for the SAIF and
the Bank Insurance Fund ("BIF"),  independently  setting insurance  premiums for
each Fund.  The Bank's  deposit  accounts  are insured by the SAIF which is also
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. Both funds are now fully funded.

The  FDIC  applies  a  risk-based   assessment  system  for  insured  depository
institutions  that  takes  into  account  the risks  attributable  to  different
categories and concentrations of assets and liabilities.  In accordance with its
rule,  the  FDIC  assigns  a  depository  institution  to one of  three  capital
categories based on the institution's financial information, as of the reporting
period  ending  seven  months  before  the  assessment   period.   A  depository
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.

In early December 1996, the FDIC adopted a rule that reduced regular semi-annual
SAIF  assessments  to a range of 0% - 0.27% of  deposits.  The new rates  became
effective  for  SAIF-assessable  institutions  on January  1,  1997.  The Bank's
assessment at December 31, 1998 was 3 basis points on deposits.

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


                                       22

<PAGE>



SAIF and BIF insured  institutions.  Between  January 1, 1997 and  December  31,
1999,  BIF-assessable  deposits  will  be  assessed  at a  rate  of  20%  of the
assessment rate applicable to SAIF-assessable deposits. After December 31, 1999,
FICO assessments are to be shared on a pro rata basis.

The  Deposit Act also  provides  for the merger of the SAIF and the BIF into one
"Deposit  Insurance  Fund" on January 1,  1999,  provided  there are no state or
federally chartered  FDIC-insured savings associations existing on that date. If
the SAIF and the BIF are not merged,  the Deposit Act provides for creation of a
SAIF Special  Reserve if the reserve  ratio of the SAIF  exceeds the  designated
reserve ratio. The amount by which the SAIF reserve ratio exceeds the designated
reserve  ratio will be  deposited  into the SAIF Special  Reserve.  Like the DIF
Special  Reserve,  the SAIF Special  Reserve  would be available  for  emergency
purposes  if the  reserve  ratio of the SAIF is less than 50% of the  designated
reserve  ratio and the FDIC expects the reserve ratio to remain at less than 50%
of the  designated  reserve ratio for each of the next four  calendar  quarters.
Under the FDIA,  insurance  of  deposits  may be  terminated  by the FDIC upon a
finding  that the  depository  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, 1998,  the Bank exceeded all of its 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, 1998, the Bank had no brokered deposits.

Loans to One Borrower.  Under the HOLA, savings  institutions are subject to the
same  limits on loans to one  borrower  as national  banks.  Generally,  savings
institutions  may lend to a single or related group of borrowers on an unsecured
basis  an  amount  equal  to 15% of  its  unimpaired  capital  and  surplus.  An
additional  amount may be lent, equal to 10% of unimpaired  capital and surplus,
if such loan is secured by  readily-marketable  collateral,  which is defined to
include  certain  securities  and bullion,  but generally  does not include real
estate.

The calculation of capital  includes the Bank's total Tier 1 and Tier 2 capital,
plus the balance of the bank's  allowance for loan and lease losses not included
in the total Tier 1 and Tier 2 capital.  At December 31,  1998,  the Bank had no
loans which exceeded the loans to one borrower limit.

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, 1998, the Bank exceeded the 65.0% QTL test, maintaining 92.7%
of its portfolio assets in qualified thrift investments.


                                       23

<PAGE>



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

The  Reigle-Neal  Interstate  Banking  and  Branching  Efficiency  Act  of  1994
("Interstate  Act") eliminated many existing  restrictions on interstate banking
by authorizing interstate acquisitions of financial institutions by bank holding
companies  without  geographic  limitations.  Under the Interstate Act, existing
restrictions on interstate  acquisitions of banks by bank holding companies were
repealed.  Bank  holding  companies  located in Florida  are able to acquire any
Florida-based   bank,   subject  to  certain   deposit   percentage   and  other
restrictions.  The legislation  also provides that,  unless an individual  state
elects  before  hand  either (i) to  accelerate  the  effective  date or (ii) to
prohibit  out-of-state  banks  from  operating  interstate  branches  within its
territory,  on or after June 1, 1997,  adequately  capitalized  and managed bank
holding  companies  will  be  able  to  consolidate.  De  novo  branching  by an
out-of-state  bank would be permitted  only if it is expressly  permitted by the
laws of the  host  state.  The  authority  of a bank to  establish  and  operate
branches  within  a state  will  continue  to be  subject  to  applicable  state
branching  laws. In 1996,  the Florida  Legislature  adopted  legislation  which
permits interstate branching.  Florida law, however, prohibits de novo branching
by out of state banks.

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
$43,573 in OTS assessments for the year-ended December 31, 1998.

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.  Reporting  requirements  became effective on January 1, 1997. The Bank's
operations and policies  substantially  comply with the new  regulations  and as
such, no material changes to operations or policies are expected.

Federal Home Loan Bank System

The Bank is a member  of the  Federal  Home  Loan  Bank  ("FHLB")  System  which
consists of 12  regional  FHLBs.  The FHLB  provides a central  credit  facility
primarily for member institutions. As a member of the FHLB-Atlanta,  the Bank is
required to acquire  and hold shares of capital  stock in that FHLB in an amount
at least equal to 1% of the aggregate principal amount of its unpaid residential
mortgage loans and similar  obligations at the beginning of each year, or 1/20th
of its advances  (borrowings) from the FHLB-Atlanta,  whichever is greater.  The

                                       24

<PAGE>



Bank is in compliance  with this  requirement.  FHLB advances must be secured by
specified  types of  collateral  and may be  obtained  only for the  purpose  of
providing funds for residential housing finance.

The FHLBs are required to provide funds for the resolution of insolvent  savings
institutions  and to contribute  funds for affordable  housing  programs.  These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to members. For the year ended December 31, 1998, dividends paid by the
FHLB-Atlanta to the Bank amounted $111,949 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 that 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  depository  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 or 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.


                               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 former  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. and the Company.  The
base  annual  rental  paid in 1998 was  $284,700  or $21.40 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  Company  has  an  operating  lease  with  its  former  chairman  and  major
stockholder  relating to its main  facility  which minimum lease term expires in
December 2000 and which contains two ten-year renewal options. During the fourth
quarter of 1998,  management changed its intentions with respect to the exercise
of the lease renewal option and determined it was no longer probable the renewal
option would be exercised as originally anticipated.  As a result of such change
in estimate,  the remaining  estimated  useful life of the associated  leasehold
improvements  has been reduced in order to amortize the remaining useful life of
such leasehold improvements over the minimum lease term. Accordingly,  beginning
January 1, 1998,  remaining leasehold  improvements are being amortized over the
remaining  three-year  period  minimum  lease term  amounting  to  approximately
$237,000 a year.  The impact of this  change in estimate on 1998 was to increase
occupancy  and  equipment  expense  and  decrease  net  income by  approximately
$178,000 and $111,000, respectively.

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 Company's  principal
offices,  net carrying  value and the  expiration  of leases when  applicable at
December 31, 1998.



                                       25

<PAGE>



                                            Net carrying value of real property
                                                                   Lease
                                             Owned    Leased    expiration
                                             -----    ------    ----------

Federal Trust Building                       - 0 -   $475,191   12/31/00
1211 Orange Avenue
Winter Park, Florida 32789

Federal Trust Bank Sanford Office            - 0 -   $212,836   12/31/03
312 West First Street, Suite 100
Sanford, Florida 32771

Federal Trust Corporation - former offices   - 0 -   $ - 0 -    10/01/01
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, 1998, no matters
were  submitted  to a vote of the security  holders  through a  solicitation  or
otherwise.











             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                       26

<PAGE>




                                     PART II

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

There had been no active or established public market in the common stock of the
Company,  however,  subsequent  to the stock  offering in the fourth  quarter of
1997, which closed on December 4, 1997, the Company's stock began trading on the
Over-The-Counter  Bulletin Board under the symbol FDTR and on June 17, 1998, the
Company's  stock began  trading on the NASDAQ  Small Cap Market under the symbol
FDTR.  As of  January 2, 1999,  there  were 455  holders of common  stock of the
Company,  some of  which  are  street  name  holders.  The  Company  did not pay
dividends during 1996, 1997 or 1998.

On March 9, 1999 the  closing  sales  price of the  Company's  common  stock was
$2.59.  From  December 5, 1997 when the  Company's  stock  began  trading on the
Over-the-Counter  Bulletin Board,  through  December 31, 1997, the range of sale
prices was $2.50 to $3.50.  At December 31, 1997, the Company's stock was bid at
$2.75 with an asking price of $3.25.

                               Calendar Year 1998
                               ------------------
                               Low $           High $
                               -----           ------

First Quarter                   3.00          4.38
Second Quarter                  4.19          4.75
Third Quarter                   2.50          4.44
Fourth Quarter                  2.31          2.75


                         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.
<TABLE>
<CAPTION>

Summary of Operations
                                                                      Year Ended December 31,
                                                        1998        1997       1996       1995        1994
                                                        ----        ----       ----       ----        ----
                                                        (In Thousands of Dollars except per share amounts)

<S>                                                    <C>        <C>        <C>        <C>           <C>  
Interest income                                        11,016     10,159      9,937      10,609       9,847
Interest expense                                        7,618      7,176      7,038       8,029       5,781
Net interest income                                     3,398      2,983      2,899       2,583       4,066
Provision for loan losses                                 165         93        280         779         531
Net interest income after provision for loan losses     3,233      2,890      2,619       1,804       3,535
Non-interest income                                       874        852        427         505         483
Non-interest expenses                                   3,231      3,156      4,236       5,791       4,238
Earnings (loss) before income taxes                       696        586     (1,190)     (3,482)       (220)
Income tax (benefit) expense                              263        229       (214)     (1,232)        (41)
Net earnings (loss)                                       433        357       (977)     (2,250)       (179)
Net earnings (loss) per share                             .09        .15       (.43)      (1.00)      (0.08)

Average equity to average assets                         7.28%      4.94%      5.13%       5.55%       6.22%
Return on average assets                                  .35%       .26%      (.70%)     (1.50%)      (.12%)
Return on average equity                                 4.79%      5.24%    (13.62%)    (26.96%)     (2.00%)
</TABLE>



                                       27

<PAGE>

<TABLE>
<CAPTION>

Summary of Financial Condition
                                                             At December 31,
                                                1998     1997      1996     1995       1994
                                                ----     ----      ----     ----       ----
                                                          (In Thousands of Dollars)
<S>                                          <C>       <C>       <C>       <C>       <C>    
Cash, non-interest-bearing                     2,118       446       629     1,619       744
Investments(2)                                 6,468    14,654    21,145    17,842    33,137
Loans, net                                   152,068   121,909   112,547   112,906   111,183
All other assets                              13,811     5,575     5,261     8,022     8,893
                                             -------   -------   -------   -------   -------

Total assets                                 174,465   142,584   139,582   140,389   153,957
                                             =======   =======   =======   =======   =======

Deposits                                     129,292   104,890   106,119   109,203   101,528
Borrowings                                    28,500    23,000    24,800    21,000    39,500
All other liabilities                          3,552     2,123     1,498     2,126     1,911
Stockholders' equity                          13,121    12,571     7,165     8,060    11,018
                                             -------   -------   -------   -------   -------

Total liabilities and stockholders' equity   174,465   142,584   138,582   140,389   153,957
                                             =======   =======   =======   =======   =======
</TABLE>
<TABLE>
<CAPTION>
                                                                                     For the Year Ended December 31,
Other Data                                                              1998         1997          1996         1995          1994
                                                                        ----         ----          ----         ----          ----
<S>                                                                   <C>           <C>        <C>          <C>            <C>     
Return on average assets                                                 .35%         .26%        (.70%)       (1.50%)        (.12%)
Return on average equity                                                4.79%        5.24%      (13.62%)      (26.96%)       (2.00%)
Dividend payout                                                          --           --           --            --         $  .12
Average equity to average assets ratio                                  7.28%        4.94%        5.13%         5.55%         6.22%
Average interest rate spread (1)                                        1.93%        2.12%        1.99%         1.58%         2.63%
Net yield on average interest-earning assets(2)                         7.37%        7.71%        7.41%         7.41%         6.99%
Non-interest expenses to average assets                                 2.07%        2.28%        3.03%         3.79%         2.96%
Ratio of average interest-earning assets to average
          interest-bearing liabilities                                  1.07         1.03         1.03          1.04          1.06
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                 88.0%        88.5%        87.0%         76.5%         78.5%
Non-performing loans and real estate owned as a
          percentage of total assets                                    1.41%        1.87%        1.79%         4.70%         6.02%
Allowance for loan losses as a percentage of total loans, net            .75%         .91%        1.36%         1.83%         1.78%
Total number of full service facilities                                    2            1            1             1             2
Total shares outstanding (in thousands)                                4,942        4,942        2,240         2,240         2,240
Earnings (loss) per share                                             $  .09       $  .15      ($  .43)     ($  1.00)      ($  .08)
Book value per share                                                    2.66        $2.54       $ 3.20       $  3.60        $ 4.92
</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.

                                       28

<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  were  positively  affected  by the decline in interest
rates that  occurred  during  1997,  due to its negative  GAP  position,  as its
liabilities  repriced sooner than, and in greater amounts than, its assets. As a
result,  the Bank's cost of funds decreased faster than the yields earned on its
assets,  resulting  in an  increase  in its  interest  rate  spread  and  higher
earnings.  The Bank has continued to  concentrate on increasing its portfolio of
adjustable  rate loans and as interest rates declined in 1998 the Bank shortened
the maturities of its  liabilities to take advantage of falling  interest rates.
The decline in interest  rates,  however,  increased the amount of loans held by
the Bank that were  prepaid as  borrowers  refinanced  their  mortgages  to take
advantage of the lower rates,  resulting in an increase in the premium  writeoff
by the Bank.  These premiums were paid when the Bank purchased  loans from third
parties.  In addition,  the Bank has experienced some resistance by customers to
purchase  time  deposits at the lower  interest  rates and has had to adjust its
rates upward somewhat to attract and retain  deposits.  As a result,  the Bank's
interest rate spread  increased in dollars  during 1998 due primarily to growth,
but  decreased in  percentage  terms as the  interest  rate spread  narrowed.  A
portion of the increase in interest  income was the  continued  reduction in the
amount of non-performing assets.

During 1998 the Bank  increased the amount of its addition to its loss reserves.
Although the level of  non-performing  assets  decreased  slightly in 1998,  the
Bank's loan  portfolio  grew by over $30 million,  necessitating  increased loan
loss reserves.  Although  management  believes that the level of  non-performing
assets will continue to decrease somewhat 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.  In addition,  the Bank has been increasing the
amount  of  commercial  loans in its  portfolio  consisting  primarily  of loans
insured by the SBA in its efforts to increase the yields earned on loans through
the diversification of the loan portfolio, but has continued is concentration on
residential  mortgage  loans,  which tend to have a lower risk of loss and, as a
result,  lower  yields.  During  1998 the Bank  expanded  its  residential  loan
production  department with the addition of seven people as a part of its growth
plan and increased its production of residential mortgage and construction loans
in excess of $16 million over 1997.  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.

In 1998 the Company  increased  its profit by over 20% from 1997, as a result of
increased net interest income resulting from growth in the Company's asset size,
increased non-interest income, and decreased FDIC premiums and real estate owned
expenses.  The  Company  made a profit in 1997 after  incurring a loss for 1996,
primarily as a result of the reduced legal  expenses and other costs  associated
with repossessed assets, the increase in the net interest margin, profits on the
sale of real estate  owned,  and a reduction  in other  expenses.  Also in 1996,
there was a 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.

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.

During  1995 and the first half of 1996  Federal  Trust  Properties  Corporation
("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


                                       29

<PAGE>



$60,000in  cash, a note for $60,000 which was paid on August 8, 1996, a note for
$230,354  which was paid on  September  2, 1997, a note for $25,000 that was due
and paid on December 31, 1998,  and two notes for $25,000 each, due December 31,
1999 and 2000, respectively. In addition, the Company is renting the quarters it
previously  occupied to FTPC on a month to month  basis.  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,
in June  1996 Mr.  James T.  Bell  resigned  as  Chairman,  President  and Chief
Executive  Officer of the Company and did not stand for  reelection to the Board
of Directors when his term expired in 1997. The Board named James V. Suskiewich,
the  Chairman,  President  and  Chief  Executive  Officer  of the  Bank,  to the
positions previously held by Mr. Bell.

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 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.

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,
                                                          1998                        1997                      1996
                                                                 Average                      Average                   Average
                                             Average              Yield/   Average             Yield/  Average           Yield/
                                             Balance    Interest   Rate    Balance  Interest   Rate    Balance Interest   Rate
<S>                                           <C>         <C>       <C>    <C>       <C>       <C>     <C>       <C>      <C>  
Interest-earning assets:
      Loans(1)                                135,617     10,438    7.70%  113,472   9,303     8.20%   112,288   9,040    8.05%
      Investment securities                     8,055        303    3.76%   14,454     619     4.28%    15,728     675    4.29%
      Other interest-earning assets             5,869        275    4.69%    3,780     237     6.27%     6,029     222    3.66%
                                              -------     ------    ----   -------   -----     ----    -------   -----    ---- 
         Total interest-earning assets        149,541     11,016    7.37%  131,706  10,159     7.71%  134,062    9,937    7.41%
Non-interest-earning assets                     6,520                        6,525                      5,719
                                              -------                      -------                    -------
         Total assets                         156,061                      138,231                    139,781
                                              =======                      =======                    =======

Interest-bearing liabilities:
  Non-interest bearing demand deposits            886       --      0.00%      271      --     0.00%      239       --    0.00%
  Interest bearing demand deposits             11,171        394    3.53%    7,903     303     3.82%    7,483      266    3.55%
  Savings deposits                                924         24    2.60%    1,286      33     2.57%    1,641       43    2.62%
  Time deposits                               101,015      5,687    5.63%   95,652   5,439     5.69%   97,042    5,451    5.62%
                                              -------      -----    ----    ------   -----     ----    ------    -----    ---- 
      Total Deposit accounts                  113,996      6,105    5.36%  105,112   5,775     5.49%  106,405    5,760    5.41%
      FHLB advances & other borrowings         26,150      1,513    5.79%   23,209   1,401     6.04%   23,529    1,277    5.43%
                                               ------      -----    ----    ------   -----     ----    ------    -----    ---- 
         Total interest-bearing liabilitie    140,146      7,618    5.44%  128,321   7,176     5.59%  129,934    7,037    5.42%
Non-interest-bearing liabilities                4,551                        3,084                      2,677
Retained earnings and stockholder's equity     11,364                        6,826                      7,170
                                               ------                        -----                      -----
         Total liabilities & retained earn    156,061                      138,231                    139,781
                                              =======                      =======                    =======

Net interest/dividend income                               3,398                     2,983                       2,899
                                                           =====                     =====                       =====
Interest rate spread(3)                                             1.93%                      2.12%                      1.99%
                                                                    ====                       ====                       ==== 
Net interest margin(4)                                              2.27%                      2.28%                      2.16%
                                                                    ====                       ====                       ==== 
Ratio of average interest-earning assets to
   average interest-bearing liabilities                             1.07%                      1.03%                      1.03%
                                                                    ====                       ====                       ==== 
</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-liabilities.

(4)      Net interest margin is net interest income dividend  divided by average
         stock interest-earning assets.


                                       30

<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, 1998       Year Ended December 31, 1997      Year Ended December 31, 1996
                                             vs. 1997                         vs. 1996                          vs. 1995
                                    Increase (Decrease) Due to        Increase (Decrease) Due           Increase (Decrease) Due to

                                                 Rate/                               Rate/                              Rate/
                                 Rate   Volume   Volume    Total     Rate    Volume  Volume  Total     Rate    Volume   Volume Total
Interest-earning assets:
<S>                              <C>     <C>      <C>      <C>        <C>      <C>    <C>      <C>     <C>      <C>     <C>   <C>
     Loans                       (569)   1,816    (112)    1,135      166       95      2      263      315     (258)   (19)    38
     Investment securities        (75)    (274)     33      (316)      (1)     (55)    --      (56)    (284)    (423)    93   (614)
Other interest-earning assets     (60)     131     (33)       38      157      (83)   (59)      15      (92)     (19)    15    (96)
                                 ----    -----      ---      ---       --       --    ---       --      ---     ----     --    ---
        Total                    (704)   1,673    (112)      857      322      (43)   (57)     222      (61)    (700)    89   (672)
Interest-bearing liabilities:
     Deposit accounts            (146)     488     (12)      330       86      (70)    (2)      14     (260)    (218)    25   (453)
     FHLB Advances &
     other borrowings             (58)     178      (8)      112      143      (17)    (2)     124     (151)    (368)   (16)  (535)
                                 ----    -----      ---      ---       --       --    ---       --      ---     ----     --    ---
        Total                    (204)     666     (20)      442      229      (87)    (4)     138     (411)    (586)     9   (988)
Net change in net interest
   income before provision
   for loan losses               (500)   1,007     (92)      415       93       44    (53)      84      350     (114)    80    316
                                 ====    =====      ===      ===       ==       ==    ===       ==      ===     ====     ==    ===
</TABLE>

Impact of Interest Rates on Investment Portfolio

During 1998 the Federal Reserve decreased  interest rates as the economy slowed.
As a result of the higher interest rates prior to 1998, 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  decreased  interest  rates  and the  decrease  in the  time to
maturity. In addition,  the Bank has sold some of the bonds in each of the years
since  1995.  At December  31,1996 the  unrealized  losses were  $1,069,171,  at
December  31, 1997 the  unrealized  losses had  decreased  to  $623,468,  and at
December 31, 1998 the unrealized losses had further decreased to $319,375.

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. On April 1, 1996, the Company 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.  During 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. In 1997 the Bank sold $5,750,000 par value of the bonds at a gross loss
of $125,625.  During 1998 the Bank sold  $3,350,000  par value of the bonds at a
gross loss of  $9,945.  As a result of these  sales,  the Bank no longer has any
investment  securities  classified  as  available  for  sale.  (See  "Impact  of
Accounting Requirements").


                                       31

<PAGE>



The one remaining bond,  which is classified as held to maturity,  is issued by,
and is the joint and several  obligation 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 Bond carries little, if any, risk
of  default.  The market  value of the bond,  has been and will  continue to be,
affected by the  overall  level of  interest  rates  until it  matures.  The one
remaining bond will mature in 2003.

Liquidity

The Bank is required by the OTS to  maintain a daily  average  balance of liquid
assets  equal  to a  specified  percentage  (currently  4%) of 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 1998, the
Bank's average liquidity was 7.71%.

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 losses in its loan portfolio and as a result, the
Bank charged $165,000 to its provision for loan losses during 1998.

The Bank's net loans increased by $30.2 million during 1998. Although management
believes  that its present  allowance for loan losses is adequate as of December
31,  1998,  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. The composition of the loan
portfolio continued to change in 1998 as the Bank continued to reduce the amount
of commercial loans in its portfolio,  with the exception of those loans insured
by the SBA which have  increased,  and  concentrated  primarily  on  residential
mortgage  loans,  which  tend to have a lower  risk  of  loss.  Recovery  of the
carrying  value of 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.

The  allowance  for loan losses at December 31, 1998 was  $1,136,056 or 83.5% of
non-performing  loans and .75% of net loans receivable compared to $1,110,521 or
86.5% of  non-performing  loans and .91% of net loans at December 31, 1997.  The
allowance at December 31, 1998 consisted of reserves for the performing loans in
the  portfolio  and  reserves   against  certain  loans  based  on  management's
evaluation of these loans.  During 1997, a portion of the reserves were utilized
to write down the loans when they became real estate owned and were subsequently
sold by the Bank. The lower level of reserves at December 31, 1998, reflects the
reduction  in  non-residential  loans in the  Bank's  portfolio  as the Bank has
reduced the amount of commercial  loans in its  portfolio  with the exception of
those  loans  insured by the SBA,  and  concentrated  primarily  on  residential
mortgage loans, which tend to have a lower risk of loss.

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 September 30, 1998 and concluded  February 9,
1999. See "Supervision".

During  1998,  the Bank's total  non-accrual  loans  increased by  approximately
$77,000.

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


                                       32

<PAGE>



which  are  beyond  the  control  of the  Bank.  While  the Bank has  instituted
guidelines and credit review  procedures to protect it from 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

he Holding Company and the Bank are subject to extensive regulation, supervision
and  examination by the OTS, their 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 depositors and the SAIF.

On  October  3,  1004,  Federal  Trust  and the Bank  voluntarily  entered  into
individual  Cease and Desist Orders  (collectively,  the "Orders") with the OTS.
The Bank Order superseded a prior Supervisory Agreement with the Bank. Under the
Holding Company's Order, Federal Trust; (i) could not request dividends from the
Bank without written permission from the OTS; (ii) was required to reimburse the
Bank for the  Holding  Company's  expenses;  (iii) had to  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;  and (iv) was
required to report to the OTS on a quarterly basis the Company's compliance with
the Order.  The Bank's initial Order contained 27 provisions which were directed
at the Bank's  operations,  particularly in the areas of loan  underwriting  and
loan  administration.  The Bank was required to, amongst other  directives,  (i)
develop and implement a written plan to collect,  (ii) strengthen and reduce the
risk of loss for all real estate owned and for certain loans at risk and secured
by real  estate;  (iii) pay no more than market rate for the lease of the Bank's
offices:  (iv) make no  payment  of taxes on behalf of a person  deemed to be an
affiliate of the Bank; (v) make no capital  distribution  to the Holding Company
without the consent of the OTS;  and (vi) was required to report to the OTS on a
quarterly basis the Bank's compliance with the Order.

The  Compliance  Committees  of the Holding  Company and the Bank met monthly to
ensure that the Holding  Company and the Bank were in compliance  with the terms
of the  Orders.  The Bank also  contracted  with a company  specializing  in the
review of internal controls and operating procedures of financial  institutions,
including  compliance  with  internal  policies  and  procedures.  In  the  1996
examinations of Federal Trust and the Bank, the OTS found the companies to be in
compliance with the Orders and upgraded the supervisory  rating of Federal Trust
to an acceptable  level. In light of the  improvement in the Bank's  operations,
the OTS reduced the number of provisions in the Bank's Order from 27 to 23.

In connection with the Rights and Community  Offering  ("Offering"),  management
requested that the OTS perform an  examination  on the Bank's loan  underwriting
and  classification,  and  allocated  for  loan  losses.  The OTS  did not  take
exception to the Bank's  classifications or its allocation for loan losses. This
portion of the  examination  was  completed in the first week of August 1997. In
October 1997,  the OTS undertook the second phase of the  examination  which was
directed at the Bank's  operation  and  included a separate  examination  of the
Holding Company. The examinations showed marked improvement on the operations of
the Holding Company and the Bank.

In December  1997,  the Bank formally  requested  that the OTS remove the growth
restrictions.  In January 1998,  management  requested  that the OTS rescind the
Orders  against the Holding  Company and the Bank. The OTS granted the requests,
rescinding  the Bank's growth  restrictions  on March 13, 1998,  and lifting the
Orders on June 1, 1998.

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


                                       33

<PAGE>



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.

Impact of Accounting Requirements

In June 1997,  the FASB issued SFAS No. 131,  "Disclosures  about Segments of an
Enterprise  and Related  Information".  This  statement  requires  that a public
business  enterprise  report  financial and  descriptive  information  about its
reportable   operating  segments.   Operating  segments  are  components  of  an
enterprise  about which  separate  financial  information  is available  that is
evaluated  regularly by the chief  operating  decision  maker in deciding how to
allocate resources and in assessing performance. This Statement is effective for
fiscal  years  beginning  after  December  15,  1997.  The  Company  adopted the
Statement  effective  January  1,  1998,  however,  the  Company  has  only  one
reportable segment.

In June 1998 the  Financial  Accounting  Standards  Board  issued  Statement  of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedge  Activities"  (FASB 133). This  statement,  which is effective for all
fiscal quarters and all fiscal years beginning after June 15, 1999, requires all
derivatives  be  measured  at  fair  value  and  be  recognized  as  assets  and
liabilities  in the statement of financial  position.  This Statement sets forth
the  accounting  for  changes in fair  value of a  derivative  depending  on the
intended use and designation of the derivative.  The Company does not expect the
adoption  of this  Statement  to have any impact on its  consolidated  financial
statements.

In October  1998,  the FASB  issued  Financial  Accounting  Standards  No.  134,
"Accounting for Mortgage-Backed  Securities Retained after the Securitization of
Mortgage Loans Held for Sale by a Mortgage Banking  Enterprise."  This Statement
requires  that after the  securitization  of a mortgage  loan held for sale,  an
entity   engaged  in  mortgage   banking   activities   classify  the  resulting
mortgage-backed  security as a trading security.  The Statement is effective for
the first fiscal quarter beginning after December 15, 1998. The Company does not
expect the  adoption of this  Statement  to have any impact on its  consolidated
financial statements.

Year 2000 Considerations

As in the case for all businesses  that rely on computers for their business and
record  keeping,  the concern is whether the  Company's  software  and  hardware
systems will be able to "read" the Year 2000.  The Company has formulated a Year
2000 Action Plan  ("Year  2000  Plan")  which has been  approved by the Board of
Directors.  Management  believes that all affected  systems have been identified
and steps are being taken to ensure that all necessary  changes are accomplished
by July 31, 1999.  An OTS off-site  examination  was  performed on the Year 2000
Plan in September 1997 and required certain changes be made to the Plan. The OTS
conducted an on-site examination in January 1999 and did not require any further
changes to the plan. The Board of Directors receives quarterly reports regarding
the progress made on the  implementation  of the Year 2000 Plan.  Management has
concluded  that  the  additional   costs  for  Year  2000   compliance  will  be
approximately  $50,000,  in  addition  to  already  budgeted  purchases  of  new
equipment and software.

The  Year  2000  Action  Plan  consists  of five  phases  which  are  awareness,
assessment,  renovation,  validation,  and  implementation.  The awareness phase
consists  of  defining  the Year  2000  problem  and  committing  the  necessary
resources to perform the required compliance work. The assessment phase consists
of determining the size and complexity of the problem,  as well as the magnitude
of the effort  necessary to address the Year 2000 issues.  The renovation  phase
includes software enhancements,  hardware and software upgrades or replacements,
and other changes necessary to achieve Year 2000 readiness. The validation phase
involves testing the renovated or replaced hardware and software  components for
Year 2000 compliance. The implementation phase consists of certifying the system
as Year 2000 compliant and beginning the use of the renovated  system.  There is
one additional  item that should be included in a Year 2000 Action Plan which is
a contingency  plan.  Even when the systems  involved have completed each of the
five phases,  a  contingency  plan is necessary  inasmuch as there is always the
chance  that a system may still  fail when the Year 2000  arrives as a result of
unforeseen problems.


                                       34

<PAGE>



The  Company has  identified  what it believes  are the  information  technology
systems which are "mission critical" to the operation of the Company's business.
The Company's primary information technology system is the Fiserv service bureau
which process the Company's deposit accounts,  loan accounts, and general ledger
accounts.  The  Company  interfaces  with  Fiserv  through a local area  network
consisting  of two network  servers  which in turn are connected to the personal
computers  (PC's) at the Company's  two  locations.  In addition to Fiserv,  the
Company has identified the Federal  Reserve Bank (FRB) FedWire  system,  and the
Federal  Home Loan Bank (FHLB) DIAL  system as "mission  critical".  The Company
interfaces with the FRB and FHLB systems with PC's at its main office.

In addition to the  "mission  critical"  systems,  the  Company  identified  and
assessed  various other systems that could  potentially  be affected by the Year
2000. These systems included the Company's telephone systems,  security systems,
cooling and heating  systems,  fax  machines,  and  postage  meter.  The Company
currently does not own or use any Automated Teller Machines or elevators, since,
if it did, these systems could also be potentially affected by the Year 2000. In
the assessment  phase it has been determined that these other systems should not
be affected by the Year 2000 date issue, since these systems, with the exception
of the fax machines and the postage  meter,  do not use a date. The fax machines
and the  postage  meter  will show the date in the Year 2000 as "00",  which the
Company believes is acceptable.

In late 1997, the Company began the replacement of all of its personal computers
which was completed in the fourth quarter of 1998. This  replacement of PC's was
a part of the Company's  plan to convert from the Tampa service bureau of Fiserv
to the Orlando service bureau of Fiserv. This conversion required the Company to
have a local area network at its offices and the PC's owned by the Company prior
to  conversion  did not meet the  requirements  of the new service  bureau.  The
conversion to the Orlando  service  bureau was completed in September  1998. The
new PC's and the  network  servers  that  were  purchased  in 1997 and 1998 were
tested at purchase to verify that they were Year 2000  compliant.  In  addition,
the purchase of the new PC's  necessitated  the purchase of new operating system
software,  new word processing software,  and new spreadsheet software.  Each of
the  manufacturers of the various software packages had stated that the software
was Year 2000 compliant and the Company has tested each of the software packages
with the new PC's,  and the tests have  indicated that the hardware and software
are able to process data in the Year 2000.

The Fiserv Orlando  service bureau has been expending  significant  resources in
addressing the Year 2000 issue since 1997. It has completed the evaluation phase
on all its systems and has completed the renovation  phase on nine of its eleven
systems.  The testing phase and implementation  phase has been completed on five
systems,  and all systems  are  scheduled  to be  finished  with the testing and
implementation  phases by June 30,  1999.  On  November  8,  1998,  the  Company
participated  in the test of the primary Fiserv system and has received a report
that states that the testing was successful and the remediated software has been
implemented.

The FRB  Fedwire  has  renovated  its  system for Year 2000  compliance  and the
Company  participated  in several  tests of the  system in the first  quarter of
1999, but as yet has not received the results of the tests. The FHLB DIAL system
has issued a new software  package in conjunction  with its Year 2000 compliance
program which the Company received and implemented in the first quarter of 1999.
The upgrade of the FHLB DIAL system necessitated the purchase of a new PC.

While the testing and  implementation  phases continue on the affected  systems,
the Company  developed its contingency plans in the fourth quarter of 1998 which
the OTS reviewed as part of their  Year2000  examination  in January  1999.  The
Company  will test the plan during the first  quarter of 1999.  The  contingency
plan  provides  for the manual  capture of data and the manual  updating  of the
deposit,  loan, and general ledger accounts. In addition,  the plan provides for
utilizing the services of the Federal Reserve and the FHLB by telephone.

While the Company believes that it is taking the necessary steps to achieve Year
2000  compliance,  there  can be no  assurance  that  every  contingency  can be
foreseen or corrected  prior to the arrival of the Year 2000.  The Company is of
the opinion that the greatest risk it faces is the failure of its service bureau
to function  properly or at all when the Year 2000  arrives.  The failure of the
service  bureau  would  cause a severe  hardship on the Company in being able to
serve its customers fully and could have a very  significant  negative impact on
the Company's earnings.  The Company's  contingency plan addresses this possible
worst case scenario and provides for  continuing  the  operations of the Company
should this occur.

                                       35

<PAGE>



Results of Operations

Comparison of the Years Ended December 31, 1998 and 1997 and 1996

General.  The  Company  had a net profit for 1998 of  $432,601 or $.09 per share
compared to a net profit of $357,432 or $.15 per share for 1997,  and a net loss
of $976,503 or $.43 per share in 1996. The improvement  from a net loss for 1996
to a net profit in 1997 and 1998 was due to an increase in net interest  income,
decreased provisions for loan losses, an increase in other income, and decreased
other expenses.

Interest Income and Expense. Interest income was $11,015,899 in 1998 compared to
$10,159,346 in 1997 and $9,936,960 in 1996.  Interest  income on loans increased
to $10,437,822  in 1998 from  $9,302,807 in 1997 compared to $9,039,426 in 1996.
The increase in interest  income on loans in 1998 was primarily  attributable to
an increase in the average amount of loans outstanding during the year, however,
this was partially  offset by a decrease in rates earned on loans.  The decrease
in interest  rates on loans was partly the result of loans held by the Bank that
were prepaid as borrowers  refinanced  their  mortgages to take advantage of the
lower  interest  rates  available  on  mortgages  during  1998,  resulting in an
increase in the premium  writeoff by the Bank. These premiums were paid when the
Bank  purchased  loans from third  parties.  The increase in interest  income on
loans in 1997 as compared to 1996 was  attributable to increased  interest rates
on the loans and an increase in the average amount of loans  outstanding  during
the year. Interest income on investment securities decreased to $302,728 in 1998
from  $619,706  in 1997 as a result of a  decrease  in the  average  balance  of
investment securities held by the Bank. Interest income on investment securities
decreased from $675,279 in 1996 to $619,706 in 1997 as a result of a decrease in
the average amount of investment securities and a decrease in the interest rates
earned on the securities.  Other interest and dividends  increased from $236,833
in 1997 to  $275,349  during  1998  due to an  increase  in the  average  amount
outstanding,  offset partially by a decrease in rates earned on the assets,  and
other interest and dividends increased from $222,255 in 1996 to $236,833 in 1997
as a result of an increase in the interest rates earned,  offset  partially by a
decrease in the average  balance of other  interest-bearing  assets.  Management
expects the rates  earned on the  portfolios  to fluctuate  with general  market
conditions.

Interest expense  increased during 1998 to $7,617,728  compared to $7,175,978 in
1997 primarily due to an increase in the average amount of deposit  accounts and
FHLB advances outstanding,  offset partially by a decrease in the interest rates
paid.   Interest  expense  increased  during  1997  to  $7,175,978  compared  to
$7,037,882 in 1996 due to an increase in interest rates,  offset  partially by a
decrease  in  the  average   amount  of  deposit   accounts  and  FHLB  advances
outstanding.  Interest  expense on deposits  increased  by $330,044 in 1998 as a
result of an increase in the average amount of deposits,  offset  partially by a
decrease  in the rates  paid on  deposits.  There was a  increase  of $14,294 in
interest expense in 1997 from 1996, as a result of an increase in the rates paid
on the deposits,  although the average  amount of deposits  decreased  slightly.
Interest  expense on these  accounts will increase or decrease  according to the
general level of interest rates.  Interest on FHLB advances and other borrowings
increased to  $1,513,000  in 1998 from  $1,401,294 in 1997 due to an increase in
the amount of  advances  outstanding,  offset  partially  by a  decrease  in the
average  rates  paid on FHLB  advances,  and  interest  expense  increased  from
$1,277,492  in 1996 to  $1,401,294  in 1997 as a result  of an  increase  in the
average  rates paid,  offset  partially  by a decrease in the amount of advances
outstanding..  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  losses  in  its  loan
portfolio. The Bank's provision for loan losses for 1997 was $93,132 compared to
$279,596 in 1996. In 1998 the provision increased by $71,868 to $165,000 for the
year,  primarily  as a result of the increase in the amount of loans held by the
Bank.  The Bank's gross loan  portfolio  grew by $35.6  million in 1998. Of this
amount,  $34.9  million  were  mortgage  loans,  of  which  $32.9  million  were
residential  mortgage loans. As of December 31, 1998,  89.0% of the Bank's gross
loan portfolio was residential  mortgage loans,  which historically have had the
lowest risk of loss in the overall  portfolio,  and as a result have had a lower
reserve  percentage  applied to them based on historical  loss  percentages.  In
previous  years,  a larger  percentage  of the  allowance  for loan  losses  was
designated  for  classified  assets than was the case in 1998 as a result of the
resolution of a large amount of these classified  assets. As a result,  although
the gross loan  portfolio  increased by $35.6 million in 1998, the allowance for
loan losses only  increased by $25,535 as a direct  result of the  resolution of
classified  assets  and the  increase  in the size of the  portfolio  being  92%
attributable to residential  loans.  Should the mix in the loan portfolio change


                                       36

<PAGE>



from being primarily  residential mortgage loans, the level of the allowance for
loan losses will also change based on the historical loss factors applied to the
various types of other loans added to the portfolio.

Gross  charge-offs  totaled  $162,788 in 1998  compared to $529,777 for 1997 and
$1,223,240  for 1996.  Total  non-performing  loans at  December  31,  1998 were
$1,360,008  compared to $1,283,000 at December 31, 1997 and $991,000 at December
31, 1996.  The allowance for loan losses at December 31, 1998 was  $1,136,056 or
83.5% of  non-performing  loans and .75% of net  loans  receivable  compared  to
$1,110,521 or 86.5% of non-performing  loans and .91% of net loans receivable at
December 31, 1997 compared to $1,533,003 or 154.7% of  non-performing  loans and
1.36% of net loans  receivable at December,  31, 1996.  The amount needed in the
allowance for loan losses for  non-performing  loans is based on the  particular
circumstances of the individual loan,  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 increased from $852,346 in 1997 to $873,762 for
the year  ended  December  31,  1998.  The  increase  in 1998 was the  result of
increased  fees and  service  charges,  increased  gains on the sale of mortgage
loans,  and increased other income,  offset  partially by decreased gains on the
sale of other real estate owned.  Fees and service charges  increased by $33,293
as a result of more deposit  accounts at the Bank during the year.  Gains on the
sale of loans  increased by $92,603 as a result of the increase in the number of
fixed rate  mortgage  loans  originated by the Bank which were then sold, as the
Bank adds  adjustable  rate mortgage loans to its portfolio and sells fixed rate
loans in order to reduce the  Bank's  interest  rate risk.  Gains on the sale of
other real estate owned decreased by $334,182 as a result of the decrease in the
amount of foreclosed  real estate owned by the Bank.  Other income  increased by
$229,702 as a result of increases in loan  servicing  fees and loan  application
fees, as a result of an increase in the number of loans originated.

Other income  increased  from $426,707 in 1996 to $852,346 in 1997 as the result
of gains on the sale of real estate owned of $490,049,  primarily  from the sale
of the 44  condominium  units which the Company  received title to in April 1997
and an increase of $167,919 in other income,  offset  partially by a decrease of
$57,328 in fees and  service  charges and a decrease of $126,427 in gains on the
sale of loans. Other income decreased as a result of decreases in loan servicing
fees and loan application fees.

Total  Other  Expense.  Other  expense  increased  to  $3,410,748  in 1998  from
$3,156,502 in 1997. The increase was the result of increased salary and employee
benefits   expense,   increased   office   occupancy,   increased   general  and
administrative  expenses  and  increased  other  expense,  offset  partially  by
decreased deposit insurance premiums,  decreased legal and professional expense,
and  decreased  losses on the sale of  investment  securities.  The  increase in
salary and  employee  benefits of $237,805  was the result of additions to staff
during 1998.  Staff was added in the loan  department  to increase the number of
loans originated, and staff was added in September for the new branch in Sanford
that opened in October.  Office  occupancy  expense  increased  by $263,068 as a
result of the cost of living  adjustment on the lease at the Winter Park office,
the addition of the Sanford  branch  office,  and as a result of a change in the
estimated  useful life of the leasehold  improvements at the Winter Park office,
in order to amortize the remaining  useful life of such  leasehold  improvements
over  the  minimum  lease  term  (see  "Item  2.   Properties")..   General  and
administrative  expenses increased by $5,429 as a result of increased personnel.
Other  expense  increased  by  $36,952  as a  result  of the  increase  in loans
originated.  Deposit insurance  premiums decreased by $73,787 as a result of the
reduction  in the  premium  charged by the FDIC from 24 basis  points to 3 basis
effective July 1, 1998, due to the improvement in the Bank's regulatory  rating.
Legal and  professional  expense  decreased  by $999 due to  reduced  legal fees
associated  with  classified  loans and real estate  owned.  The loss on sale of
investment  securities  decreased  by  $115,680  as a result of the sale of less
bonds in 1998.

Other expense  decreased  from  $4,236,495  in 1996 to  $3,156,502 in 1997.  The
decrease  of  $1,079,990  in 1997 was  attributable  to a  decrease  in  deposit
insurance premiums of $733,174, a decrease of $203,094 in legal and professional
fees,  a decrease  of $152,621 in the loss on the  disposal of fixed  assets,  a
decrease  of $139,308  in other  expense,  a decrease of $127,787 in real estate
owned  expense,  and a decrease of $106,535 in occupancy and equipment  expense.
These  decreases  were offset  partially  by increases of $246,230 in salary and
employee  benefits  expense,  an  increase  of  $113,281  in loss on the sale of
investment securities,  and an increase of $23,018 in general and administrative
expenses.  The  decrease  in deposit  insurance  premiums  was the result of the


                                       37

<PAGE>



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 in 1996. The decrease in legal and  professional  fees was the
result of the reduction in the amount and number of  non-performing  loans.  The
decrease  in the loss on the  disposal  of fixed  assets  was the  result of the
write-offs  by the  Holding  Company in 1996 of the  leasehold  improvements  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 other expense was  primarily  the result of the Holding  Company
becoming  inactive in mid 1996, with all necessary  functions  performed by bank
personnel.  The  decrease in real estate  owned  expenses was due to the reduced
numbers  of  repossessed  properties  owned by the bank  during  the  year.  The
decrease in occupancy  and  equipment was the result of the sale of the drive-in
facility  previously  used by the bank and the subletting of the Holding Company
former offices.  The increase in salary and employee  benefits was primarily the
result of normal annual salary  increases,  increased staff, the commencement of
the 401k plan, the implementation of an executive supplemental  retirement plan,
and  increased  group  insurance  costs.  The  increase in losses on the sale of
investments  was the result of the sale of additional  bonds from the investment
portfolio  in order to reinvest  the  proceeds  in higher  yielding  loans.  The
increase in general and  administrative  expenses  was  primarily  the result of
increased personnel.

Liquidity and Capital Resources at December 31, 1998

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.  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, 1998,  the Company used funds  primarily from
sale of loans of $9,094,996;  proceeds from the sale of investment securities of
$3,340,055; proceeds from the sales of real estate owned of $1,260,317; proceeds
from the increase in certificate  accounts and deposits of $24,403,675;  and the
proceeds  from  FHLB  advances  of  $5,500,000;  to  fund  $40,662,868  in  loan
originations and purchases, net; the funding of an executive supplemental income
plan for  $1,330,000;  the purchase of premises and equipment for $502,757;  and
the purchase of FHLB stock for $297,500. 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, 1998 was 5.26% compared to 5.50% at
December 31, 1997.

At December 31, 1998,  loans-in-process,  or closed loans scheduled to be funded
over a future  period of time,  totaled  $7,589,414.  Loans  committed,  but not
closed,  totaled  $13,510,122  and available  lines of credit totaled  $681,054.
Funding for these  amounts is  expected to be provided by the sources  described
above.  As of December  31,  1998,  the Bank had  outstanding  FHLB  advances of
$28,500,000 compared to $23,000,000 in 1997.

During 1997, the Company sold common stock through a rights/community  offering.
The offering  provided for the sale of a maximum of 2,701,619 shares (minimum of
1,000,000 shares).  The offering ended on December 4, 1997. The number of shares
sold in the offering was  2,701,619 and  generated  $4,773,879,  for the Company
after  payment of  offering  expenses.  Of the  monies  raised,  $3,700,000  was
contributed  to the Bank through the  purchase of common  stock in the Bank.  No
securities were sold during 1996 or 1998.

OTS  regulations  require the Bank to maintain a daily average balance of liquid
assets  equal  to a  specified  percentage  (currently  4%) of net  withdrawable
deposit  accounts and  borrowings  payable in one year or less.  Generally,  the


                                       38

<PAGE>



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, 1998, liquidity averaged 7.71%.

The  Company  expects  the  Bank's  two  central  Florida  offices  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 were
incurred  by the  Company  from the  fourth  quarter of 1994  through  the third
quarter of 1996,  no  additional  dividends  have been declared and the Board of
Directors  decided to suspend the payment of dividends  for calendar  year 1995,
1996,  1997 and 1998.  Although  the  Company  was  profitable  during  1998 and
projects a profit  for 1999,  the Board of  Directors  does not  anticipate  the
payment of  dividends in 1999,  as the  earnings are being  retained in order to
permit the bank to continue  to grow.  The payment of  dividends  in  subsequent
years will depend on general economic conditions, the overall performance of the
Company, and the capital needs of the Company

At December 31, 1998 the Holding Company's  liquidity consisted of $1.35 million
of cash which was the portion of the proceeds from the stock  offering that were
not  invested  in the  Bank.  The  earnings  from  this cash are used to pay the
expenses of the Holding Company.

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, 1998
                                                    Tier I   Risk-Based
                                                    ------   ----------
Stockholders' equity as shown in the accompanying
  financial statements                              11,371    11,371
Other:
  Unrealized loss on investments                       332       332
  General valuation allowances                        --       1,136
  Less: Excess mortgage servicing rights and
            Excess net deferred tax assets             (21)      (21)
  Less: Assets required to be deducted                --         (55)
                                                   -------   -------
Regulatory capital                                  11,682    12,763
                                                   =======   =======


At December 31, 1998, the Bank met each of its capital requirements.


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market Risk and Asset/Liability Management

Readers should 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
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.

                                       39

<PAGE>




The  Company's  net income is  dependent  to a large  extent on its net interest
income,  which  is  susceptible  to  interest  rate  risk  to  the  extent  that
interest-bearing  liabilities  mature or reprice on a  different  schedule  than
interest-earning  assets. 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.

Due to the generally  lower interest rates which have prevailed  during the past
few years,  Federal  Trust's  originations  of ARMs have  decreased,  due to the
preference of Federal  Trust's  customers for  fixed-rate  residential  mortgage
loans. As of December 31, 1998,  $109.4 million or 78.2% of the Bank's portfolio
of single-family residential mortgage loans consisted of ARMs.

The Bank also seeks to maintain a stable core deposit base by providing  quality
service to its customers without  significantly  increasing its cost of funds or
operating expenses. At December 31, 1998 money market demand ("MMDA"), passbook,
regular savings,  checking and negotiable order of withdrawal  ("NOW") accounts,
totaled $14.8 million or 11.5% of total deposits. These accounts bore a weighted
average nominal rate of 3.51% at December 31, 1998.

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,  1998,  4.10 % of Federal
Trust's  total  assets  consisted  of  cash,   interest-earning   deposits,  and
securities maturing in one year or less.  Furthermore,  as of such date, Federal
Trust's overall average liquidity ratio was 7.71%.

Based  upon the  assumptions  set forth  below,  the  Bank's  one-year  negative
interest rate sensitivity gap amounted to $79.7 million or 45.1% of total assets
as of December 31, 1998. At December 31, 1997,  the one-year  negative  interest
rate  sensitivity  gap was $1.4  million  or 1.0% of total  assets  based on the
assumptions in effect on such date.  During 1998, the Bank's  one-year  negative
interest  rate  sensitivity  gap  increased  and  Bank's  interest  rate  spread
decreased from 2.12% in 1997 to 1.93% in 1998. During 1998,  short-term interest
rates  declined  until the  latter  part of the year and the  average  volume of
interest-earning  assets  increased $17.8 million and the average yield on these
assets  decreased  by .34%.  This  decrease  was  primarily  the  result  of the
prepayment of loans by customers  desiring to refinance their mortgages at lower
rates, and the resulting write-off of the remaining premiums that were paid when
many of the loans were purchased.

For the same period,  interest-bearing  liabilities  increased $11.8 million and
the average  rate on these  liabilities  decreased  .15% due to decline in short
term interest rates, however this decrease in rates was tempered somewhat by the
competitive  factors in the local  market  which kept the rates paid on deposits
higher than expected. 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


                                       40

<PAGE>



on the  Bank's  results  of  operations,  since the  rates on loans  adjust on a
lagging  basis and are subject to annual and  life-time  limits on the amount of
increase.  Management 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 1998. 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, 1998, 1997 and
1996 were  based on the  assumptions  for 1998,  1997 and 1996 and were based on
economic and  interest  rate  conditions  during such years  including  the then
prevailing prepayment experience and decay rate levels.

The  following  table  shows  the  difference  in  the  amounts  of  assets  and
liabilities  that  mature  or  reprice  within  one  year  in  dollars  and as a
percentage  of total  assets,  as well as the  ratio of  assets  to  liabilities
repricing or maturing with one year.
<TABLE>
<CAPTION>

                                                                                                December 31
                                                                                       1998        1997          1996
                                                                                         (In Thousands of Dollars)
<S>                                                                                  <C>          <C>          <C>    
Interest-earning assets maturing or repricing within one year                         45,127      106,583       86,677
Interest-bearing liabilities maturing or repricing within one year                   124,810      107,942      104,845
                                                                                    --------     --------     --------
Excess (deficiency) of interest-earning assets over interest-bearing liabilities     (79,683)      (1,359)     (18,168)
Excess (deficiency) of interest-earning assets over interest-bearing  liabilities
   maturing or repricing within one year as a percentage of total assets              (45.13)%       (.96%)     (13.08%)
Percentage of assets to liabilities maturing or repricing within one year              36.16%       98.74%       82.67%
</TABLE>


Interest  rate  sensitivity  analysis is one  approach to measure the  Company's
interest rate risk by computing  estimated  changes in the net  portfolio  value
("NPV").  This analysis  calculates the difference  between the present value of
liabilities  and the  present  value of  expected  cash flows from  assets.  NPV
represents the market value of portfolio equity and is equal to the market value
of assets  minus the market  value of  liabilities,  with  adjustments  made for
off-balance  sheet  items.  This  analysis  assesses  the risk of loss in market
sensitive  instruments in the event of a sudden and sustained  one-hundred,  two
hundred,  three hundred and  four-hundred  basis points  increase or decrease in
market interest rates.  The following table sets forth, as of December 31, 1998,
an analysis of the  Company's  interest  rate risk as measured by the  estimated
changes in NPV resulting from instantaneous and sustained parallel shifts in the
yield curve, as calculated by the OTS.


  Change in                        Estimated Net Portfolio Value
Interest Rates            $ Amount$           Change            % Change
- --------------            ---------           -------           --------
(Basis Points)                         (Dollars in Thousands)

     +400                 $ 3,038            $(10,057)            (77%)
     +300                   6,149              (6,945)            (53%)
     +200                   8,909              (4,186)            (32%)
     +100                  11,247              (1,847)            (14%)
        0                  13,095
     -100                  14,570               1,476              11%
     -200                  16,193               3,099              24%
     -300                  18,234               5,140              39%
     -400                  20,491               7,397              56%



                                       41

<PAGE>



Certain assumptions utilized by the OTS in calculating the interest rate risk of
thrift institutions were used in preparing the data for the Bank included in the
preceding table.  These  assumptions  relate to interest rates,  loan prepayment
rates,  deposit decay rates,  and the market values of certain  assets under the
various interest rate scenarios. It was also assumed that delinquency rates will
not change as a result of changes in interest  rates,  although  there can be no
assurance  that this will be the case.  Even if interest  rates changed as shown
above there can be no assurance  that the Bank's  assets and  liabilities  would
perform as set forth above.

Interest rate risk is the most  significant  market risk  affecting the Company.
Other types of market  risk,  such as foreign  currency  exchange  rate risk and
commodity  price  risk,  do not  arise in the  normal  course  of the  Company's
business activities.










             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]

                                       42
<PAGE>
              ITEM I. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
























                                       43
<PAGE>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                       Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

                  (With Independent Auditor's Report Thereon)














                                       44

<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, 1998 and 1997,  and the related  consolidated
statements of operations, stockholders' equity and comprehensive income and cash
flows for each of the years in the  three-year  period ended  December 31, 1998.
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, 1998 and 1997 and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 31, 1998 in conformity with generally accepted  accounting
principles.





February 19, 1999
Orlando, Florida


<PAGE>
<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                          Consolidated Balance Sheets

                           December 31, 1998 and 1997

                Assets                                                  1998            1997
                                                                        ----            ----
<S>                                                             <C>                <C>    
Cash                                                            $   2,117,564          446,134
Interest-bearing deposits                                           5,047,869        3,555,916
Investment securities available for sale                                 --          3,301,844
Investment securities held to maturity                              6,468,411        6,368,111
Loans, less allowance for loan losses of $1,136,056 and
 $1,110,521 in 1998 and 1997, respectively                        152,068,234      121,908,816
Accrued interest receivable on loans                                  949,185          846,396
Accrued interest receivable on investment securities                  138,654          157,155
Office facilities and equipment, net                                  990,330          814,325
Real estate owned                                                   1,107,295        1,389,900
Federal Home Loan Bank stock, at cost                               1,725,000        1,427,500
Prepaid expenses and other assets                                     856,318          492,015
Executive supplemental income plan - cash surrender value
     life insurance policies                                        2,490,319        1,071,443
Deferred income taxes                                                 506,144          803,977
                                                                -------------      -----------
                                                                $ 174,465,323      142,583,532
                                                                =============      ===========

        Liabilities and Stockholders' Equity

Liabilities:
 Deposits                                                       $ 129,292,337      104,890,163
 Official checks                                                    2,103,387        1,208,607
 Federal Home Loan Bank advances                                   28,500,000       23,000,000
 Advance payments by borrowers for taxes and insurance                607,144          336,406
 Accrued expenses and other liabilities                               841,079          577,694
                                                                -------------      -----------
          Total liabilities                                       161,343,947      130,012,870
                                                                -------------      -----------


Stockholders' equity:
 Common stock, $.01 par value, 5,000,000 shares
  authorized; 4,941,547 and 4,941,547 shares issued and
  outstanding at December 31, 1998 and 1997, respectively              49,416           49,416
 Additional paid-in capital                                        15,883,053       15,857,532
 Accumulated deficit                                               (2,479,541)      (2,912,142)
 Accumulated other comprehensive income                                  --            (30,035)
 Accumulated other comprehensive income-investment securities
  transferred from available for sale to held to maturity            (331,552)        (394,109)
                                                                -------------      -----------
          Total stockholders' equity                               13,121,376       12,570,662

Commitments and contingencies
          Total liabilities and stockholders' equity            $ 174,465,323      142,583,532
                                                                =============      ===========
</TABLE>

See  accompanying  notes to  consolidated  financial  statements.  


<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, 1998

                                                                           1998          1997          1996
                                                                           ----          ----          ----

<S>                                                                   <C>            <C>           <C>      
Interest income:
        Loans                                                         $10,437,822     9,302,807     9,039,426
        Investment securities                                             302,728       619,706       675,279
        Interest-bearing deposits and other                               275,349       236,833       222,255
                                                                       ----------    ----------     ---------
                Total interest income                                  11,015,899    10,159,346     9,936,960
                                                                       ----------    ----------     ---------

Interest expense:
        Deposit accounts                                                6,104,728     5,774,684     5,760,390
        FHLB advances, notes payable and other borrowings               1,513,000     1,401,294     1,277,492
                                                                       ----------    ----------     ---------
                Total interest expense                                  7,617,728     7,175,978     7,037,882
                                                                       ----------    ----------     ---------
                        Net interest income                             3,398,171     2,983,368     2,899,078
Provision for loan losses                                                 165,000        93,132       279,596
                Net interest income after provision for loan losses     3,233,171     2,890,236     2,619,482
                                                                       ----------    ----------     ---------

Other income:
        Fees and service charges                                          138,975       105,682       163,010
        Gain on sale of loans                                             148,221        55,618       182,045
        Gain on sale of other real estate, net                            155,867       490,049        48,574
        Other                                                             430,699       200,997        33,078
                                                                       ----------    ----------     ---------
                Total other income                                        873,762       852,346       426,707
                                                                       ----------    ----------     ---------

Other expenses:
        Salary and employee benefits                                    1,657,777     1,419,972     1,173,742
        Deposit insurance premiums                                        210,941       284,728     1,017,902
        Occupancy and equipment                                           751,236       488,168       594,703
        Legal and professional                                            188,682       189,681       392,775
        Real estate owned expenses                                         24,827       123,369       251,156
        General and administrative expenses                               200,877       195,448       172,430
        Loss on disposal of fixed assets, net"                               --            --         152,621
        Loss on sale of investment securities available for sale            9,945       125,625        12,344
        Other                                                             366,463       329,511       468,819
                                                                       ----------    ----------     ---------
                Total other expenses                                    3,410,748     3,156,502     4,236,492
                                                                       ----------    ----------     ---------
                Net income (loss) before income taxes                     696,185       586,080    (1,190,303)

Income tax expense (benefit)                                              263,584       228,648      (213,800)
                                                                       ----------    ----------     ---------
                Net income (loss)                                     $   432,601       357,432      (976,503)
                                                                       ==========    ==========     =========

Basic and diluted earning (loss) per share                            $      0.09          0.15         (0.43)
                                                                       ==========    ==========     =========

Weighted average shares outstanding                                     4,941,547     2,455,125     2,256,505
                                                                       ==========    ==========     =========
</TABLE>

See accompanying notes to consolidated financial statements 


<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, 1998


                                                              1998           1997           1996
                                                              ----           ----           ----

<S>                                                      <C>              <C>            <C>      
Cash flows provided by (used in) operating activities:
   Net income (loss)                                     $   432,601        357,432       (976,503)
   Adjustments to reconcile net income (loss) to net
         cash flows from operations:
   Loss on sale of investment securities
         available for sale                                    9,945        125,625         12,344
   Provision for losses on loans and real
         estate owned                                        165,000         93,132        428,897
   Amortization of premium on purchased
         loans                                               535,275        214,375        241,747
   Deferred income taxes                                     241,969        228,471       (213,800)
   Depreciation of office facilities and equipment           326,752        157,154        159,564
   Gain on sale of loans                                    (148,221)       (55,618)      (182,045)
   Net amortization of fees and discounts
         on loans                                            (88,774)       (49,689)       (89,405)
   Net gain on the sale of real estate owned                (155,867)      (490,049)       (48,574)
   Write-down on other real estate owned                     123,329         86,868        257,921
   Net loss on disposal of office facilities
         and equipment                                          --             --          155,347
   Executive supplemental income plan                        (88,876)        (6,443)          --
   Accretion of stock option expense                          25,521           --             --
   Cash provided by (used in) changes in:
    Accrued interest receivable on loans                    (102,789)       (12,938)        (9,128)
    Accrued interest receivable on
         investment securities                                18,501         39,016        (16,297)
    Loan sale proceeds receivable                               --             --           37,765
    Prepaid expenses and other assets                       (364,303)       184,500       (318,050)
    Income tax refund receivable                                --             --        1,073,253
    Official checks                                          894,780        562,372        (49,097)
    Accrued expenses and other liabilities                   263,385         73,280       (175,939)
    Accrued interest on deposit accounts                      (1,501)         1,891         (7,831)
                                                           ---------      ---------        -------

        Net cash provided by operating activities          2,086,727      1,509,379        280,169
                                                           ---------      ---------        -------
</TABLE>
                                                                    (Continued)
<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, 1998

                                                                 1998            1997             1996
                                                                 ----            ----             ----
<S>                                                          <C>             <C>              <C>      
Cash flows provided by (used in) investing activities:
   Loans originated, net of principal repayments              11,441,862       9,305,316      17,932,004
   Purchase of loans                                         (52,104,730)    (26,926,361)    (25,326,913)
   Proceeds from sale of investment securities,
        available for sale                                     3,340,055       5,624,375         987,656
   Purchase of cash surrender value life insurance
        policies to fund executive supplemental income        (1,330,000)     (1,065,000)           --
   Proceeds from the sale of other real estate owned           1,260,317       1,375,614       1,014,345
   Proceeds from loans sold                                    9,094,996       7,245,627       7,942,943
   Capitalized costs on other real estate owned                     --           (42,499)        (27,504)
   Proceeds from the sale (purchase) of
   Federal Home Loan Bank stock                                 (297,500)       (174,300)        600,000
   Purchase of premises and equipment                           (502,757)        (53,907)        (21,353)
   Proceeds from sale of property and equipment                     --              --            80,844
   Maturities of investment securities held to maturity             --             6,267          12,826
                                                            ------------    ------------    ------------

         Net cash provided by (used in) investing
                activities                                   (29,097,757)     (4,704,868)      3,194,848
                                                            ------------    ------------    ------------

Cash flows provided by (used in) financing activities:
      Deposit accounts:
      (Decrease) increase in certificate accounts             18,894,160      (1,022,039)     (3,613,173)
      Net increase (decrease) in deposits                      5,509,515        (208,695)        536,887
   Proceeds from (repayment) of FHLB advances                  5,500,000      (1,800,000)      3,800,000
   Net increase (decrease) in advance payments
       by borrowers for taxes and insurance                      270,738         (11,368)         17,270
   Repayment of debentures                                          --              --          (420,000)
   Issuance of capital stock, net of stock issuance costs           --         4,773,879            --
                                                            ------------    ------------    ------------

        Net cash provided by financing activities             30,174,413       1,731,777         320,984
                                                            ------------    ------------    ------------

        Net increase (decrease) in cash and cash
            equivalents                                        3,163,383      (1,463,712)      3,796,001

Cash and cash equivalents at beginning of period               4,002,050       5,465,762       1,669,761
                                                            ------------    ------------    ------------

Cash and cash equivalents at end of period                  $  7,165,433       4,002,050       5,465,762
                                                            ============    ============    ============

</TABLE>
                                                                     (Continued)
<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, 1998

                                                               1998           1997           1996
                                                               ----           ----           ----
<S>                                                        <C>              <C>            <C>      
Supplemental  disclosures of cash flow information:  
Cash paid during the period for:
     Interest                                              $ 7,619,229      7,130,106      7,003,551
                                                           ===========      =========      =========

  Income taxes                                             $      --           10,000           --
                                                           ===========      =========      =========

Supplemental disclosures of non-cash transactions:
    Real estate acquired in settlement of loans            $   945,174      2,995,488        860,613
                                                           ===========      =========      =========

 Loans acquired in settlement of other real
    estate owned                                           $      --        2,043,890      1,300,066
                                                           ===========      =========      =========

 Market value adjustment - investment securities
    available for sale:
       Market value adjustment - investments                      --          (48,156)      (336,359)
       Deferred income tax asset                                  --          (18,121)      (126,135)
                                                           -----------      ---------      ---------

              Unrealized loss on investment securities
                    available for sale, net                $      --          (30,035)      (210,224)
                                                           ===========      =========      =========

      Unrealized loss on investment securities
          transferred from available for sale to held
          to maturity                                         (531,589)      (631,889)      (715,657)
      Deferred income tax asset                               (200,037)      (237,780)      (227,014)
                                                           -----------      ---------      ---------

        Unrealized loss on investment securities
                  transferred from available for sale to
                  held to maturity                         $  (331,552)      (394,109)      (488,643)
                                                           ===========      =========      =========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


(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.

           The Bank is  chartered  as a federal  stock  savings  bank.  The Bank
           provides a wide 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.  The following  summarizes
           the more significant of these policies and practices.

    (c)    Reclassification

           Certain  amounts  in  the  1997  and  1996   consolidated   financial
           statements   have  been   reclassified   to  conform  with  the  1998
           presentation.

    (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.
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



    (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 as a separate component of stockholders' equity net of the
         effect of  income  taxes.  Realized  gains  and  losses  on  investment
         securities   available  for  sale  are  computed   using  the  specific
         identification method.

         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.

    (g)  Loans

         Loans  receivable  that  management  has the  intent  and the  Bank has
         ability  to hold  until  maturity  or  payoff  are  reported  at  their
         outstanding  unpaid principal  balance  increased for premiums on loans
         purchased  and  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 more than
         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.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



         The Company  considers a loan to be impaired  when it is probable  that
         the Company will be unable to collect all amounts due,  both  principal
         and interest, according to the contractual terms of the loan agreement.
         When a loan is impaired,  the Company may measure  impairment  based on
         (a) the present value of the expected future cash flows of the impaired
         loan discounted at the loan's original effective interest rate, (b) the
         observable market price of the impaired loans, or (c) the fair value of
         the collateral of a collateral-dependent  loan. The Company selects the
         measurement    method   on   a   loan-by-loan    basis,    except   for
         collateral-dependent  loans for which  foreclosure  is probable must be
         measured  at the  fair  value of the  collateral.  In a  troubled  debt
         restructuring  involving a  restructured  loan,  the  Company  measures
         impairment by discounting  the total expected  future cash flows at the
         loan's original effective rate of interest.

    (h)  Allowance for Loan Losses

         The Company follows a consistent procedural discipline and accounts for
         loan loss  contingencies  in  accordance  with  Statement  of Financial
         Accounting  Standards No. 5, "Accounting for Contingencies"  (Statement
         5). The following is a description of how each portion of the allowance
         for loan losses is determined.

         The Company  segregates  the loan portfolio for loan loss purposes into
         the following broad segments:  commercial real estate; residential real
         estate;  commercial  business;  and consumer loan. The Company provides
         for a general  allowance  for losses  inherent in the  portfolio by the
         above  categories,  which  consists  of two  components.  General  loss
         percentages   are  calculated   based  upon  historical   analyses.   A
         supplemental portion of the allowance is calculated for inherent losses
         which probably  exist as of the evaluation  date even though they might
         not have been  identified by the more objective  processes used for the
         portion of the allowance  described  above.  This is due to the risk of
         error and/or inherent  imprecision in the process.  This portion of the
         allowance is  particularly  subjective and requires  judgments based on
         qualitative  factors which do not lend themselves to exact mathematical
         calculations   such  as;  trends  in  delinquencies   and  nonaccruals;
         migration  trends  in the  portfolio;  trends  in  volume,  terms,  and
         portfolio  mix; new credit  products  and/or  changes in the geographic
         distribution  of  those  products;  changes  in  lending  policies  and
         procedures;   loan  review   reports  on  the   efficacy  of  the  risk
         identification process;  changes in the outlook for local, regional and
         national economic conditions;  concentrations of credit; and peer group
         comparisons.

         Specific  allowances  are  provided  in the  event  that  the  specific
         collateral analysis on each classified loan indicates that the probable
         loss upon  liquidation of collateral  would be in excess of the general
         percentage  allocation.  The  provision  for loan  loss is  debited  or
         credited  in order to  state  the  allowance  for  loan  losses  to the
         required level as determined above.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



    (i)  Mortgage Servicing Rights

         The Bank  originates  mortgage  servicing  rights by selling  loans and
         retaining  servicing rights.  The carrying value of mortgage  servicing
         rights  is  included  in  prepaid  expense  and  other  assets  on  the
         consolidated balance sheets and is being amortized over the life of the
         related loan portfolio using the effective interest method.

    (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)     Comprehensive Income

         In June 1997,  the Financial  Accounting  Standards  Board  established
         Statement of Financial  Accounting Standards (SFAS) No. 130, "Reporting
         Comprehensive   Income."  This  Statement   establishes  standards  for
         reporting and display of  comprehensive  income and its components in a
         full set of  financial  statements.  This  Statement  requires  that an
         enterprise classify items or other comprehensive  income by nature in a
         financial  statement,  and  display  the  accumulated  balance of other
         comprehensive  income  separately from retained earnings and additional
         paid-in capital in the equity section of a consolidated balance sheet.

         The Company adopted this Statement  effective  January 1, 1998 with all
         prior year consolidated  financial statements presented reclassified to
         reflect the  adoption.  The Bank's  other  comprehensive  income is the
         unrealized  gain/(loss) on investment securities available for sale and
         investment  securities  transferred  from available for sale to held to
         maturity.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


    (m)  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.

    (n)  Derivative Instruments

         The Company does not purchase,  sell or enter into derivative financial
         instruments or derivative commodity instruments as defined by Statement
         of  Financial   Accounting   Standards  No.  119,   "Disclosures  about
         Derivative   Financial   Instruments   and  Fair  Value  of   Financial
         Instruments",  except for fixed rate loan commitments which the Company
         believes are at market value, and dual index bonds disclosed in note 2.

    (o)  Use of Estimates

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

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



    (p)  Effect of New Accounting Pronouncements

         In June 1997, the FASB issued Financial  Accounting  Standards No. 131,
         "Disclosure  about Segments of an Enterprise and Related  Information".
         This  Statement  requires  that a  public  business  enterprise  report
         financial and descriptive  information  about its reportable  operating
         segments.  Operating  segments are  components of an  enterprise  about
         which  separate  financial  information  is available that is evaluated
         regularly  by the chief  operating  decision  maker in deciding  how to
         allocate  resources  and in assessing  performance.  This  Statement is
         effective  for fiscal years  beginning  after  December  15, 1997.  The
         Company adopted the Statement effective January 1, 1998,  however,  the
         Company has only one reportable segment.

         In June  1998,  the  FASB  issued  Statement  of  Financial  Accounting
         Standards No. 133,  "Accounting  for Derivative  Instruments  and Hedge
         Activities". This Statement, which is effective for all fiscal quarters
         and all fiscal  years  beginning  after  June 15,  1999,  requires  all
         derivatives  be measured at fair value and be  recognized as assets and
         liabilities in the statement of financial position. This Statement sets
         forth  the  accounting  for  changes  in  fair  value  of a  derivative
         depending on the intended use and  designation of the  derivative.  The
         Company  does not  expect  this  Statement  to have any  impact  on its
         consolidated financial statements, upon adoption.

         In October 1998,  the FASB issued  Financial  Accounting  Standards No.
         134,  "Accounting  for  Mortgage-Backed  Securities  Retained after the
         Securitization  of Mortgage  Loans Held for Sale by a Mortgage  Banking
         Enterprise." This Statement requires that after the securitization of a
         mortgage  loan held for sale,  an entity  engaged in  mortgage  banking
         activities classify the resulting mortgage-backed security as a trading
         security.  The  Statement  is effective  for the first  fiscal  quarter
         beginning  after  December 15,  1998.  The Company does not expect this
         Statement to have any impact on its consolidated  financial statements,
         upon adoption.


(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, 1998 and 1997 are
     as follows:
<PAGE>

<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

Investment securities held to maturity:
                                                            Gross      Estimated
                                            Amortized     unrealized     market
                                               cost       gain (loss)    value
                                            ---------     ----------     ------
<S>                                         <C>             <C>         <C>      
1998:
 Obligation of U.S. government
   agencies
                                            $6,468,411      212,214     6,680,625
                                            ==========      =======     =========

1997:
 Obligation of U.S. government
   agencies
                                            $6,368,111       56,577     6,424,688
                                            ==========      =======     =========

Investment securities available for sale:

1997:
 Obligation of U.S. government
   agencies                                 $3,350,000      (48,156)    3,301,844
                                            ==========      =======     =========
</TABLE>

The amortized cost and estimated  market value of investment  securities held to
maturity at December 31, 1998,  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.

                                                          Estimated
                                            Amortized       market
                                               cost         value
                                            ---------       ------
Investment securities held to maturity:
 Due after one year through five years     $6,468,411      6,680,625
                                           ==========      =========

Market values for all  securities  were  calculated  using  published  prices at
December 31, 1998.

The Company's investment in obligations of U.S. government agencies consist of a
dual indexed bond issued by the Federal Home Loan Bank. The bond has a par value
of $7,000,000 and pays interest based on the difference between two indices. The
bond at  December  31,  1998,  pays  interest at the 10 year  constant  maturity
treasury rate less the 6 month LIBOR rate plus a contractual amount of 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.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



Proceeds from sales of investment securities available for sale were $3,340,055,
$5,624,375  and $987,656 in 1998,  1997 and 1996,  respectively.  Gross realized
losses on sales of investment  securities  available for sale during 1998,  1997
and 1996 were $9,945, $125,625 and $12,344, respectively.

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.


(3) Loans Receivable, Net
<TABLE>
<CAPTION>

    A summary of loans receivable at December 31, 1998 and 1997 follows:

                                                           1998            1997
                                                           ----            ----
<S>                                                    <C>             <C>        
Mortgage loans:
   Permanent conventional:
      Commercial                                       $ 14,883,511     12,891,454
      Residential                                       130,448,017    105,943,147
      Residential construction                           11,518,308      3,159,774
                                                       ------------    -----------

         Total mortgage loans                           156,849,836    121,994,375
      Commercial loans                                      354,686        490,417
      Consumer loans                                        998,826        745,806
      Lines of credit                                     1,242,968        569,604
                                                       ------------    -----------

         Total loans receivable                         159,446,316    123,800,202
Net premium on mortgage loans purchased                   1,374,559      1,370,337

Deduct:
  Unearned loan origination fees, net of direct loan
    origination costs                                        27,171         13,577
  Undisbursed portion of loans in process                 7,589,414      2,137,625
  Allowance for loan losses                               1,136,056      1,110,521
                                                       ------------    -----------

    Loans receivable, net                              $152,068,234    121,908,816
                                                       ============    ===========
</TABLE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



The  following is a summary of  information  regarding  nonaccrual  and impaired
loans as of December 31:

                                           1998         1997         1996
                                           ----         ----         ----

Nonaccrual loans                        $1,360,008    1,283,000      991,000
                                        ==========    =========    =========

Recorded investment in impaired loans   $1,710,827    1,819,285    4,078,174
                                        ==========    =========    =========

Allowance for loan losses related to
  impaired loans                        $  240,189      349,452      626,435
                                        ==========    =========    =========


                                          Interest
                                         income not    Interest      Average
                                         recognized     income       recorded
                                             on        recognized  investment
                                         nonaccrual   on impaired  in impaired
                                           loans         loans        loans
                                         ----------   -----------  -----------
For the years ended December 31:
                                  1998    $161,510       56,108    1,809,013
                                          ========      =======    =========
                                  1997    $149,000       89,077    2,136,289
                                          ========      =======    =========
                                  1996    $181,000      259,263    5,072,872
                                          ========      =======    =========

The activity in the allowance  for loan losses for the years ended  December 31,
1998, 1997 and 1996 is as follows:
<TABLE>
<CAPTION>

                                                   1998            1997          1996
                                                   ----            ----          ----
<S>                                            <C>              <C>           <C>      
Balance at beginning of period                 $ 1,110,521      1,533,003      2,060,568
Charge-offs                                       (162,788)      (529,777)    (1,223,240)
Provision for loan losses                          165,000         93,132        279,596
Recoveries                                          23,323         14,163        266,778
Transfer from allowance of real estate owned          --             --          149,301
                                               -----------      ---------     ----------

        Balance at end of period               $ 1,136,056      1,110,521      1,533,003
                                               ===========      =========     ==========
</TABLE>

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

     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, 1998 and 1997.


(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   $17,390,004   and   $9,749,927   at  December  31,  1998  and  1997,
     respectively.  Servicing fees earned were $10,426,  $28,633 and $22,086 for
     the years ended December 31, 1998, 1997 and 1996, respectively.


(5) Mortgage Servicing Rights

     An analysis of the activity for originated  mortgage  servicing  rights for
     the year ended December 31, 1998 is as follows:

Balance, January 1, 1997     $  67,631
Originations                    28,811
Amortization                    (8,773)
                             ---------

Balance, December 31, 1997      87,669
Originations                   155,059
Amortization                   (31,888)
                             ---------

Balance, December 31, 1998   $ 210,840
                             =========

     Mortgage servicing rights are included in prepaid expenses and other assets
     in the consolidated balance sheets.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



(6)  Office Facilities and Equipment

     Office facilities and equipment and their related accumulated  depreciation
     and amortization at December 31, 1998 and 1997 are summarized as follows:
<TABLE>
<CAPTION>

                                                                                Estimated
                                                                                 useful
                                                       1998          1997        lives
                                                       ----          ----        -----
<S>                                              <C>              <C>          <C>       
Leasehold improvements                           $ 1,259,179      1,037,991    3-25 years
Furniture and fixtures                               851,341        569,772    3-7 years
                                                  ----------       -------- 

        Total                                      2,110,520      1,607,763
Less accumulated depreciation and amortization    (1,120,190)      (793,438)
                                                  ----------       -------- 

        Office facilities and equipment, net     $   990,330        814,325
                                                  ==========       ======== 
</TABLE>




(7) Deposits

     A summary of deposits at December 31, 1998 and 1997 follows:

                                             Weighted                Weighted
                                             average                  average
                                             interest                interest
                                  1998         rate           1997      rate
                                  ----         ----           ----      ----
Commercial checking
  accounts - noninterest-
  bearing                    $ 1,261,170        --%     125,870         --%
NOW accounts                   1,439,135       2.00%    889,551       1.58%
Money market deposit
  accounts                    11,234,844       4.10%  7,246,449       4.02%
Statement savings accounts       871,518       2.58%  1,035,282       2.57%

                              14,806,667       3.51%  9,297,152       3.60%

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                        Weighted                   Weighted
                                                        average                    average
                                                        interest                   interest
                                          1998            rate           1997        rate
                                          ----            ----           ----        ----
<S>                                 <C>                    <C>      <C>              <C>  
Certificate accounts by         
  interest rates:
                1.00% - 3.99%            338,031                        442,782
                4.00% - 4.99%         26,806,630                      1,149,652
                5.00% - 5.99%         81,135,398                     79,489,822
                6.00% - 7.99%          5,201,326                     14,504,969
                                      ----------                     ----------

                Total certificate
                  accounts           114,481,385           5.51%     95,587,225      5.69%
                                     -----------           ----      ----------      ---- 

Accrued interest                           4,285                          5,786
                                      ----------                     ----------

                Total deposits      $129,292,337           5.26%    104,890,163      5.48%
                                    ============           ====     ===========      ==== 
</TABLE>

     The following  table presents,  by various  interest rate  categories,  the
     amount of certificate accounts maturing during the periods reflected below:
<TABLE>
<CAPTION>

Interest rate           1999           2000           2001           2002           2003   2004          Total
- -------------           ----           ----           ----           ----           ----   ----          -----
<S>             <C>               <C>            <C>              <C>            <C>               <C>        
1.00% - 3.99%   $    322,564          4,226          3,530            946          6,765   --          338,031
4.00% - 4.99%     25,243,862        955,480        607,288           --             --     --       26,806,630
5.00% - 5.99%     74,817,168      4,858,653      1,605,722        442,903        410,952   --       82,135,398
6.00% - 6.99%      4,234,993        754,008        212,325           --             --     --        5,201,326
                ------------      ---------      ---------        -------        -------           -----------

                $104,618,587      6,572,367      2,428,865        443,849        417,717   --      114,481,385
                ============      =========      =========        =======        =======           ===========
</TABLE>

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



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

                               At December 31, 1998        At December 31, 1997
                               --------------------        --------------------
                               Amount        % total       Amount       % total
                               ------        -------       ------       -------

Three months or less        $ 8,059,847       33.4%     $ 4,214,446       22.1%
Over three months to six
 months                       7,117,409       29.4%       5,303,940       27.8%
Over six months to twelve
 months                       7,814,101       32.4%       5,351,174       28.0%
Over twelve months            1,157,205        4.8%       4,207,654       22.1%
                            -----------      -----      -----------      ----- 
                            $24,148,562      100.0%     $19,077,214      100.0%
                            ===========      =====      ===========      ===== 

     Interest  expense on deposits for the years ended  December 31, 1998,  1997
     and 1996 is as follows:


                                               1998         1997         1996
                                               ----         ----         ----
Interest on NOW and Super NOW accounts     $   19,598       13,187        9,511
Interest on money market accounts             374,678      256,130      256,130
Interest on savings accounts                   23,676       32,708       43,335
Interest on certificate accounts, net of
  penalties                                 5,686,776    5,472,659    5,451,414
                                           ----------    ---------    ---------
                                           $6,104,728    5,774,684    5,760,390
                                           ==========    =========    =========

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



(8)     Federal Home Loan Bank Advances

A summary of advances from the Federal Home Loan Bank of Atlanta at December 31,
1998 and 1997 follows:

 Maturing in year      Interest rate      December 31,
ending December 31,  (variable rates)        1998
- -------------------  ----------------        ----

     1999               (5.15)          $ 8,500,000
     1999                5.09             5,000,000
     1999                4.98             5,000,000
     2000                5.09             5,000,000
     2001                5.96             5,000,000
                                        -----------
                                        $28,500,000
                                        ===========

     1998               (6.50)          $ 5,500,000
     1998                6.00             5,000,000
     1998                6.02             2,500,000
     1998                6.12             5,000,000
     1998                5.88             5,000,000
                                        -----------
                                       $23,000,000
                                        ===========

     Pursuant to collateral agreements with the Federal Home Loan Bank ("FHLB"),
     advances are secured by the following at December 31:

                                  1998           1997
                                  ----           ----
FHLB stock                  $  1,725,000      1,427,500
Qualifying mortgage loans    119,390,491     31,139,250
Investment securities:
  Amortized cost                    --        3,547,948
  Market value                      --        3,579,469
                             ===========     ==========

     As of December  31,  1998,  the Bank has a blanket  lien on all  qualifying
     mortgage loans as noted above.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



(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, 1998
       (that is their carrying amounts).  The carrying amounts of variable rate,
       fixed  term money  market  accounts  and  certificates  of deposit  (CDs)
       approximate their fair value at the reporting date. Fair values for fixed
       rate CDs are  estimated  using a discounted  cash flow  calculation  that
       applies  interest  rates  currently  being offered on  certificates  to a
       schedule of aggregated expected monthly maturities on time deposits.

       Federal  Home Loan Bank  Advances - Fair value of Federal  Home Loan Bank
       advances are estimated  using  discounted cash flow analysis based on the
       Company's   current  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.
<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


       The estimated fair values of the Company's  financial  instruments are as
       follows:

                                                  December 31, 1998
                                                  -----------------
                                            Carrying amount    Fair value
                                            ---------------    ----------
Financial assets:
  Cash and cash equivalents                  $  7,165,433      7,165,433
  Investment securities held to maturity        6,468,411      6,680,625
  Loans (carrying amount less allowance
    for loan loss of $1,136,056)              152,068,234    153,453,456
  Federal Home Loan Bank stock                  1,725,000      1,725,000

Financial liabilities:
  Deposits:
    Without stated maturities                $ 14,806,667     14,806,667
    With stated maturities                    114,481,385    114,894,826
  Federal Home Loan Bank advances              28,500,000     28,580,427

Commitments:
  Letters of credit                          $       --             --
  Loan commitments                                   --             --


                                                  December 31, 1997
                                                  -----------------
                                            Carrying amount    Fair value
                                            ---------------    ----------
Financial assets:
  Cash and cash equivalents                  $  4,002,050      4,002,050
  Investment securities available for sale      3,301,844      3,301,844
  Investment securities held to maturity        6,368,111      6,424,688
  Loans (carrying amount less allowance
    for loan loss of $1,110,521)              121,908,816    123,050,866
  Federal Home Loan Bank stock                  1,427,500      1,427,500

Financial liabilities:
  Deposits:
    Without stated maturities                $  9,297,152      9,297,152
    With stated maturities                     95,587,225     95,866,182
  Federal Home Loan Bank advances              23,000,000     23,026,953

Commitments:
   Letters of credit                         $       --             --
   Loan commitments                                  --             --

<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



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

(10)   Income Taxes

       Income tax for the years ended December 31, 1998,  1997 and 1996 consists
       of:
                Current            Deferred      Total
                -------            --------      -----
1998:
     Federal   $ 19,402             211,972     231,374
     State        2,213              29,997      32,210
               --------             -------     -------
       Total   $ 21,615             241,969     263,584
               ========             =======     =======

1997:
     Federal   $    177             195,052     195,229
     State           --              33,419      33,419
               --------             -------     -------
       Total   $    177             228,471     228,648
               ========             =======     =======

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

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

       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:

                                         1998           1997
                                         ----           ----
Deferred tax assets:
  Allowance for loan losses         $   108,850        206,279
  Unrealized loss on investment
    securities available for sale       200,037        255,901
  Deferred loan fees                      8,355           --
  AMT credit carryforward                72,349         65,878
  Real estate owned                       3,054         55,710
  Depreciation                           35,973           --
  Other                                    --            1,396
  Net operating loss carryforward       592,447        750,255
                                      ---------      ---------

      Gross deferred tax asset        1,021,065      1,335,421
  Less valuation allowance             (432,526)      (432,526)
                                      ---------      ---------

                                        588,539        902,895
                                      ---------      ---------

Deferred tax liabilities:
  FHLB stock dividend                   (18,845)       (17,840)
  Mortgage servicing rights             (63,550)       (32,989)
  Deferred loan fees                       --          (14,014)
  Depreciation                             --          (34,075)
                                      ---------      ---------

                                        (82,395)       (98,918)
                                      ---------      ---------
        Total                       $   506,144        803,977
                                      =========      =========

       At December  31,  1998,  the Company has net  operating  loss  carryovers
       (NOL's) of approximately  $1,456,000 for federal and $4,521,000 state tax
       purposes,  which expire  between 2009 and 2011. In addition,  the Company
       has  approximately  $72,000  in  alternative  minimum  tax  (AMT)  credit
       carryforwards.  A valuation  allowance has been  established  relating to
       these NOL and AMT  carryovers  that  management  believes are more likely
       than  not  to be  utilized  prior  to  their  expiration  through  future
       profitable operations.


<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996
<TABLE>
<CAPTION>

       The Company's  effective tax rate on pretax (loss) income for 1998,  1997
       and 1996 differs from the statutory Federal income tax rate as follows:

                                  1998          %         1997         %             1996          %
                             ---------       -----     ---------      ----       ---------      -----  
<S>                          <C>             <C>       <C>            <C>    <C>                <C>    
Tax (benefit) provision at
  statutory rate             $ 236,702       34.00%    $ 199,268      34.0%  $    (404,703)     (34.0)%
Increase (decrease) in tax
  resulting from:
    Increase in valuation
     allowance                    --            --         --          --          211,702       17.8
    State income taxes
     net of federal
     income tax benefit         23,365        3.36        21,275       3.6            --       --
    Other                        3,517         .40         8,105       1.4         (20,799)      (1.7)
                             ---------       -----     ---------      ----       ---------      -----  

                             $ 263,584       37.76%    $ 228,648      39.0%      $(213,800)     (17.9)%
                             =========       =====     =========      ====       =========      =====  
</TABLE>

(11) Regulatory Capital

     The Bank is subject to various regulatory capital requirements administered
     by  the  federal  banking   agencies.   Failure  to  meet  minimum  capital
     requirements  can  initiate  certain  mandatory  and  possibly   additional
     discretionary  actions by  regulators  that,  if  undertaken,  could have a
     direct material effect on the Bank's  financial  statements.  Under capital
     adequacy  guidelines  and the  regulatory  framework for prompt  corrective
     action,  the Bank  must  meet  specific  capital  guidelines  that  involve
     quantitative  measures  of  the  Bank's  assets,  liabilities  and  certain
     off-balance-sheet   items  as  calculated   under   regulatory   accounting
     practices.  The Bank's capital amounts and  classification are also subject
     to  qualitative   judgments  by  the  regulators  about  components,   risk
     weightings and other factors.

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     table below) of total and Tier I capital (as defined in the regulations) to
     risk-weighted assets.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

     The  following  table  summarizes  the capital  thresholds  for each prompt
     corrective  action capital category.  An institution's  capital category is
     based on whether it meets the threshold for all three capital ratios within
     the category:

<TABLE>
<CAPTION>
                                                                                        To be adequately
                                                                                         capitalized
                                                                                         under prompt
                                                                                          corrective
                                                            For capital                     action
                                         Actual          adequacy purposes                 provisions
                                         ------          -----------------                 ----------
                                  Amount        Ratio    Amount      Ratio             Amount          Ratio
                                  ------        -----    ------      -----             ------          -----
<S>                            <C>              <C>   <C>            <C>              <C>             <C> 
As of December 31, 1998:
  Total capital (to risk                                                   
   weighted assets)            $12,762,569      13.32 $ 7,660,557    8.0% or greater  $7,660,557      8.0% or greater

  Tier I capital (to risk                                                  
   weighted assets)             11,681,513      12.20%  3,830,279    4.0% or greater   3,830,279      4.0% or greater

  Tier I capital (to average                                              
   assets)                      11,681,513       6.69%  6,982,469    4.0% or greater   6,982,469      4.0% or greater

As of December 31, 1997:
  Total capital (to risk                                                  
   weighted assets)            $12,062,756      14.99%$ 6,438,476    8.0% or greater $ 6,438,476     8.0% or greater%

  Tier I capital (to risk                                                
   weighted assets)             11,055,454      13.73%  3,218,881    4.0% or greater   3,218,881      4.0% or greater

  Tier I capital (to average                                              
   assets)                      11,055,454       7.77%  5,693,782    4.0% or greater   5,693,782      4.0% or greater
</TABLE>

     Management  believes,  as of  December  31,  1998,  that the Bank meets all
     capital adequacy requirements to which it is subject.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                        December 31, 1998, 1997 and 1996

(12) Stock Option Plans

     The Company issued stock options to certain sales representatives for their
     commitment in selling Federal Trust Corporation stock. These options have a
     strike  price of $5.63 per share,  as amended as a result of the 1997 stock
     offering,  and will expire on October 26,  1999.  At December  31, 1998 and
     1997,   options  for  58,453  shares  were  outstanding  to  various  sales
     representatives.

     Pursuant to the Company's stock option plans,  certain  directors have been
     granted  options to purchase 25,000 shares at $4.00 per share not to exceed
     a combined total of 75,000 shares.  This exercise price was  established at
     $4.00 to reflect the market price for the Company's  shares at the time the
     stock option plan was  initially  adopted on January 30, 1998.  The options
     are exercisable  from November 22, 1998 to November 22, 2008.  Furthermore,
     pursuant to the Plan,  employees  of the Company  were granted an incentive
     stock option to purchase  275,000 shares of common stock at $4.00 per share
     of which the  President  of the Company has the option to purchase  120,000
     shares.  The  employee  shares are  exercisable  from  November 22, 1998 to
     November 22,  2008.  The Plans were  approved on May 22, 1998,  and at that
     time the stock  price had risen to $4.625.  The  Company is  accreting  the
     difference  ratably over five years, the vesting period.  Compensation cost
     at December  31, 1998 was  $25,521.  At December  31,  1998,  the number of
     options vested and exercisable was -0-.

     The Company  applies APB  Opinion  No. 25 and  related  interpretations  in
     accounting for its plan. Accordingly, compensation cost has been recognized
     for its stock option plans as noted above.  Had  compensation  cost for the
     Company's  stock-based  compensation plans been determined  consistent with
     FASB  Statement  No. 123, the  Company's  net income and earnings per share
     would have been reduced to pro forma amounts as indicated below:

                                1998
                                ----
Net income:
        As reported           $432,601
        Pro forma             $412,991

Earnings per share:
        As reported           $   .09
        Pro forma             $   .09

     The fair value of each  option  granted is  estimated  on the date of grant
     using  the   Black-Scholes   Option  Pricing  Formula  with  the  following
     weighted-average assumptions used for grants in 1998, dividend yield of -0-
     percent;  expected  volatility of 50 percent;  risk-free  interest rates of
     4.73% and 5.77% and expected lives of 7 years for the plan options.
<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


     A summary of the status of the  Company's  stock option plan as of December
     31,  1998 and 1997  and  changes  during  the  year  ended on that  date is
     presented below:

Fixed options                               1998      1997
- -------------                               ----      ----

Outstanding at beginning of year:         58,453    58,453
Granted                                  350,000      --
Exercised                                   --        --
Forfeited                                   --        --
                                         -------    ------

Outstanding at end of year               408,453    58,453
                                         -------    ------

Options exercisable at year-end             --        --
                                         =======    ======

Weighted-average fair value of options
  granted during the year per share      $  1.00   $  --
                                         =======    ======

<TABLE>
<CAPTION>

                     Number         Weighted       Weighted     Number         Weighted average
     Range of    outstanding at    remaining        average   exercisable at   exercise price at
     exercise     December 31,    contractual       exercise  December 31,       December 31,
     prices           1998            life            price      1998                1998
     ------           ----            ----            -----      ----                ----

<S>                 <C>             <C>               <C>                           <C>  
 $4.00 - $5.63      408,453         10 years          $4.25       --                $4.25
</TABLE>

(13)    Commitments and Related Party Transactions

     Future minimum lease payments under  noncancelable  leases, at December 31,
     1998 are as follows:

                            Year ending
                            December 31,
                            ------------
                                1999   $332,980
                                2000    332,980
                                2001     47,041
                                       --------

Total minimum lease payments           $713,001
                                       ========

     Rent expense amounted to $298,193,  $285,214 and $351,150 and for the years
     ended 1998, 1997 and 1996, respectively.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



     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 $308,233,
     $296,339 and $291,767  were made during the years ended  December 31, 1998,
     1997 and 1996, respectively.

     The  Company  has an  operating  lease with its former  chairman  and major
     stockholder  relating to its main facility which minimum lease term expires
     in December 2000 and which contains two ten-year  renewal  options.  During
     the fourth quarter of 1998,  management changed its intentions with respect
     to the exercise of the lease renewal option and determined it was no longer
     probable the renewal  option would be exercised as originally  anticipated.
     As a result of such change in estimate, the remaining estimated useful life
     of the  associated  leasehold  improvements  has been  reduced  in order to
     amortize the remaining useful life of such leasehold  improvements over the
     minimum  lease  term.  Accordingly,  beginning  January 1, 1998,  remaining
     leasehold  improvements  are being amortized over the remaining  three-year
     period minimum lease term amounting to  approximately  $237,000 a year. The
     impact of this change in estimate  on 1998 was to  increase  occupancy  and
     equipment  expense and  decrease net income by  approximately  $178,000 and
     $111,000, respectively.


(14)    Parent Company Financial Information

     The parent company financial information is as follows at December 31, 1998
     and 1997:

                            Condensed Balance Sheets
                            ------------------------

                                              1998          1997
                                              ----          ----
Assets:
  Cash, deposited with subsidiary      $ 1,352,416     1,390,821
  Prepaid expenses and other assets         88,832        41,000
  Property, plant and equipment, net       220,893       332,290
  Note receivable                           50,000        75,000
  Investment in subsidiaries            11,411,975    10,803,792
                                       -----------    ----------

                                       $13,124,116    12,642,904
                                       ===========    ==========
<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>

                      Condensed Balance Sheets, Continued
                      -----------------------------------

                                                                    1998            1997
                                                                    ----            ----
<S>                                                         <C>                   <C>   
Liabilities and stockholders' equity:
  Accounts payable and accrued expenses                     $      2,740          72,241
                                                            ------------      ----------
Stockholders' equity:
  Common stock                                                    49,416          49,416
  Additional paid-in capital                                  15,883,053      15,857,532
  Accumulated deficit                                         (2,479,541)     (2,912,142)
  Accumulated other comprehensive income                            --           (30,035)
  Accumulated other comprehensive income-investment
   securities transferred from available for sale to held
   to maturity                                                  (331,552)       (394,109)
                                                            ------------      ----------

   Total stockholders' equity                                 13,121,376      12,570,662
                                                            ------------      ----------
                                                            $ 13,124,116      12,642,904
                                                            ============      ==========
</TABLE>
<TABLE>
<CAPTION>

                       Condensed Statements of Operations
     '                  ----------------------------------
                                                   1998         1997         1996
                                                   ----         ----         ----
Revenues:
<S>                                           <C>           <C>          <C>   
  Interest and dividend income                $  52,900        5,918       17,579
  Other income                                  356,271      334,883      308,770
                                               --------     --------     -------- 
    Total income                                409,717      340,801      326,349
                                               --------     --------     -------- 

Expenses:
  Compensation                                   34,284       42,372      114,985
  Occupancy                                     420,357      343,810      442,483
  Other expense                                  88,927       67,192      382,926
                                               --------     --------     -------- 

      Total expenses                            543,568      453,374      940,394
                                               --------     --------     -------- 

      Loss before income from subsidiaries     (133,851)    (112,573)    (614,045)
(Loss) income from subsidiaries                 515,591      427,644     (362,458)
                                               --------     --------     -------- 
      Net income (loss) before income taxes     381,740      315,071     (976,503)
Income tax (benefit) expense                    (50,861)     (42,361)        --
                                               --------     --------     -------- 
      Net income (loss)                       $ 432,601      357,432     (976,503)
                                               ========     ========     ======== 
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


                       Condensed Statements of Cash Flows
                       ----------------------------------

                                                                1998          1997          1996
                                                                ----          ----          ----
<S>                                                       <C>           <C>            <C>      
Cash flows provided by (used in) operating activities:
  Net income (loss)                                       $  432,601       357,432      (976,503)
  Adjustments to reconcile net income (loss) to net
    cash provided by (used in) operating activities:
      Loss on disposal of premises and equipment                --            --         154,327
      Depreciation                                           111,397        69,693        59,800
      Accretion of stock option expense                       25,521          --            --
      Equity in undistributed loss (earnings)
        of subsidiaries                                     (515,591)     (427,644)      362,458
      Cash provided by (used in) changes in:
        Prepaid expenses and other assets                    (47,832)       13,999       235,883
        Investment in subsidiaries                              --      (3,700,000)    1,082,058
        Due to subsidiaries                                     --            --        (103,000)
        Accounts payable and accrued expenses                (69,501)      (41,989)      (38,244)
                                                          ----------       -------      -------- 
      Net cash provided by (used in) operating
        activities                                           (63,405)   (3,728,509)      776,779
                                                          ----------       -------      -------- 
Cash flows provided by (used in) investing activities:
  Notes receivable originated, net of repayments              25,000       230,354      (305,354)
  Purchase of property and equipment                            --            --          (4,759)
  Proceeds from sale of property and equipment                  --            --          68,191
                                                          ----------       -------      -------- 

    Net cash provided by (used in) investing activities       25,000       230,354      (241,922)
                                                          ----------       -------      -------- 

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


                 Condensed Statements of Cash Flows, Continued
                 ---------------------------------------------

                                                            1998           1997           1996
                                                            ----           ----           ----
<S>                                                    <C>              <C>              <C>    
Cash flows (used in) provided by financing activities:
  Proceeds from sale of stock, net of issuance costs   $      --        4,773,877           --
  Repayment of debentures                                     --             --         (420,000)
                                                       -----------      ---------        -------

    Net cash (used in) provided by financing
      activities                                              --        4,773,877       (420,000)
                                                       -----------      ---------        -------
    Net increase (decrease) in cash and cash
      equivalents                                          (38,405)     1,275,722        114,857
Cash and cash equivalents at beginning of year           1,390,821        115,099            242
                                                       -----------      ---------        -------

Cash and cash equivalents at end of year               $ 1,352,416      1,390,821        115,099
                                                       ===========      =========        =======

Supplemental disclosures of non-cash transactions:
Market value adjustment -investment securities
  available for sale:
    Market value adjustments - investments                    --          (48,156)      (336,359)
    Deferred income tax asset                                 --          (18,121)      (126,135)
                                                       -----------      ---------        -------

      Unrealized loss on investment securities
        available for sale, net                        $      --          (30,035)      (210,224)
                                                       ===========      =========        =======

      Unrealized loss on investment securities
        transferred from available for sale to held
        to maturity                                    $  (531,589)      (631,889)      (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.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996


(15)    Selected Quarterly Financial Data (Unaudited)

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



                                                       Fourth quarter
                                                       --------------
                                                 1998       1997       1996
                                                 ----       ----       ----
Interest income                               $ 3,265      2,639      2,460
Net interest income                               909        824        685
Provision for loan losses                         (54)      (115)      (311)
Income (loss) before income taxes                (333)       189        361
Net income (loss)                                 195        141         16
                                              =======      =====      =====

Basic and diluted earnings (loss)
 per share   $   .04        .05        .01
                                              =======      =====      =====

                                                       Third quarter
                                                       -------------
                                                 1998       1997       1996
                                                 ----       ----       ----
Interest income                               $ 2,728      2,475      2,487
Net interest income                               914        659        742
Provision for loan losses                          45         30        441
Income (loss) before income taxes                 210        154     (1,151)
Net income (loss)                                 179         90       (737)
                                              =======      =====      =====

Basic and diluted earnings (loss) per share   $   .04        .04       (.33)
                                              =======      =====      =====

                                                       Second quarter
                                                       --------------
                                                 1998       1997       1996
                                                 ----       ----       ----
Interest income                               $ 2,468      2,495      2,432
Net interest income                               784        694        731
Provision for loan losses                          21         41        132
Income (loss) before income taxes                 142         66       (405)
Net income (loss)                                 129         25       (259)
                                              =======      =====      =====

Basic and diluted earnings (loss) per share   $   .03        .01       (.11)
                                              =======      =====      =====

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996

                                                     First quarter
                                                     -------------
                                                1998     1997      1996
                                                ----     ----      ----
Interest income                              $2,555    2,550     2,558
Net interest income                             791      827       741
Provision for loan losses                        30       (3)       18
Income (loss) before income taxes               101      177         5
Net income (loss)                               109      101         3
                                            =======    =====     =====

Basic and diluted earnings (loss) per share    $.02      .05        --
                                            =======    =====     =====

     The first  three  quarters  have been  restated  to  reflect  the change in
     accounting estimates.


(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, 1998, 1997 and 1996, the Company
     contributed cash to the Plan of $-0-, $50,782 and $38,000, 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
     year ended December 31, 1996, 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.

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



     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.

     The Bank and the Holding  Company are subject to periodic  examinations  by
     the OTS.  Examinations  to prior years resulted in the Bank entering into a
     supervisory  agreement in 1993 and the OTS issuing a  Supervisory  Order to
     Cease and Desist (the "Order") to both the Bank and the Holding  Company in
     1994.  In a letter  dated  March  18,  1998,  the OTS  removed  the  growth
     restrictions  placed  on the  Bank  pursuant  to  Regulatory  Bulletin  3b,
     permitting  future growth of the Bank consistent with the Bank's  strategic
     and operating  plans,  and safe and sound banking  practices.  The Order to
     Cease and Desist was lifted as of June 1, 1998.


(18) 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, 1998 and 1997 are as follows:

                                              1998          1997
                                         -----------   -----------
Available lines of credit                $   681,054       306,516
                                         ===========     =========

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

Outstanding mortgage loan commitments,
  exclusive of loans in process:
    Fixed rates                          $ 4,655,140       577,846
    Variable rates                         8,854,982     3,736,823
                                         ===========     =========
                                         $13,510,122     4,314,669
                                         ===========     =========

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

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements

                        December 31, 1998, 1997 and 1996



     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.


(19) 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.

     The  Bank  manages  its  credit  risk  by  limiting  the  total  amount  of
     arrangements  outstanding with individual customers, by monitoring the size
     and maturity structure of the loan portfolio, by obtaining collateral based
     on  management's  credit  assessment  of the  customers,  and by applying a
     uniform credit process for all credit exposures.


<PAGE>



                                    

                    ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS
                                OF THE REGISTRANT

                                   MANAGEMENT

Management of Federal Trust

The Board of Directors of Federal Trust Corporation consists of 5 members all of
whom 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, 1999    Holding Company               Elected Director       Office Expires
   ---------------        ---------------    ---------------               ----------------       --------------
<S>                                 <C>                                          <C>                    <C> 
James V. Suskiewich                 51         President/Chairman/Director       1994                   1999
Aubrey H. Wright, Jr.               52         Sr. V.P./CFO/Director             1995                   1999
Samuel C. Certo                     51         Director                          1997                   1999
George W. Foster                    69         Director                          1997                   1999
Kenneth W. Hill                     65         Director                          1997                   1999
</TABLE>

Directors  are  elected  for a term of one year  effective  with the 1996 Annual
meeting.

Information with respect to the persons who are directors or executive  officers
of Federal Trust,  including an employment  history covering the past five years
is detailed in the next section,  "Management of the Bank".  Except as otherwise
indicated,  all persons named have been engaged in their  principal  occupations
for more than the past five years.

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  Director    Expiration
           Name         January 1, 1999     the Bank      Since       of Term
           ----         ---------------     --------    --------     -------

James V. Suskiewich           51          President/      1993         2000
                                          Chairman
                                          Director

George W. Foster              69          Director        1991         2000

Aubrey H. Wright, Jr.         52          SVP and CFO/    1994         2001
                                          Director

Samuel C.  Certo              51          Director        1996         1999

Kenneth W.  Hill              65          Director        1996         1999

Louis Laubscher               55          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.



                                       82

<PAGE>




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 and was
elected as Chief  Financial  Officer  of the  Company  in April  1994.  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.

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.

The following  table sets forth  information as of March 1, 1998 with respect to
the ownership of shares of the Common Stock by directors and officers of Federal
Trust, and all directors and officers as a group.

                                  Percentage of
                        Shares of  Common Stock   Options to Percentage of
                         Common     issued &      Purchase   Common Stock on a
           Name         Stock(1)  outstanding      Stock     fully diluted basis
           ----         --------  -----------    --------    -------------------
James V. Suskiewich(2)   85,580      1.73         120,000       3.89
Aubrey H. Wright, Jr     30,100       .61          70,000       1.90
George W. Foster         11,343       .23          25,000        .69
Samuel C. Certo          25,000       .51          25,000        .95
Kenneth W. Hill          25,000       .51          25,000        .95
Louis Laubscher          37,000       .75          30,000       1.27
Officers & Directors
  as a Group            228,609      4.63         340,000      10.77

(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)   Includes  45,483 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.










                                       83

<PAGE>



                         ITEM 11. EXECUTIVE COMPENSATION


Summary Compensation Table

The following  table sets forth,  for the fiscal years ended  December 31, 1998,
1997 and 1996, the total  compensation  paid or accrued for the Chief  Executive
Officer and each of the other two 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)

                                                                             Restricted
Name and Principal                               Directors' Other Annual        Stock
     Position          Year   Salary  Bonus (2)  Fees       Compensation(3)    Awards(4)    Options(5)
- ---------------------  ----   ------  ---------  ---------- ---------------  ----------     ----------

<S>                    <C>   <C>       <C>       <C>        <C>                <C>            <C>    
James V. Suskiewich,   1998  $145,807  $31,000   $13,750    $39,080            $22,562        120,000
     CEO of the        1997  $134,441  $41,000   $17,000    $21,446                -              -
     Company, CEO      1996  $137,409  $11,000   $13,750    $14,161                -              -
     of the Bank

Aubrey H. Wright, Jr., 1998  $ 93,254  $12,000   $11,000    $20,488            $14,321         70,000
     CFO of the        1997  $ 84,808  $18,500   $ 9,500    $ 8,291                -              -
     Company, CFO      1996  $ 79,904  $ 6,000   $ 7,250    $ 5,936                -              -
     of the Bank

Louis Laubscher,       1998  $ 77,053  $46,505      -       $ 4,049                            30,000
     VP of the Bank,   1997  $ 74,038  $29,966      -       $ 3,908                -              -
     CLO of the Bank   1996  $ 69,807  $16,848      -       $ 4,218                -              -
</TABLE>

     (1)   Includes  all  compensation  in the year earned  whether  received or
           deferred at the election of the executive.
     (2)   Includes $45,505,  $28,966, and $10,848, in incentive bonuses for Mr.
           Laubscher based on resolutions of  non-performing  loans and REO, and
           the origination of SBA loans in 1998, 1997, and 1996, respectively.
     (3)   Includes the estimated value of:

              James V. Suskiewich    1998      1997      1996
              -------------------    ----      ----      ----
Health & Life insurance premiums   $ 4,244   $ 4,126   $ 4,454
Use of Company automobile            5,829     5,924     6,928
Social/Country Club Dues             4,531     5,600     2,779
Supplemental Retirement Plan        24,476     5,796      --
                                   -------   -------   -------
           Total:                  $39,080   $21,446   $14,161

     Aubrey H. Wright Jr              1998      1997      1996
- --------------------------------   -------   -------   -------
Health & Life insurance premiums   $ 4,974   $ 5,477   $ 5,936
Supplemental Retirement Plan        15,514     2,814      --
                                   -------   -------   -------
     Total:                        $20,488   $ 8,291   $ 5,936

       Louis Laubscher                1998      1997      1996
- --------------------------------   -------   -------   -------
Health & Life insurance premiums   $ 4,049   $ 3,908   $ 4,218

         (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.



                                       84

<PAGE>



         (5)  On January  30,  1998,  the Board of  Directors  of Federal  Trust
              adopted  the  1998  Key  Employee   Stock   Compensation   Program
              ("Program") for the benefit of officers and other key employees of
              the Company.  The Program is comprised of four parts: an Incentive
              Stock  Option  Plan,  a  Compensatory  Stock  Option Plan, a Stock
              Appreciation  Rights Plan,  and a  Performance  Plan.  The Program
              provides  for a maximum of  325,000  shares of  authorized  common
              stock to be reserved for future issuance pursuant to stock options
              granted under one of the four enumerated parts of the Program. The
              Program was subject to  approval  by the  shareholders,  which was
              obtained at the 1998 Annual Meeting of Shareholders.  The exercise
              price of each option is $4.00 per share,  the fair market value of
              the common  stock on January 30,  1998 (the date of grant),  based
              upon the "bid price" on that date.  The  December 31, 1998 closing
              price for the common stock was $2.31 per share.  The stock options
              vest at the  rate  of 20%  per  year  and a  stock  option  may be
              exercised  at any time on or after  six  months  after the date of
              grant until ten years after the date of grant.  Unless terminated,
              this  Program  shall  remain in  effect  for a period of ten years
              ending  on the  tenth  anniversary  of the  effective  date of the
              Program.

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. As of December 31, 1998,  ten  employees had vested  interest in the ESOP.
Mr. Suskiewich and Mr. Wright are now vested in the ESOP, however, Mr. Laubscher
is not.

The ESOP  contributions  by the Company are determined  annually by the Board of
Directors  of  the  Company,  taking  into  consideration  prevailing  financial
conditions,  the Company's fiscal requirements and other factors deemed relevant
by the Board. Generally, the Company 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
1997  and  1996,  the  Company   contributed  cash  of  $50,782,   and  $38,000,
respectively  to the ESOP;  at December 31, 1998 the Company had accrued  $7,200
which was contributed as cash to the ESOP in February 1999.

Options and Long-term Compensation

1993 Stock Option Plan for Directors.  On May 5, 1993, the Board of Directors of
the Company  approved a Stock Option Plan for Directors  (the "1993 Plan").  The
Plan  provided  that a maximum of 176,968  shares of common  stock (the  "Option
Shares")  were to be made  available  to directors  and former  directors of the
Company.  Options  for all the Option  Shares  were  issued on May 6, 1993.  The
options  were for a term of ten 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.  Options  held by an  active
director were canceled  immediately  if such director was removed for "cause" as
defined in the 1993 Plan.

The Company issued no stock options or stock appreciation rights as compensation
during the fiscal year ended  December 31, 1996. 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, 1997 through March 7, 1997.

1998 Directors' Option Plan. On January 30, 1998, the Board of Directors adopted
a 1998  Directors'  Stock Option Plan (the "1998  Plan").  The  shareholders  of
Federal Trust approved the 1998 Plan on May 22, 1998.  The 1998 Plan  authorizes
the granting of  non-statutory  stock options  (options  which do not qualify as
incentive stock options).

Each  non-employee  Director was granted an option to purchase  25,000 shares of
common stock on the Effective Date (as defined in the 1998 Plan).  New Directors
elected  or  appointed  to  the  Board  of  Directors  of  the  Company  or  any
wholly-owned subsidiary of the Company may be granted options to purchase shares
of common stock, as determined by the Board of Directors in its sole discretion.

The per  share  exercise  price at which  the  shares  of  common  stock  may be
purchased  upon  exercise  of a granted  option will be equal to the fair market
value of a share of common  stock as of the date of grant.  For the  purposes of
the 1998 Plan,  the fair  market  value of a share of common  stock shall be the
closing  sale price of a share of common  stock on the date in question  (or, if
such day is not a trading  day on the U.S.  markets,  on the  nearest  preceding
trading day), as reported with respect to the principal market (or the composite




                                       85

<PAGE>



of the markets,  if more than one), or national  quotation  system in which such
shares are then traded,  or if no such  closing  prices are  reported,  the mean
between the closing  high bid and low asked prices of a share of common stock on
the  principal  market or national  quotation  system then in use, or if no such
quotations  are  available,  the price  furnished by a  professional  securities
dealer making a market in such shares selected by the Board.

An option may be  exercised at any time on or after six months after the date of
grant until ten years after the date of grant. Unless terminated,  the 1998 Plan
shall remain in effect for a period of ten years ending on the tenth anniversary
of the Effective Date.
<TABLE>
<CAPTION>

                                                       Stock Options

                           Number of          % of Total
                          Securities          Options              Exercise                          Grant
                          Underlying          Granted to           or Base                           Date
                           Options            Employees            Price             Expiration      Present
Name                       Granted           in Fiscal Year(1)    ($/Share)(2)        Date(3)       Value
- ----                       -------           -----------------    ------------      ---------       -----
<S>                        <C>                     <C>             <C>              <C>             <C>  
James V. Suskiewich        120,000                 43.6%           $4.00            10/22/08        $1.00

Aubrey H. Wright, Jr.       70,000                 25.5%           $4.00            10/22/08        $1.00

Louis Laubscher             30,000                 10.9%           $4.00            10/22/08        $1.00
</TABLE>

       (1)     A total of 275,000  options for shares  were issued to  employees
               and an  additional  75,000  options were granted to  non-employee
               directors.

       (2)     The market  price on the date the option plan was approved by the
               Board of Directors subject to stockholder approval.  The plan was
               approved by the stockholders on May 22, 1998.

       (3)     The options vest at the rate of 20% per year  commencing  May 22,
               1998.


Director Compensation

Beginning on July 1, 1998, each director of the Company receives a quarterly fee
of $750 for his service.  Directors receive no per-meeting fees for either Board
meetings or any meetings of committees for which they serve as members.

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.  Current directors who are not executive officers are George
W. Foster, Samuel C. Certo and Kenneth W. Hill. 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 short-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




                                       86

<PAGE>



based upon Holding Company  objectives and specific job description  objectives,
as well as the overall performance of the Holding Company. 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.

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.

Compensation  Committee  Interlocks and Insider  Participation  in  Compensation
Decisions

James V.  Suskiewich,  President and Chief Executive  Officer of the Company and
President and Chief Executive  Officer of 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

Federal Trust and the Bank have jointly entered into employment  agreements with
two of their  executive  officers,  James V.  Suskiewich,  President  and  Chief
Executive Officer and Aubrey H. Wright,  Chief Financial  Officer.  The Bank has
also  entered  into an  employment  agreement  with  Louis  Laubscher,  its Vice
President and Chief Loan Officer.

James V. Suskiewich.  Mr. Suskiewich's  agreement was significantly  amended and
re-executed on December 18, 1998.  Pursuant to its terms,  Mr.  Suskiewich is to
receive a base salary,  plus reimbursement of reasonable  business expenses.  In
addition,  for any quarter in which the Bank's  after-tax  earnings are at least
0.50% of its average  quarterly assets on an annualized basis, Mr. Suskiewich is
to receive a bonus equal to 3% of the Bank's quarterly net, pre-tax income;  Mr.
Suskiewich  is also  entitled to  discretionary  performance  bonuses to be paid
annually  for the  duration of the  agreement.  For the year ended  December 31,
1998, Mr. Suskiewich received a bonus of $31,000. In addition, he is entitled to
participate  in any  bonus and  incentive  programs  adopted  by the Bank or the
Company commensurate with his position.

The original  term of Mr.  Suskiewich's  employment  agreement  was three years.
Every day during the term of the agreement,  the agreement  automatically renews
for one additional day. Therefore,  at all times, Mr. Suskiewich's agreement has
a three year term.  Any party to the agreement may cease the automatic  renewals
by  notifying  the other party of their intent to not renew.  In  addition,  any
party may terminate the agreement by delivering to the other parties a notice of
termination.  The date of termination is either 60 or 90 days  (depending on the
reason for termination) after delivery of the notice.

Mr.  Suskiewich's  employment  agreement provides for termination by the Bank or
Company for  reasons  other than for  "cause"  and by Mr.  Suskiewich  for "good
reason,"  as  those  terms  are  defined  in the  agreement.  In the  event  the
employment agreement is terminated by the Bank or Company for reasons other than
"cause"  or by Mr.  Suskiewich  for  "good  reason,"  he  shall be  entitled  to
severance  payments.  The severance  payment would be in a lump sum equal to the
total  annual  compensation  for the  remainder  of the  term of the  employment
agreement,  the  performance  bonus  due  for the  quarter  of  termination,  an
annualized portion of any long term incentives to later come due, and the amount
of Mr. Suskiewich's  annual club dues for the year of termination  multiplied by
the amount of time remaining on the term of his employment agreement.

In the event of a change in control of Federal Trust or the Bank, Mr. Suskiewich
will be  entitled to a special  incentive  bonus equal to three times his annual
salary  multiplied by the  price/book  value ratio at which Federal Trust or the
Bank is  acquired.  Furthermore,  the  agreement  includes a "gross up"  payment
clause.  In the event severance  payments received by Mr. Suskiewich are subject
to federal excise taxes under Section 4999 of the Internal Revenue Code of 1986,
the Bank or the Company shall  increase Mr.  Suskiewich's  severance  payment so
that the net  proceeds  from such  payments  will equal the amount of  severance
payments due to Mr. Suskiewich under the terms of the agreement.




                                       87

<PAGE>



The employment agreement also 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 such termination.

Aubrey  H.  Wright.  Mr.  Wright's  employment  agreement  became  effective  on
September 1, 1995 and had an original  term of three  years.  By September 15 of
each  subsequent  year,  the Bank and Federal  Trust are to review Mr.  Wright's
performance  to determine  whether the term of the agreement  should be extended
for an additional year. Under the agreement, Mr. Wright is entitled to receive a
base salary,  plus reimbursement of reasonable  business expenses.  In addition,
for any quarter in which the Bank meets the "Well Capitalized"  definition under
federal banking  regulations and its quarterly  after-tax  earnings are at least
0.50% of its average  quarterly assets on an annualized  basis, Mr. Wright is to
receive a bonus equal to 1% of the Bank's  quarterly net,  pre-tax  income;  Mr.
Wright is also entitled to  discretionary  performance  bonuses payable annually
for the duration of the  agreement.  For the year ended  December 31, 1998,  Mr.
Wright received a bonus of $12,000. Additionally, Mr. Wright is also entitled to
participate  in any  bonus and  incentive  programs  adopted  by the Bank or the
Company and commensurate with his position.

In the event Mr.  Wright's  employment is terminated  for reasons other than for
"just cause" or he terminates  his  employment for "good reason," as those terms
are defined in his employment agreement, he shall receive as a severance payment
the  total  annual  compensation  due  for  the  remainder  of the  term  of his
employment  agreement.  In the event of a change in control of Federal  Trust or
the Bank, Mr. Wright will be entitled to a special  incentive bonus equal to his
annual salary then in effect,  multiplied by the price/book value ratio at which
the Bank or Federal Trust is acquired.  However,  if he accepts  employment with
the acquiror, Mr. Wright shall instead receive a bonus of 50% of his salary then
in effect, multiplied by the price/book value ratio at which the Bank or Federal
Trust is acquired.

The  employment  agreement  permits  Mr.  Wright  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 such termination.

Louis  Laubscher.  Mr.  Laubscher's  employment  agreement  became  effective on
February 1, 1999. The agreement replaces a previous Employee Severance Agreement
between Mr. Laubscher and the Bank. Under the terms of the employment agreement,
Mr.  Laubscher  is  entitled to receive a base  salary,  plus  reimbursement  of
reasonable business expenses.  He is also entitled to discretionary  performance
bonuses payable annually for the duration of the agreement and to participate in
any bonus and incentive  programs adopted by the bank and commensurate  with his
position.  For the year  ended  December  31,  1998,  Mr.  Laubscher  received a
performance bonus of $46,505.

The original term of Mr.  Laubscher's  employment  agreement was one year. Every
day during its term, the agreement  automatically renews for one additional day.
Therefore,  at all times during its term,  Mr.  Laubscher's  agreement has a one
year term.  Either party to the agreement  may cease the  automatic  renewals by
notifying  the other party of their  intent to not renew.  In  addition,  either
party may  terminate  the  agreement by  delivering  the other party a notice of
termination. A termination is effective 30 days after delivery of the notice.

Mr.  Laubscher's  employment  agreement provides for termination by the Bank for
reasons  other  than for "just  cause,"  as well as by Mr.  Laubscher  for "good
reason," as those terms are defined in the  employment  agreement.  In the event
Mr. Laubscher's employment agreement is terminated by the Bank for reasons other
than for "just cause" or by Mr.
Laubscher for "good reason," he would be entitled to severance payments.

In the event severance payments are due, Mr. Laubscher will be entitled to a sum
equal to two times  his  annual  base  salary  and any bonus he would  have been
entitled to under the agreement.  In the event of termination due to a change in
control,  he will be  entitled  to a sum equal to his annual base salary and any
bonus he would have been entitled to under the  agreement.  Mr.  Laubscher  will
receive these sums in semi-monthly instalments.  Furthermore,  for the longer of
one year or the remaining term of the agreement, the Bank is to maintain in full
force and effect any benefit  plans or programs  Mr.  Laubscher  was entitled to
participate in at the time of his termination.

In addition,  the agreement  permits Mr.  Laubscher 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 such termination.





                                       88

<PAGE>



                     ITEM 12. SECURITY OWNERSHIP OF CERTAIN
                        BENEFICIAL OWNERS AND MANAGEMENT

The Company is not aware of any person who, on March 1, 1998, was the beneficial
owners of 5% or more of the  Company's  outstanding  Common  Stock,  except  for
William R. Hough & Co. 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  Percent of
              Beneficial Owner                  Beneficial Ownership    Class
              ----------------                  --------------------    -----

  William R. Hough & Co.                              492,241(1)        9.96
   100 Second Avenue South, Suite 800
   St. Petersburg, Florida 33701

  Directors and Executive Officers as a Group         228,609           4.63
  (6 persons)

- -----------------------
(1)    Includes  247,641  shares owned by WRH Mortgage,  Inc. and 244,600 shares
       owned by William R. Hough & Co.

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.


             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 and officers.  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,  1998,  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. Mr. Morrone is considered to be an "affiliate",  as that term
is defined by SEC regulations.  This largest outstanding balance during 1998 was
$324,585. As of February 28, 1999 the balance was $318,395.



                                       89

<PAGE>



Transactions With Certain Related Persons

Effective  January 1, 1990, John Martin Bell, a former director and former major
shareholder  of the Company and the wife of the former  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.  When  a
transaction involves the Company and an officer, director, principal shareholder
or affiliate, the policy of the Company is that the transaction will be on terms
no less  favorable  to the Company than could be obtained  from an  unaffiliated
party.  Any such  transactions  must be  approved  in advance  by a majority  of
independent and the disinterested directors.

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.












             [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK.]




                                       90

<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, 1998.

   o    Independent Auditors' Report

   o    Consolidated Balance Sheets at December 31, 1998 and 1997

   o    Consolidated Statements of Operations for each of the years in the three
        year period ended December 31, 1998

   o    Consolidated Statements of Cash Flows for each of the three years in the
        three year period ended December 31, 1998

   o    Consolidated  Statement of Stockholders' Equity and Comprehensive Income
        for each of the three years in the three year period ended  December 31,
        1998

   o    Notes to Consolidated Financial Statements

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

Exhibit Number         Description                                       Page

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.                 ****



                                  91

<PAGE>


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.   93  99  Statement  Regarding  Issuance  of
            Debentures.                                                    *** 

(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.




                                  92

<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 30, 1999                       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 30, 1999
- -----------------------
James V. Suskiewich           President

/s/ Aubrey H. Wright, Jr      Director                           March 30, 1999
- ------------------------
Aubrey H. Wright, Jr.

/s/ Samuel C. Certo           Director                           March 30, 1999
- -------------------
Samuel C. Certo

/s/ Kenneth W. Hill           Director                           March 30, 1999
- -------------------
Kenneth Hill

/s/ George W. Foster          Director                           March 30, 1999
- ---------------------------
George Foster




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.




                                  93

<PAGE>



                             EXHIBIT INDEX

Exhibit Number         Description                                        Page
- --------------         -----------                                        ----

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.                                                   93

99          Statement Regarding Issuance of Debentures.                     ***

(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.



                                       94
<PAGE>
                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

    Consolidated Statements of Stockholders' Equity and Comprehensive Income

     For each of the years in the three year period ended December 31, 1998

<TABLE>
<CAPTION>

                                                                  Unrealized                                       
                                                                     gain -                                                        
                                                                   reclass-                   Additional                   Treasury
                                                   Comprehensive   ification       Common      paid-in    Accumulated       stock, 
                                                       income        amount        stock       capital      deficit        at cost 
                                                       ------        ------        -----       -------      -------        ------- 
<S>                                                   <C>          <C>             <C>       <C>          <C>              <C>  
Balances at December 31, 1995                                                      22,565    11,143,659   (2,249,701)      (76,525)
Comprehensive income:        
  Net loss                                            (976,503)                      --           --        (976,503)         --   
Other comprehensive income, net of tax:
  Unrealized loss associated with
    investment securities
    transferred from available for
    sale to held to maturity                          (553,923)                      --           --            --            -- 
  Amortization of unrealized loss on
    securities held to maturity                         65,280                       --           --            --            -- 
  Gross unrealized gain on securities                               557,304
      Add: reclassified adjustment for
        losses in net income                                         12,344
                                                                     ------
        Net unrealized gain on securities              569,648                       --           --            --            --  
                                                       -------                                                                    
Comprehensive income                                $ (895,498)
                                                    ========== 
                                                                                   ------    ----------   ----------       -------

Balances at December 31, 1996                                                      22,565    11,143,659   (3,226,204)      (76,525)
Proceeds from sale of 2,701,619 shares of
  common stock                                                                     26,851     4,713,873         --          76,525
Loss on treasury stock included in above
  stock sale                                                                         --            --        (43,370)         --  
Comprehensive income:
  Net income                                           357,432                       --           --         357,432          --  
  Other comprehensive income, net of tax:
    Amortizaiton of unrealized loss on
      securities held to maturity                       94,534                       --           --            --            -- 
    Gross unrealized gain on securities                              54,564
      Add: reclassified adjustment for losses
        included in net income                                      125,625
                                                                    -------
          Net unrealized gain on securities            180,189                       --           --            --            --  
                                                       ------- 
Comprehensive income                                   632,155
                                                       =======

Balances at December 31, 1997                                                      49,416    15,857,532   (2,912,142)         --  
                                                                                   ------    ----------   ----------       -------
Accretion of stock options for stock compensation
  program                                                                            --          25,521         --            -- 
Comprehensive income:
  Net income                                           543,943                       --           --         543,934          --  
  Other comprehensive income, net of tax:
    Amortization of unrealized loss on securities
      held to maturity                                  62,557                       --           --            --            -- 
    Gross unrealized gain on securities                              20,090
      Add: reclassified adjustment for losses
        included in net income                                        9,945
                                                                      -----
             Net unrealized gain on securities          30,035                       --           --            --            --  
                                                        ------            
Comprehensive income                                   636,526
                                                       =======
                                                                                   ------    ----------   ----------       ------- 
Balances at December 31, 1998                                                      49,416    15,883,053   (2,368,208)         --  
</TABLE>

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

    Consolidated Statements of Stockholders' Equity and Comprehensive Income

     For each of the years in the three year period ended December 31, 1998


                                                       
                                                     Accumulated
                                                       other          Total
                                                    comprehensive  stockholder's
                                                       income         equity
                                                       ------         ------
Balances at December 31, 1995                           (779,872)     8,060,126
Comprehensive income:        
  Net loss                                                 --         (976,503)
Other comprehensive income, net of tax:
  Unrealized loss associated with
    investment securities
    transferred from available for
    sale to held to maturity                           (553,923)       (55,923)
  Amortization of unrealized loss on
    securities held to maturity                           65,280         65,280
  Gross unrealized gain on securities               
      Add: reclassified adjustment for
        losses in net income                        
                                                    
        Net unrealized gain on securities                569,648        569,648
                                                    
Comprehensive income                                
                                                    
                                                        -------       ---------

Balances at December 31, 1996                           (698,867)     7,164,628
Proceeds from sale of 2,701,619 shares of
  common stock                                              --        4,817,249
Loss on treasury stock included in above
  stock sale                                                --         (43,370)
Comprehensive income:
  Net income                                                --          357,432
  Other comprehensive income, net of tax:
    Amortizaiton of unrealized loss on
      securities held to maturity                          94,534         94,534
    Gross unrealized gain on securities               
      Add: reclassified adjustment for losses
        included in net income                        
                                                      
          Net unrealized gain on securities              180,189        180,189
                                                      
Comprehensive income                                  
                                                      

Balances at December 31, 1997                           (424,144)    12,570,662
                                                        --------      ---------
Accretion of stock options for stock compensation
  program                                                --              25,521
Comprehensive income:
  Net income                                             --             543,934
  Other comprehensive income, net of tax:
    Amortization of unrealized loss on securities
      held to maturity                                    62,557         62,557
    Gross unrealized gain on securities               
      Add: reclassified adjustment for losses
        included in net income                        
                                                      
             Net unrealized gain on securities           30,035          30,035
                                                      
Comprehensive income                                  
                                                      
                                                       --------       ---------
Balances at December 31, 1998                          (331,552)     13,232,709

<PAGE>




<PAGE>




                                   EXHIBIT 21

                                  SUBSIDIARIES


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

Federal Trust Bank        United States of America         Federal Trust Bank











































                                       95


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<EXCHANGE-RATE>                                      1
<CASH>                                           2,118
<INT-BEARING-DEPOSITS>                           5,048
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                           6,468
<INVESTMENTS-MARKET>                             6,681
<LOANS>                                        152,068
<ALLOWANCE>                                      1,136
<TOTAL-ASSETS>                                 174,465
<DEPOSITS>                                     129,292
<SHORT-TERM>                                    18,500
<LIABILITIES-OTHER>                              3,552
<LONG-TERM>                                     10,000
                                0
                                          0
<COMMON>                                            49
<OTHER-SE>                                      13,072
<TOTAL-LIABILITIES-AND-EQUITY>                 174,465
<INTEREST-LOAN>                                 10,438
<INTEREST-INVEST>                                  303
<INTEREST-OTHER>                                   275
<INTEREST-TOTAL>                                11,016
<INTEREST-DEPOSIT>                               6,105
<INTEREST-EXPENSE>                               1,153
<INTEREST-INCOME-NET>                            3,398
<LOAN-LOSSES>                                      165
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  3,411
<INCOME-PRETAX>                                    696
<INCOME-PRE-EXTRAORDINARY>                         696
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       433
<EPS-PRIMARY>                                     0.09
<EPS-DILUTED>                                     0.09
<YIELD-ACTUAL>                                    7.37
<LOANS-NON>                                      1,360
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  3,672
<ALLOWANCE-OPEN>                                 1,111
<CHARGE-OFFS>                                      163
<RECOVERIES>                                        23
<ALLOWANCE-CLOSE>                                1,136
<ALLOWANCE-DOMESTIC>                             1,136
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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