FEDERAL TRUST CORP
10KSB, 2000-03-30
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FEDERAL TRUST CORP, DEF 14A, 2000-03-30
Next: YORK INTERNATIONAL CORP /DE/, 10-K, 2000-03-30




                       SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C. 20549-1004

                                   FORM 10-KSB

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

For the fiscal year ended December 31, 1999      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

Check if disclosure of delinquent  filers pursuant to Item 405 of Regulation S-B
is not  contained  in this  form,  and  will  not be  contained,  to the best of
Registrant's   knowledge,   in  definitive   proxy  or  information   statements
incorporated  by reference  in Part III of this Form 10-KSB or any  amendment to
this Form 10-KSB. [X]

Revenues for the fiscal year ended December 31, 1999: $15,492,152

The  aggregate  market  value  of the  common  stock of the  Registrant  held by
nonaffiliates  of the  Registrant  (4,509,803  shares)  on  March  22,  2000 was
approximately $11,556,370.  As of such date, no organized trading market existed
for the common stock of the Registrant.  The aggregate market value was computed
by reference to recent trading activity of the common stock of the Registrant at
$2.5625 per share.  For the purposes of this response,  directors,  officers and
holders  of 5% or more of the  Registrant's  common  stock  are  considered  the
affiliates of the Registrant at that date.

The number of shares  outstanding of the Registrant's  common stock, as of March
23, 2000: 4,947,911 shares of $0.01 par value common stock.

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:

1.       Portions  of the  Proxy  Statement  for  the  2000  Annual  Meeting  of
         Shareholders  filed  electronically  with the  Securities  and Exchange
         Commission on March 30, 2000. (Part III)



<PAGE>



                                TABLE OF CONTENTS

Consolidated-Federal Trust Corporation and Subsidiaries ("Registrant").



                                                                     Page Number
PART I
Item 1   Business......................................................... 3
Item 2   Properties.......................................................21
Item 3   Legal Proceedings................................................21
Item 4   Submission of Matters to a Vote of Security Holders..............22


PART II
Item 5   Market for Common Equity and Related Stockholder Matters.........22
Item 6   Management's Discussion and Analysis of Financial Condition
         and Results of Operations........................................22
Item 7   Financial Statements and Supplementary Data......................28
Item 8   Changes in and disagreements with Accountants on
         Accounting and Financial Disclosure..............................63


PART III
Item 9   Directors and Executive Officers of the Registrant:..............63 (1)
Item 10  Executive Compensation...........................................63 (1)
Item 11  Security Ownership of Certain Beneficial Owners and Management...63 (1)
Item 12  Certain Relationships and Related Transactions...................63

PART IV
Item 13  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.64

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


(1)      The material  required by Items 9 through 11 is hereby  incorporated by
         reference from  Registrant's  definitive Proxy  Statement,  pursuant to
         Instruction E 3 of Form 10-KSB.






                                        2

<PAGE>



                                     PART I

                                ITEM 1. BUSINESS

General

Federal Trust  Corporation  ("Federal Trust") 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.  Federal
Trust, the Bank and its subsidiaries are collectively  referred to herein as the
"Company".  The Company's  headquarters  are  currently  located in Winter Park,
Florida.  Federal Trust conducts business as a savings and loan holding company,
and its principal  asset is the capital stock of the Bank. As a savings and loan
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.

Subsidiary

Federal  Trust  is a legal  entity  separate  from  the  Bank.  Federal  Trust's
executive offices are located at 1211 Orange Avenue, Winter Park, Florida 32789,
and its telephone  number is (407)  645-1201.  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."

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 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."

Forward Looking Statements

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.   Actual  results  may  differ
materially,   depending   upon  a  variety  of  important   factors,   including
competition,  inflation, general economic conditions,  changes in interest rates
and changes in the value of collateral  securing loans we have made, among other
things.

Strategy

Our 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 us manage our 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
such as economic,  environmental,  competitive  and liquidity needs will have an
effect on the cost of deposits.  Our principal sources of earnings are currently
interest on real estate mortgage  loans,  investments,  and overnight  deposits,
fees on  checking  accounts  and  sales of loans.  Our  principal  expenses  are
interest paid on deposits, FHLB advances and operating expenses.


                                        3

<PAGE>



Market Area and Competition

The Company is headquartered 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,  we opened a new branch in  downtown
Sanford,  Florida.  Sanford is located  approximately  12 miles northeast of our
main office in Winter Park,  and is the second  largest city in Seminole  County
with a population  estimated at 36,000. We are currently looking at a new branch
facility in New Smyrna, Florida.

Our primary market area is northeast Orange County and Seminole County, although
our  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 Company  experiences  substantial  competition  in attracting  and retaining
deposits and in lending  funds.  The primary factor in competing for deposits is
interest  rates.  Direct  competition  for  deposits  comes  from  other  thrift
institutions,  commercial banks and nontraditional  financial service providers,
including insurance companies, consumer finance companies,  brokerage houses and
credit  unions.  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.
Competition  for  origination  of real estate  loans  normally  comes from other
thrift institutions, commercial banks, mortgage bankers, insurance companies and
real estate investment trusts.

Consolidation within the banking industry, and in particular within Florida, has
been dramatic.  As of September 30, 1999, the four largest banking  institutions
in the state  controlled  approximately  54% 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.

Lending Activities

General.  Our primary lending activity 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 our
loans are made to homeowners on the security of  single-family  dwellings.  To a
lesser extent,  we have also made  commercial  real estate,  U.S. Small Business
Administration  ("SBA")  guaranteed  business  loans,  home  equity,  and  other
consumer loans.

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


                                        4

<PAGE>



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.

Loan Portfolio  Composition.  Our 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 $186.7 million at
December 31, 1999,  representing  88% of total assets at such date.  At December
31, 1998, our total loan portfolio net was $152.1 million.

Residential  mortgage  loans  comprise  the  largest  group of loans in our loan
portfolio,  amounting  to $172.7  million or 92% of the total loan  portfolio at
December 31, 1999, of which  approximately  99.5% are first  mortgage  loans and
includes $31.5 million in loans for the construction of one-to-four-family homes
and $3.51 million which are either insured by the FHA or partially guaranteed by
the VA. The  percentage of our loan portfolio  consisting of  one-to-four-family
residential  real estate loans has increased during the past few years. We offer
fixed  rate  and  ARM  loans  for  up to 30  years.  As of  December  31,  1999,
approximately  $129.3 million,  or 74.8% of these loans were ARM loans and $43.4
million, or 25.2% of these loans were fixed-rate. Fixed-rate loans are generally
sold in the secondary market.

Commercial real estate loans, including land loans, amounted to $20.9 million or
11.2% of the total loan  portfolio,  net at December 31, 1999.  Commercial  real
estate loans consist of $18.3 million of loans secured by other  non-residential
property and $2.6 million of loans  secured by  undeveloped  land as of December
31,  1999.  At December  31,  1999,  consumer  and other  loans,  consisting  of
installment loans and savings account loans, amounted to $1.2 million or 0.7% 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,
- ----------------------------------------------------------------------------------------------------------------------------
                                      1999               1998              1997               1996               1995
                                      ----               ----              ----               ----               ----
                                         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>
Mortgage loans:
     Permanent                   162,118    82.6% $ 141,518  88.8% $ 117,279    94.7% $ 109,012   94.8%  $ 110,725   96.0%
     Construction                 31,518    16.1%    15,332   9.6%     4,715     3.8%     3,795    3.3%      1,667    1.4%
                                 -------   -----    ------- -----    -------   -----    -------  -----     -------  -----
        Total mortgage loans     193,636    98.6%   156,850  98.4%   121,994    98.5%   112,807   98.1%    112,392   97.9%

Consumer & other loans             1,242     0.6%       999   0.6%       746     0.6%       154    0.1%        180    0.2%
Commercial loans                    --       0.0%       354   0.2%       490     0.4%     1,350    1.2%      1,443    1.3%
Lines of credit                    1,434     0.7%     1,243   0.8%       570     0.5%       686    0.6%      1,259    1.1%
                                 -------   -----    ------- -----    -------   -----    -------  -----     -------  -----
        Total loans              196,312   100.0%   159,446 100.0%   123,800   100.0%   114,997  100.0     112,372  100.0%

Premium on loans purchased         1,676              1,375            1,370              1,155               987
Less:
     Loans in process              9,967              7,590            2,138              1,902             1,190
     Unearned discounts & loan
         origination fees            (77)                27               13                170               104
     Loans held for sale              --                 --               --                 --                --
     Allowance for loan losses     1,438              1,136            1,110              1,533              2,061
                                --------           --------         --------           --------           --------
Net loans                       $186,660           $152,068         $121,909           $112,547           $112,906
                                ========           ========         ========           ========           ========
</TABLE>

Contractual  Repayments.  Scheduled contractual principal repayments of loans do
not  reflect  the  actual  life of such  assets.  The  average  life of loans is
substantially less than their average  contractual terms because of prepayments.
In addition,  due-on-sale  clauses on loans generally give the Company the right
to declare a conventional  loan immediately due and payable in the event,  among
other things,  that the borrower sells the real property subject to the mortgage
and the  loan is not  repaid.  The  average  life of  mortgage  loans  tends  to
increase,  however,  when current mortgage loan rates are  substantially  higher
than rates on existing  mortgage loans and,  conversely,  decrease when rates on
existing mortgages are substantially higher than current mortgage loan rates. As
of December 31, 1999, the Company had $31.5 million in construction  loans,  all
of which mature in one year or less.



                                        5

<PAGE>



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

Since  1991,  our  residential  real  estate  loan  volume  has  been  primarily
purchased.  We generally purchase loan packages of $2.0 million to $10.0 million
of single family  residential  mortgages,  which are primarily seasoned one-year
ARM loans. Approximately 77.2% of the single family residential mortgages in our
loan portfolio are secured by properties located in Florida.  While we prefer to
purchase loan packages comprised of Florida real estate,  because of pricing and
the limited number of Florida loan packages that are available, we also purchase
packages of seasoned  loans  outside of Florida.  The loan  packages  undergo an
individual loan underwriting review prior to purchase.

Loans that we  originate  are  generally  on real estate  located in our primary
lending  area  of  central  Florida.   Sources  for  residential  mortgage  loan
originations   include  direct   solicitation  by  employed  loan   originators,
depositors, other existing customers, advertising and referrals from real estate
brokers,  mortgage  brokers and developers.  Our 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 Company has engaged
in the sale of whole loans.

Consumer loan  originations are  attributable  largely to depositors and walk-in
customers and referrals, while 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 following table sets forth for the Bank total loans  originated,  purchased,
sold and repaid during the periods indicated.
<TABLE>
<CAPTION>

                                                                               Year Ended December 31,
                                                          -----------------------------------------------------------
                                                                1999        1998       1997        1996         1995
                                                                ----        ----       ----        ----         ----
                                                                                  (Dollars in thousands)
<S>                                                            <C>       <C>         <C>         <C>         <C>
Originations:
  Real Estate Loans:
  Loans on existing property                                   29,804    $ 19,238    $ 10,405    $  4,955    $  3,354
  Construction loans                                           22,670      10,168       2,758         621         186
  Commercial loans                                              9,311       3,223       2,308         663         100
  Lines of credit                                                 191         704         409        --            74
  Consumer & other loans                                          917         683         285         515          47
                                                             --------    --------    --------    --------    --------
    Total loans originated                                     62,893      34,016      16,165       6,754       3,761
Purchases:                                                     55,177      51,266      23,675      25,082      36,913
                                                             --------    --------    --------    --------    --------
  Total loans originated & purchased                          118,070      85,282      39,840      31,836      32,766
Sales and principal reductions
  Loans sold                                                  (30,431)     (9,250)     (2,241)     (7,761)     (2,561)
  Principal on loan reductions                                (50,773)    (40,386)    (28,796)    (24,351)    (27,296)
                                                             --------    --------    --------    --------    --------
    Total loans sold & principal reductions                   (81,204)   $(49,636)   $(31,037)   $(32,112)   $(29,587)
                                                                                     ========    ========    ========    ========

Increase (decrease) in loans receivable (before net items)     36,866    $ 35,646    $  8,803    $   (276)   $  2,909
                                                             ========    ========    ========    ========    ========
</TABLE>



Loan  Underwriting.  Lending  activities  are  subject  to  strict  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.  Our lending policy for real estate loans generally requires that
collateral be appraised by an  independent,  outside  appraiser  approved by the
Board of Directors.

Loans are approved at various management levels up to and including the Board of


                                        6

<PAGE>



Directors.  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.

To ensure that underwriting  standards and loan policies are being followed,  an
internal and an external loan review process has been put in place.

General  lending  policies.  Our policy 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.

We are  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,  federal
regulations  require that private mortgage insurance be obtained on that portion
of the principal  amount of the loan that exceeds 80% of the appraised  value of
the property.  We 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    or    combination
construction/permanent  financing, we will lend up to 95% of the appraised value
of  the  property  on  an  "as  completed"basis.   The  loan-to-value  ratio  on
multi-family  residential and commercial real estate loans is generally  limited
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  that  could  have  been  loaned  to one  borrower  and the
borrower's  related  entities at December  31,  1999,  was  approximately  $1.99
million. We have no loans in our portfolio that exceed our loans to one borrower
limit.

Federal regulations also permit us to invest, in the aggregate, up to four times
our regulatory  capital in loans secured by  non-residential  or commercial real
estate. At December 31, 1999, this limit allowed us to invest in non-residential
or commercial real estate loans in an aggregate  amount up to $53.1 million.  At
such  date,  we had  $21.0  million  in  loans  secured  by  non-residential  or
commercial real estate.

Income from Lending  Activities/Loan  Servicing.  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. We also receive fees for servicing loans sold to
others.  At December 31, 1999,  we were  servicing  $158.8  million in loans for
other  institutions,  which produced $252,035 in servicing  income.  Income from
these activities  varies from period to period with the volume and type of loans
originated,  sold and  purchased,  which in turn is  dependent  upon  prevailing
mortgage  interest  rates  and  their  effect  on the  demand  for  loans in the
Company's market area.

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

Non-performing  Loans and Real  Estate  Owned.  When a borrower  fails to make a
required  payment on a loan,  the  Company  attempts  to collect  the payment by
contacting the borrower. If a payment on a loan has not been received by the end
of a grace period (usually 15 days from the payment due 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 normal collection procedures,  more formal measures are instituted
to remedy the default, including the commencement of foreclosure proceedings.



                                        7

<PAGE>


If foreclosure is effected, the property is sold at a public auction in which we
may participate as a bidder. If we are the successful  bidder, the acquired real
estate  property is then  included in the Company's  "real estate  owned"account
until it is sold. Under federal  regulations,  we are permitted 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 our  underwriting
guidelines. At December 31, 1999, 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. Our policy is to
not accrue interest on loans past due 90 days or more.

Real  estate  acquired  as  a  result  of  foreclosure  or  by  deed-in-lieu  of
foreclosure  is classified as real estate owned until it is sold.  When property
is acquired, it is recorded at the lower of cost or fair 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 certain  information  regarding our  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.
There were no troubled debt  restructuring  or accruing  loans more than 90 days
delinquent at any of the dates presented.
<TABLE>
<CAPTION>

                                                                                           December 31,
                                                                       -----------------------------------------------------
                                                                         1999       1998        1997       1996      1995
                                                                       --------   --------    --------   --------   -----
                                                                                        (Dollars in Thousands)
<S>                                                                     <C>         <C>         <C>        <C>       <C>
Non-accrual loans:
   Residential:
        Construction and land loans                                     $   --      $   --      $  --      $  548    $2,035
        Permanent loans (1-4 units)                                        2,027       1,359      1,283       322       807
        All other mortgage loans                                             629        --         --        --         416
   Commercial loans                                                         --          --         --          47      --
   Consumer and other loans                                                 --             1       --          73        69
   In-substance foreclosures                                                --          --         --        --        --
                                                                        --------    --------    -------    ------    ------
Total non-accrual loans                                                 $  2,656    $  1,360    $ 1,283    $  991    $3,327
                                                                                    ========    =======    ======    ======
        Total non-accrual loans to total loans                               1.4%        0.9%       1.0%      0.9%      2.9%
                                                                        ========    ========    =======    ======    ======
        Total non-accrual loans to total assets                              1.3%        0.8%       0.9%      0.7%      2.4%
                                                                        ========    ========    =======    ======    ======
        Total allowance for loss to total non-accrual loans                 54.1%       83.5%      86.5%    154.7%     61.9%
                                                                        ========    ========    =======    ======    ======
Real estate owned:
   Real estate acquired by foreclosure                                  $    295    $  1,107    $ 1,390    $1,508    $3,293
        Total real estate owned                                         $    295    $  1,107    $ 1,390    $1,508    $3,293
                                                                        ========    ========    =======    ======    ======
        Total non-accrual loans and real estate owned to total assets        1.4%        1.4%       1.9%      1.8%      4.7%
                                                                        ========    ========    =======    ======    ======
</TABLE>


If the  non-accrual  loans at December 31, 1999,  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, 1999, would have been increased $164,582.

The $2.7 million of non-accruing  single-family  residential  permanent loans at
December 31, 1999, consists of 31 loans. Such loans have an average loan balance
of approximately $85,674 and no loan exceeded $408,165.

At  December  31,  1999,  there  were  no  non-accruing   land  acquisition  and
development  loans.  As for the  $295,319  in real estate  owned,  7 were single
family  properties with an average  balance of $38,331,  and one acquisition and
development project with a balance of $27,001.

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 $320,000 to its provision for loan losses during 1999.



                                        8

<PAGE>

The Bank's net loans increased by $34.6 million during 1999. Although management
believes  that its present  allowance for loan losses is adequate as of December
31,  1999,  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 1999 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, 1999 was  $1,437,913 or 54.1% of
non-performing  loans and .77% of net loans receivable compared to $1,136,056 or
83.5% of  non-performing  loans and .75% of net loans at December 31, 1998.  The
allowance at December 31, 1999 consisted of reserves for the performing loans in
the  portfolio  and  reserves   against  certain  loans  based  on  management's
evaluation of these loans.  During 1999, 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 higher level of reserves at December  31, 1999,  reflects
the increase in total loans outstanding during 1999.

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 December 31, 1999 and has not concluded as of
March 31, 2000. See "Supervision".

During  1999,  the Bank's total  non-accrual  loans  increased by  approximately
$1,295,900.

Allowance for Losses on Loans

When  establishing  our  allowance  for loan  losses,  a number of  factors  are
considered.  For loan loss purposes,  the loan portfolio is segregated  into the
following  broad  segments:  commercial  real estate;  residential  real estate;
commercial  business;  and consumer loan. A general allowance for losses is then
provided  for  each of the  aforementioned  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.

Although we believe that we use 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 our allowance for loan losses.  Such agencies may
require  us 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 the 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.


                                        9

<PAGE>


<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                                               ------------------------------------------------------
                                                             1999       1998         1997        1996        1995
                                                             ----       ----         ----        ----        ----
                                                                            (Dollars in thousands)
<S>                                                       <C>         <C>         <C>         <C>         <C>
Average loans outstanding, net                            $176,152    $135,617    $113,472    $112,288    $115,608
Allowance at beginning of year,                              1,136       1,111       1,533       2,061       1,975
Charge offs:
   Conventional loans                                           36         163        --           794         267
   Construction loans                                         --          --          --          --
   Commercial real estate loans                                                        479         390         440
   Consumer loans                                             --          --            50          39        --
                                                          --------    --------    --------    --------    --------
        Total loans charged off                                 39         163         529       1,233         707
                                                          --------    --------    --------    --------    --------
Recoveries                                                      21          23          14         267          14
   Net charge-offs                                              18         140         515         956         694
Provision for loan losses charged to operating expenses        320         165          93         280         779
Transfer from allowance for real estate owned                 --          --          --           149        --
                                                          --------    --------    --------    --------    --------
Allowance at end of year                                     1,438    $  1,136    $  1,111    $  1,533    $  2,061
                                                          ========    ========    ========    ========    ========

Ratio of net charge-offs to average loans outstanding         0.01%       0.10%       0.45%       0.85%       0.61%
                                                          ========    ========    ========    ========    ========
Ratio of allowance to period-end total loans, net             0.77%       0.75%       0.91%       1.36%       1.83%
                                                          ========    ========    ========    ========    ========
Period-end total loans, net                                186,660    $152,068    $121,909    $112,547    $112,906
                                                          ========    ========    ========    ========    ========

</TABLE>


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

                                                                   As of Ended December 31,
                                              1999               1998               1997               1996               1995
                                           ----------         ----------         ----------         ----------         -------

                                           Percent of         Percent of         Percent of         Percent of         Percent of
                                           Loans to           Loans to           Loans to           Loans to           Loans to
                                    Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans Amount Total Loans
                                    ------ ----------- ------ ----------- ------ ----------- ------ ----------- ------ -----------
                                                                           (Dollars In Thousands)

<S>                                 <C>      <C>       <C>      <C>       <C>      <C>      <C>      <C>       <C>       <C>
Residential real estate loans          713    87.9%    $  502    87.7%    $  413    86.5%   $  283    88.3%     $  415    86.1%
Commercial real estate loans
   (Including multi-family & land l    550    10.7%       431    11.4%       434    12.0%      946     9.8%      1,073    11.4%
Non-mortgage loans                     175     1.4%       203     0.9%       263     1.5%      304     1.9%        573     2.5%
                                    ------   -----     ------   -----     ------   -----    ------   -----      ------   -----
Total Allowance for loan losses     $1,438   100.0%    $1,136   100.0%    $1,110   100.0%   $1,533   100.0%    $ 2,061   100.0%
                                    ======   =====     ======   =====     ======   =====    ======   =====      ======   =====
</TABLE>



Mortgage-Backed Securities

In September of 1999, the Company purchased two FNMA mortgage-backed securities,
which are  guaranteed  as to principal  and  interest by FNMA,  an agency of the
Federal  government.  The securities are  permissible  investments  for a thrift
institution and were acquired  primarily for their liquidity,  yield, and credit
characteristics.  Such  securities may be used as collateral for borrowing.  The
mortgage  securities  acquired  by the  Company  are backed by  adjustable  rate
mortgage loans. At December 31, 1999, these securities totaled.$1,921,226.

Investment Activities

Our investment portfolio currently consists of $7,000,000 in bonds issued by the
FHLB. We purchase securities to meet our 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,
1999, meet the liquidity  requirements of our primary  regulator,  the Office of
Thrift Supervision ("OTS").

The Company's  investment in obligations of U.S.  government agencies consist of
dual  indexed  bonds issued by the FHLB.  At December 31, 1999,  the bonds had a
market value of $6,500,900 and gross unrealized losses of $70,411.

                                       10

<PAGE>



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 bonds were  purchased  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, our 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,  our 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 our 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 1998 and
1999 were 3.76% and 3.87%,  respectively.  Market values for all securities were
calculated using published prices at December 31, 1999.

Based on OTS Thrift Bulletin 65 - Structured Notes, and other OTS releases,  the
OTS would prefer that the  institutions  that they regulate not hold  structured
notes. It is not our intent to purchase any additional structured notes.

At  December  31,  1999 and  1998,  the  Company  did not  have any  investments
securities  pledged  to the  FHLB as  collateral  under  its  short-term  credit
agreement.  During 1998, the Company sold $3,350,000 par value of the FHLB bonds
that matured in 1998, at a gross loss of $9,945.

The  following  table  sets  forth the  carrying  value of the  Company's  total
investments and liquidity as of the dates indicated.
                                              December 31,
                                    ---------------------------------
                                       1999        1998        1997
                                    ----------  ----------    -------
                                         (Dollars in thousands)
Short-term investments:
   Interest-bearing deposits         $ 4,470   $  5,048     $  3,556
Debt securities:
   FHLB Notes                          6,571      6,468        9,670
Mortgage-backed securities             1,921         -            -
Equity securities:
   FHLB stock                          1,960      1,725       1,428
                                     -------   --------     -------
   Total investment portfolio        $14,922    $13,241     $14,654
                                      ======     ======      ======

Impact of Interest Rates on the Investment Portfolio

During the first half of 1999  interest  rates  continued  to decline,  however,
during  the latter  half of the year  rates  began to  increase  as the  Federal
Reserve began to increase  interest  rates.  As a result of the higher  interest
rates  at the end of  1999,  the  Bank's  portfolio  of  investments  consisting
primarily of Federal Home Loan Bank ("FHLB") Bonds, was adversely affected as to
their  market  value.  In addition to the Federal  Home Loan Bank Bonds the Bank
owns two FNMA  Mortgage-backed  securities that it purchased in October 1999. At
December  31,1998 the  unrealized  losses were $319,375 and at December 31, 1999
the unrealized losses had increased to $491,922.

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  FHLB  Bonds  as  Held-to-maturity
securities, and, as a result, the Bonds are reported at amortized cost. The FNMA
Mortgage-backed securities are classified as Available-for-Sale and are reported
at market  value.  During  1998 the Bank sold  $3,350,000  par value of the FHLB
bonds at a gross loss of $9,945.


                                       11

<PAGE>



The one remaining FHLB 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 in 2003.  The
two FNMA  securities  which are guaranteed as to principal and interest by FNMA,
an agency of the Federal government and mature in 2028, are backed by adjustable
rate mortgages and the interest rate on the bonds will adjust in accordance with
the adjustment of interest rates on the underlying collateral.

Sources of Funds

General.  Deposits  are our  primary  source of funds for use in lending and for
other general  business  purposes.  In addition to deposits,  funds are obtained
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, 1999, the Company had $30.2 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,
we have increasingly  emphasized deregulated fixed-rate certificate accounts and
other  types  of  deposits.  We have a number  of  different  programs  that are
designed to attract both  short-term  and  long-term  deposits.  These  programs
include  statement  savings  accounts,  NOW accounts,  MMDAs and certificates of
deposit currently ranging in terms from 91 days to 120 months.

Deposits have  generally been obtained from residents in our primary market area
and, to a much lesser extent,  nationwide, via a computer network. The principal
methods used to attract "in  market"deposit  accounts have  included  offering a
wide  variety  of  services  and  accounts,  competitive  interest  rates  and a
convenient  office  location,  including  access to  automated  teller  machines
("ATMs").  We currently do not operate any ATM's.  Instead, we issue cards which
have access to the Star(R) (previously Honor) 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 us to display  its rates on  certificates  to  individual
investors  nationwide.  Our  personnel  then deal  directly  with  investors who
telephone or write for information  concerning  certificates of deposit.  We are
looking to expand our ability to  generate  deposits  through  our new  internet
banking site, which is expected to go on-line in the second quarter of 2000.

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,
                                          --------------------------------------------------------------------
                                                   1999                  1998                     1997
                                          --------------------------------------------------------------------
                                                       Percent               Percent                 Percent
                                                         of                    of                      of
                                             Amount   Deposits      Amount  Deposits      Amount    Deposits
                                             ------   --------      ------  --------      ------    --------

<S>                                       <C>            <C>     <C>          <C>       <C>            <C>
Non-interest bearing commercial
    checking accounts                     $   2,266      1.5%    $   1,261    1.0%      $     126      .1%
Regular savings accounts                        977      0.6%          872     .7           1,035     1.0
MMDA's                                       15,159      9.9%       11,235    8.7           7,246     6.9
NOW accounts                                  2,709      1.8%        1,439    1.1             890      .9
                                               -----     ----        -----   ----          ------      --
    Subtotal                                 21,111     13.8%       14,807   11.5           9,297     8.9
                                                                    ------  ----            -----     ---
Certificate of Deposit:
   1.00% to 3.99%                              --        --            338    .3              443      .4
   4.00% to 4.99%                            33,432     21.8%       26,807  20.7            1,150     1.1
   5.00% to 5.99%                            81,548     53.1%       82,135  63.5           79,490    75.8
   6.00% to 7.99%                            17,421     11.3%        5,201   4.0           14,504    13.8
                                             ------    ------         ----    ---         ------    ----
       Total Certificates of Deposit       132,401      86.2%      114,481  88.5           95,587    91.1
                                                                   -------  -----         -------    ----

Total Deposits                            $153,512     100.0%     $129,288 100.0%        $104,884   100.0%
                                           =======     =====       ======= =====          =======   =====
</TABLE>








                                       12

<PAGE>



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,
                                 -----------------------------------------------------------------
                                         1999                  1998                   1997
                                 -----------------------------------------------------------------
                                  Average    Average    Average     Average    Average     Average
                                  Balance      Rate     Balance      Rate      Balance      Rate
                                  -------      ----     -------      ----      -------      ----
<S>                              <C>           <C>     <C>           <C>      <C>           <C>
MMDA's, NOW and non-interest
   bearing commercial checking
   accounts                      $ 19,884      3.18%   $ 12,057      3.27%    $  8,174      3.69%
Regular savings                       947      2.53%        924      2.60%       1,286      2.57%
Certificates of Deposit           122,689      5.18%    101,015      5.63%      95,652      5.67%
                                  -------      -----    -------      -----      ------      -----

Total Deposits                   $143,520      4.89%   $113,996      5.36%    $105,112      5.48%
                                 ========      ====    ========      ====     ========      ====
</TABLE>

The  variety of deposit  accounts  that we offer has  increased  our  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.  Our
ability to attract and retain deposits and our cost of funds have been, and will
continue to be, significantly affected by market conditions.

We  periodically  review the rates offered by other federal  institutions in our
market area and make  adjustments to the rates we offer to be  competitive  with
such  institutions.  Our deposits  increased to $153.5  million and for the year
ended December 31, 1999, from $129.3 million for the same period in 1998.

The following table sets forth jumbo certificates of $100,000 and over, maturing
as follows:

                                              As of December 31, 1999
                                              -----------------------

       Due three months or less                     $   4,224,174
       Due over three months to six months          $   5,941,324
       Due over six months to one year              $  20,215,107
       Due over one year                            $   3,242,060
                                                      -----------

                                                    $ 33,622,665
                                                    ============

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 that we
own and  certain  of our 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 our regulatory capital, our liability for shares and deposits,  or
on the FHLB's assessment of our 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,
1999, we had $35.2 million in borrowings outstanding.

The following is an analysis of the advances from the FHLB:

           Amounts outstanding at December 31, 1999:
           -------------------------------------------------------------
           Maturity Date      Rate             Amount       Type
           -------------      ----             ------       ----
           12/04/00         4.55%           10,200,000       Variable
           01/31/00         5.98%            5,000,000      Fixed Rate
           06/05/00         6.12%            5,000,000      Fixed Rate
           12/01/00         5.09%            5,000,000      Fixed Rate
           12/04/00         6.29%            5,000,000      Fixed Rate
           03/05/01         5.96%            5,000,000      Fixed Rate
                            -----            ---------
           Total            5.50 %       $  35,200,000
                            ======          ==========


                                       13

<PAGE>



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

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:
  ---------------------------------------------------------------------
              1999                               1998
  ------------------------------    -----------------------------------

  Monthend    Rate        Amount    Monthend     Rate      Amount
  --------    ----        ------    --------     ----      -------

  01/31/99    5.14%   34,000,000    01/31/98     5.94%   23,000,000
  02/28/99    5.23%   24,500,000    02/28/98     5.97%   21,500,000
  03/31/99    5.28%   23,500,000    03/31/98     6.04%   25,550,000
  04/30/99    5.22%   33,500,000    04/30/98     5.93%   27,250,000
  05/31/99    5.19%   32,000,000    05/31/98     5.96%   24,550,000
  06/30/99    5.24%   37,500,000    06/30/98     6.14%   26,050,000
  07/31/99    5.29%   33,000,000    07/31/98     5.89%   27,000,000
  08/31/99    5.45%   31,000,000    08/31/98     5.95%   27,500,000
  09/30/99    5.47%   33,700,000    09/30/98     5.93%   34,500,000
  10/31/99    5.44%   38,200,000    10/31/98     5.50%   32,000,000
  11/30/99    5.56%   35,700,000    11/30/98     5.56%   31,000,000
  12/31/99    5.80%   35,200,000    12/31/98     5.24%   28,500,000


During the  twelve-month  periods ended December 31, 1999 and December 31, 1998,
average  advances  outstanding  totaled  $31.8  million and $26.2  million at an
average rate of 5.36% and 5.79%, respectively.

Advances from the FHLB are collateralized under a blanket floating lien by loans
and FHLB stock that  totaled  approximately  $118.0  million  and $2.0  million,
respectively at December 31, 1999.

Expansion Plans

In December  1999, we began  offering loan products on the internet  through our
web site,  federaltrust.com.  Deposit products are expected to be on line by the
second quarter of 2000.

In an effort to  reduce  overhead,  we have  expanded  our lease  space by 3,974
square feet at the Sanford,  Florida  facility to accommodate our loan servicing
and  branch  operations.  The lease for our  corporate  headquarters  expires on
December  31, 2000.  We intend to maintain a strong  presence in Winter Park and
will be relocating  our branch  facility to a new 13,202 square foot,  two story
building,  currently under construction.  We will be leasing approximately 8,193
square feet. The building is scheduled to be completed by November 2000. The new
Winter Park branch facility will be located at Morse  Boulevard,  on a prominent
entrance street to Winter Park.

In addition, we intend to open a new full-service branch facility in New Smyrna,
Florida. We have negotiated a lease for a 1,600 square foot location, subject to
OTS approval of the branch  application,  which was formerly a branch office for
Harbor  Federal  Savings  Bank.  The New Smyrna  Beach  Branch  will  provide an
additional  market from which we should be able to generate  lower dost deposits
and expand our lending market throughout the Central Florida region.



                                       14

<PAGE>

Employees

At December 31, 1999, Federal Trust had no full-time  employees,  while the Bank
and its subsidiaries had a total of 58 full-time employees. Management considers
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,  an
employee  stock  ownership  plan  ("ESOP") and a 401K Plan.  These  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, 1999, the Company had no  subsidiaries  other than the Bank. The
total equity investment at December 31, 1999 was $13,011,939.

Bank Subsidiaries

Current  OTS  regulations  permit a thrift to  invest up to 3% of its  assets in
service  corporations,  provided  any  investment  in  excess  of 2% must  serve
primarily community,  inner city or community development purposes. In addition,
a thrift  can invest up to 20% of its net worth in  conforming  loans to service
corporations  if net worth is equal to the minimum net worth  requirement of the
thrift and scheduled items do not exceed 2.5% of specified  assets.  At December
31, 1999, the Bank had two operating subsidiaries,  FTB Financial Services, Inc.
("FTBFS") and Vantage  Mortgage  Services  Center,  Inc.  ("Vantage  Mortgage").
FTBFS,  which commenced  operations in 1996,  engages in the business of selling
insurance annuities,  stocks and bond products.  FTBFS had minimal operations in
1999.  Vantage Mortgage  commenced  operations on June 1, 1999. Vantage Mortgage
originates  residential  mortgages  (FHA  and  VA) in the  Gainesville,  Florida
market.  The  President  of  Vantage  Mortgage,  Rick T.  Marson,  owned a local
mortgage company in Gainesville,  from which Vantage  Mortgage  acquired certain
assets.  The Bank's  investment  in FTBFS and  Vantage  Mortgage  is $15,683 and
$115,778, respectively.

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.

Monetary Policies

The  results of our  operations  are  affected  by credit  policies  of monetary
authorities, particularly the Federal Reserve Board. The instruments of monetary
policy employed by the Federal  Reserve Board include open market  operations in
U.S.  government  securities,  changes  in the  discount  rate  on  member  bank
borrowings,  changes n reserve  requirements  against  member bank  deposits and
limitations on interest rates,  which members banks may pay on time, and savings
deposits.  In view of changing  conditions  in the  national  economy and in the
money  market,  as  well  as  the  effect  of  action  by  monetary  and  fiscal
authorities,  including the Federal  Reserve Board, no prediction can be made as
to our possible future changes in interest rates, deposit levels, loan demand or
our business and earnings.

Removal of Regulatory and Supervisory Actions

In October of 1994, Federal Trust and the Bank entered into individual Voluntary
Orders to Cease and Desist  (collectively  "Orders") with the OTS. Federal Trust
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,  Federal  Trust  infused $3.7 million in capital to the Bank.
Federal Trust and the Bank requested that their respective  Orders be rescinded,
along with the growth restrictions. The growth restrictions were lifted on March
13, 1998, and the individual Orders were rescinded on June 1, 1998.


                                       15

<PAGE>



                           REGULATION AND SUPERVISION
General

Federal  Trust,  is a  registered  savings and loan holding  company  within the
meaning  of the Home  Owners'  Loan Act  ("HOLA").  Federal  Trust  and the Bank
operate in a highly regulated  environment.  Our business activities,  which are
governed by statute, regulation and administrative policies, are supervised by a
number of federal  regulatory  agencies,  including the OTS, the Federal Deposit
Insurance  Corporation  ("FDIC") and, to a limited  extent,  the Federal Reserve
Board.

The banking industry is highly  regulated,  with numerous federal and state laws
and regulations  governing its  activities.  The following is a brief summary of
the more recent legislation which affects Federal Trust and our subsidiaries:

In November 1999, the financial services regulations were significantly reformed
with the adoption of the Gramm-  Leach-Bliley act ("GLA").  The GLA provides for
the  streamlining of the regulatory  oversight  functions of the various federal
banking agencies. Of significance,  while the GLA permits bank holding companies
that are well managed,  well  capitalized  and that have at least a satisfactory
Community  Reinvestment  Act rating to operate as  Financial  Holding  Companies
("FHC"),  it  essentially  eliminated  the unlimited  investment  authority of a
"unitary savings and loan holding  company".  Savings and loan holding companies
are,  for the most  part,  limited to  activities  permitted  by a bank  holding
company, a multiple savings and loan holding company, or an FHC.

The GLA also requires  financial  institutions  to permit,  with few exceptions,
their  customers to "opt out" of having  their  personal  financial  information
shared with  nonaffiliated  third parties.  The GLA bars financial  institutions
from disclosing  customer  account numbers to direct marketers and mandates that
institutions   provide  annual  disclosure  to  their  customers  regarding  the
institution's privacy policies and procedures.

Regulation of the Holding Company

Restrictions  on the Acquisition of Savings  Institutions.  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.

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

                                       16

<PAGE>



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 1999.
Earnings are currently being reinvested to support the Bank's current growth.

34 Act Reporting

As a publicly  traded company with its shares of common stock  registered  under
the  Securities Act of 1933,  Federal Trust is required to file periodic  public
disclosure reports with the Securities and Exchange Commission,  pursuant to the
Securities and Exchange Act of 1934, and the regulations promulgated thereunder.
A Form 10-KSB is a required annual report that must contain a complete  overview
of Federal Trust's business, financial, management, regulatory, legal, ownership
and  organizational  status.  Federal Trust must file Form 10-KSB by March 31 of
each year.

Similarly,  Form 10-QSB must contain  information  concerning Federal Trust on a
quarterly  basis.  Although  Form 10- KSB  requires  the  inclusion  of  audited
financial statements,  unaudited statements are sufficient for inclusion on Form
10-QSB. Additionally, any significant non-recurring events that occur during the
subject  quarter,  as  well as  changes  in  securities,  any  defaults  and the
submissions of any matters to a vote of security holders,  must also be reported
on Form 10-QSB.

Recently,  the  National  Association  of  Securities  Dealers  adopted  a  rule
requiring the audit committees of Boards of Directors of reporting corporations,
such as Federal  Trust,  to undertake  certain  organizational  and  operational
steps.

                                       17

<PAGE>



The  Securities  and  Exchange  Commission  has  adopted a similar  rule.  These
standard will require our audit committee to be comprised solely of independent,
non-employee  directors who are  financially  literate.  Furthermore,  the audit
committee  will  need to adopt a  formal  charter  defining  the  scope  for its
operations.  The  Securities and Exchange  Commission's  proposed rule will also
require our auditors to review the  financial  statements  contained in our Form
10- QSBs, in addition to our Form 10-KSBs.

Regulation of the Bank

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,  the OTS
amended its capital  regulation,  raising the required  leverage  (core capital)
ratio from 3% to 4%. The Bank's leverage ratio at December 31, 1999, was 6.28%.

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 two
subsidiaries:  (i) FTB  Financial  Services,  Inc.,  which is in the business of
selling non- FDIC insured  annuities;  and (ii) Vantage Mortgage Service Center,
Inc., which is in the business of originating residential mortgage loans.

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

                                       18

<PAGE>



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, 1999, the Bank's interest  rate-risk  exposure,  according to
OTS  calculations,  would  not  have  been  above  the  threshold  requiring  an
additional capital component.

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

At  December  31,  1999,  the  Bank met each of its  capital  requirements.  The
following  table sets forth the regulatory  capital  calculations of the Bank at
December 31, 1999:

                                        Tier I                   Risk-Based
                              ---------------------        --------------------
                                            (Dollars in thousands)
                                              Percent                  Percent
                                                of                        of
                                 Amount       Assets      Amount        Assets
   Regulatory Capital         $  13,225       6.29%     $  14,558       11.36%
   Requirement                $   8,428       4.00%     $  10,253        8.00%
                               --------      -----       --------     -------
   Excess                     $   4,797       2.29%     $   4,305        3.36%

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 requires 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


                                       19

<PAGE>



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, 1999, was 3 basis points on deposits.

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.

As of December 31, 1999, the Bank exceeded the 65.0% QTL test, maintaining 93.1%
of its portfolio assets in qualified thrift investments.

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
$56,592 in OTS assessments for the year-ended December 31, 1999.

Federal Home Loan Bank System

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

The FHLBs are required to provide funds for the resolution of insolvent  savings
institutions  and to contribute  funds for affordable  housing  programs.  These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances to members. For the year ended December 31, 1999, dividends paid by the
FHLB-Atlanta to the Bank amounted $129,597 of the Bank's pre-tax income.  Should
dividends be reduced, or interest on FHLB advances  increased,  the consolidated


                                       20

<PAGE>



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  reservable  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

The  Company  has an  operating  lease  with its  former  chairman  for its main
facility, which 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. This decision  increased
occupancy   and   equipment   expense  and  decreased  net  income  in  1999  by
approximately $167,445 and $104,456, respectively.

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

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, 1999.

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

Federal Trust Building                       - 0 -   $ 247,340    12/31/00
1211 Orange Avenue
Winter Park, Florida 32789

Federal Trust Bank Sanford Office            - 0 -   $ 401,502    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.

                                       21

<PAGE>




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.


                                     PART II

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

On June 17, 1998,  Federal  Trust's  stock began trading on the NASDAQ Small Cap
Market  under the symbol FDTR.  As of March 17, 2000,  there were 455 holders of
common stock of the Company,  some of which are street name holders. The Company
did not pay dividends during 1999 or 1998.

On March 17, 2000,  the closing sales price of Federal  Trust's common stock was
$2.50.  From  December  31, 1998 through  December  31, 1999,  the range of sale
prices was $2.31 to $3.00.  At December  31,  1999,  the closing  sales price of
Federal Trust's stock was $2.50.

                                              Calendar Year 1999
                                              ------------------
                                              Low $         High $
                                              -----         ------
         First Quarter                       $2.31          $2.75
         Second Quarter                       2.31           3.00
         Third Quarter                        2.38           2.88
         Fourth Quarter                       2.25           2.63


ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS & FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

                              RESULTS OF OPERATIONS
Overview

The  Company has  continued  to  concentrate  on  increasing  its  portfolio  of
adjustable  rate  loans  and as  interest  rates  declined  in 1998 the  Company
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  Company  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  Company.  These  premiums  were paid when the Company
purchased loans from third parties.  In addition,  the Company  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 Company's interest rate spread increased in dollars during 1998
due primarily to growth,  but decreased in percentage terms as the interest rate
spread  narrowed.  During the first half of 1999 interest rates on the Company's
liabilities continued to decrease, but this trend reversed in the second half of
the year as the Federal  Reserve  began to increase  interest  rates,  which has
resulted in the Company's  cost of funds  increasing.  This increase in interest
rates has substantially  reduced the number of fixed rate loans being originated
and increased the amount of  adjustable  rate loans being made.  The Company has
also seen a large  decline in the  prepayment of loans during the latter part of
1999  resulting  in a decrease in the amount of premium  writeoff  during  1999.
Should  interest  rates  continue to increase  the  Company's  earnings  will be
negatively  affected due to its  negative GAP position in which its  liabilities
reprice sooner than its assets.

During  1999 the  Company  increased  the  amount  of its  addition  to its loss
reserves. The level of non-performing assets increased in 1999 and the Company's
loan  portfolio  grew  by  $34.6  million,  necessitating  increased  loan  loss
reserves.  Although management believes that the level of non-performing  assets
will decrease  somewhat in future periods,  unforeseen  economic  conditions and
other  circumstances  beyond the  Company's  control  could  result in  material
additions to the loss reserves in future periods if the level of  non-performing
assets  increases.  In addition,  the Company has been  increasing the amount of
commercial loans in its portfolio  consisting  primarily of loans insured by the


                                       22

<PAGE>



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 Company  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.  As interest rates began to increase in 1999 the Company reduced the size
of the residential  loan production  department in response to a decrease in the
amount of loans being  originated as a result of the higher  rates.  The Company
does anticipate  additions to the loss reserves in future periods as part of the
normal course of business,  as the  Company'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 1999 the Company  increased its profit by over 156% from 1998, 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.

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.

Average Balance Sheet

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,
                                                     1999                         1998                        1997
                                                             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)                               176,152    13,324   7.56%    135,617   10,438   7.70%   113,472     9,303   8.20%
      Investment securities                    6,515       271   4.16%      8,055      303   3.76%    14,454       619   4.28%
      Other interest-earning assets(2)         5,658       288   5.09%      5,869      275   4.69%     3,780       237   6.27%
                                             -------     -----   ----     -------    -----   ----    -------     -----   ----
         Total interest-earning assets       188,325    13,883   7.37%    149,541   11,016   7.37%   131,706    10,159   7.71%
Non-interest-earning assets                    7,731                        6,520                      6,525
                                           ---------                    ---------                    ---------
         Total assets                        196,056                      156,061                    138,231
                                             =======                      =======                    =======

Interest-bearing liabilities:
  Non-interest bearing demand deposits         2,106       -     0.00%        886       -    0.00%       271       -     0.00%
  Interest bearing demand deposits            17,778       633   3.56%     11,171      394   3.53%     7,903       303   3.82%
  Savings deposits                               947        24   2.53%        924       24   2.60%     1,286        33   2.57%
  Time deposits                              122,689     6,358   5.18 %   101,015    5,687   5.63%    95,652     5,439   5.69%
                                             -------     -----   ----     -------    -----   ----    -------     -----   ----
      Total Deposit accounts                 143,520     7,015   4.89%    113,996    6,105   5.36%   105,112     5,775   5.49%
      FHLB advances & other borrowings        32,895     1,805   5.49%     26,150    1,513   5.79%    23,209     1,401   6.04%
                                             -------     -----   ----     -------    -----   ----    -------     -----   ----
         Total interest-bearing liabilities  176,415     8,820   5.00%    140,146    7,618   5.44%   128,321     7,176   5.59%
Non-interest-bearing liabilities               6,996                        4,551                      3,084
Retained earnings and stockholder's equity    12,645                       11,364                      6,826
                                              ------                       ------                      -----
         Total liabilities & stockholders    196,056                      156,061                    139,231
                                             =======                      =======                    =======

Net interest/dividend income                             5,063              3,398                      2,983
                                                         =====              =====                      =====
Interest rate spread(3)                                          2.37%                       1.93%                       2.12%
                                                                 ====                        ====                        ====
Net interest margin(4)                                           2.69%                       2.27%                       2.28%
                                                                 ====                        ====                        ====
Ratio of average interest-earning assets to444
   average interest-bearing liabilities                          1.07%                       1.07%                       1.03%
                                                                 ====                        ====                        ====
</TABLE>


                                       23

<PAGE>



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



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  (changes in volume
multiplied  by prior  rate)  and (3)  changes  in  rate-volume  (change  in rate
multiplied by change in volume).
<TABLE>

                                 Year Ended December 31, 1999     Year Ended December 31, 1998          Year Ended December 31, 1997
                                          vs. 1998                         vs. 1997                                 vs. 1996
                                  Increase (Decrease) Due to       Increase (Decrease) Due to             Increase (Decrease) Due to

                                                Rate/                             Rate/                             Rate/
                               Rate    Volume  Volume Total    Rate   Volume     Volume     Total  Rate   Volume   Volume     Total

Interest-earning assets:
<S>                            <C>     <C>      <C>   <C>      <C>     <C>        <C>      <C>      <C>      <C>        <C>     <C>
     Loans                     (180)   3,120    (54)  2,886    (569)   1,816      (112)    1,135    166      95         2       263
     Investment securities       32      (58)    (6)    (32)    (75)    (274)       33      (316)    (1)    (55)       --       (56)
Other interest-earning assets    24      (10)    (1)     13     (60)     131       (33)       38    157     (83)      (59)       15
                               ----   ------   ----  ------   -----   ------    ------    ------  -----   ------    ------    -----
        Total                  (124)   3,052    (61)  2,867    (704)   1,673      (112)      857    322     (43)      (57)      222
Interest-bearing liabilities:
     Deposit accounts          (533)   1,581   (137)    911    (146)     488       (12)      330     86     (70)       (2)       14
     FHLB Advances &
     other borrowings           (78)     390    (20)    292     (58)     178        (8)      112    143     (17)       (2)      124
                               ----   ------   ----  ------   -----   ------    ------    ------  -----   -----    ------    ------
        Total                  (611)   1,971   (157)  1,203    (204)     666       (20)      442    229     (87)       (4)      138
Net change in net interest
   income before provision
   for loan losses              487    1,081     96   1,664    (500)   1,007       (92)      415     93      44       (53)       84
                               ====   ======   ====   ======  ======   ======    ======    ====== ======  ======    ======    ======
</TABLE>



Liquidity

The Company 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
Company's  management seeks to maintain its liquid assets at comfortable  levels
above the minimum requirements imposed by its regulators.  In December 1999, the
Company's average liquidity was 6.44%.

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 Company  meets  regularly  and,  in part,  reviews
liquidity levels to ensure that funds are available as needed.

Impact of Inflation and Changing Prices

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

Impact of Accounting Requirements

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

                                       24

<PAGE>



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 June 1999, the FASB issued Statement of
Financial  Accounting Standards No. 137 which amended the implementation date of
SFAS to be effective for all fiscal quarters of all fiscal years beginning after
June 15, 2000.

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

The Company formulated a Year 2000 Action Plan that was approved by the Board of
Directors  in order to  identify  and  correct  all the  systems  that  could be
affected by the rollover to the year 2000. As of March 31, 2000, the Company has
not experienced any problems  related to the rollover to 2000. While the Company
believes  that it has  taken  all the  necessary  steps  to  achieve  Year  2000
compliance,  there can be no assurance that every  contingency has been foreseen
and  corrected.  The  Company has a  contingency  plan in place that it believes
addresses any problems that might occur as a result of the Year 2000 changeover.

Results of Operations

Comparison of the Years Ended December 31, 1999 and 1998

General.  The Company had a net profit for 1999 of  $1,108,766 or $.22 per share
compared to a net profit of $432,601 or $.09 per share for 1998. The improvement
in the  net  profit  in 1999  was due to an  increase  in net  interest  income,
increased other income and a decrease in FDIC premiums.

Interest Income and Expense. Interest income was $13,882,708 in 1999 compared to
$11,015,899 in 1998.  Interest  income on loans increased to $13,324,230 in 1999
from  $10,437,822 in 1998. The increase in interest  income on loans in 1999 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 income on loans was partly the result
of loans held by the Company  that were prepaid as  borrowers  refinanced  their
mortgages to take advantage of the lower  interest rates  available on mortgages
during 1998 and 1999,  resulting in an increase in the premium  write-off by the
Company.  These premiums were paid when the Company  purchased  loans from third
parties.  Interest income on investment securities decreased to $270,862 in 1999
from  $302,728  in 1998 as a result of a  decrease  in the  average  balance  of
investment securities held by the Company offset partially by an increase in the
interest rates earned on the securities.  Other interest and dividends increased
from  $275,349 in 1998 to  $287,616  during 1999 due to an increase in the rates
earned,  offset  partially by a decrease in average  amount of interest  bearing
deposits  outstanding.  Management expects the rates earned on the portfolios to
fluctuate with general market conditions.

Interest expense  increased during 1999 to $8,820,120  compared to $7,617,728 in
1999 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 on deposits increased by $910,799 in 1999 as a result of
an increase in the average amount of deposits, offset partially by a decrease in
the rates paid on deposits.  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 $1,804,593 in 1999 from $1,513,000 in
1998  due  to an  increase  in the  amount  of  advances  and  other  borrowings
outstanding,  offset  partially  by a decrease in the average  rates paid on the
advances and borrowings. Management expects to continue to use FHLB advances and
other borrowings 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  Company's  provision  for loan  losses  for  1999 was  $320,000
compared  to  $165,000  in 1998,  primarily  as a result of the  increase in the
amount of loans held by the Company.  The Company's gross loan portfolio grew by
$36.9 million in 1999. Of this amount,  $36.8  million were mortgage  loans,  of
which $30.7 million were  residential  mortgage  loans. As of December 31, 1999,


                                       25

<PAGE>



88% of the Company'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.

Gross  charge-offs  totaled $39 thousand in 1999  compared to $163  thousand for
1998. Total  non-performing  loans at December 31, 1999 were $2,655,885 compared
to  $1,360,008  at December 31, 1998.  The allowance for loan losses at December
31, 1999 was $1,437,913 or 54.1% of  non-performing  loans and .77% of net loans
receivable  compared to $1,136,056 or 83.5% of non-performing  loans and .75% of
net loans  receivable  at December 31, 1998.  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 $873,762 in 1998 to $1,609,444
for the year ended  December  31,  1999.  The increase in 1999 was the result of
increased  fees and  service  charges,  increased  gains on the sale of mortgage
loans,  and increased other income,  offset  partially by a decrease in gains on
the sale of other real estate  owned.  Fees and  service  charges  increased  by
$239,398 as a result of more  deposit  accounts at the Company  during the year.
Gains on the sale of loans  increased by $154,355 as a result of the increase in
the number of fixed rate  mortgage  loans  originated  by the Company which were
then sold, as the Company adds  adjustable  rate mortgage loans to its portfolio
and sells fixed rate loans in order to reduce the Company's  interest rate risk.
Gains on the sale of other real estate owned decreased by $30,471 as a result of
the decrease in the amount of foreclosed real estate owned by the Company. Other
income  increased  by  $372,400  primarily  as a  result  of  increases  in loan
servicing fees as the Company added  approximately  2,800 loans to its portfolio
of loans serviced for others.  These loans are  sub-serviced  for other entities
that own the servicing rights to the loans.

Total  Other  Expense.  Other  expense  increased  to  $5,204,195  in 1999  from
$3,410,748 in 1998. The increase was the result of increased salary and employee
benefits   expense,   increased   office   occupancy,   increased   general  and
administrative  expenses,  increased  other  expense  and  increased  legal  and
professional  expense,  offset partially by decreased deposit insurance premiums
and  decreased  losses on the sale of  investment  securities.  The  increase in
salary and employee  benefits of $1,193,709 was the result of additions to staff
in late 1998 and also during 1999. Staff was added in September 1998 for the new
branch in Sanford that opened in October 1998 and additional  staff was added in
the  Operations  department and the main office due to the growth of the Company
during the year. In addition,  staff was added in the Loan Servicing  department
as a result of the large  increase  in loans  sub-serviced  for  others.  Office
occupancy  expense  increased  by  $146,127  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 the additional  space leased in Sanford due to the growth of
the  Company.  General and  administrative  expenses  increased by $154,056 as a
result of increased personnel and the growth and expansion of the Company. Other
expense  increased by $218,834 as a result of the  increase in loans  originated
during the first half of the year,  and the growth and expansion of the Company.
Deposit insurance  premiums decreased by $91,041 as a result of the reduction in
the premium charged by the FDIC from 24 basis points to 3 basis points effective
for the full year, due to the  improvement in the Company's  regulatory  rating.
Legal and  professional  expense  increased by $126,815  due to increased  legal
fees,  increased accounting fees and increased audit fees all resulting from the
growth of the Company . The loss on sale of investment  securities  decreased by
$9,945 as a result of no securities being sold in 1999.

Liquidity and Capital Resources at December 31, 1999

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

The  Company  requires  funds in the short  term to  finance  ongoing  operating
expenses, pay liquidating deposits, purchase temporary investments in securities
and invest in loans. The Company 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 Company requires funds in the long-term to invest in
loans for its portfolio,  purchase fixed assets and provide for the  liquidation
of deposits maturing in the future. The Company 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.


                                       26

<PAGE>



During the year ended December 31, 1999,  the Company used funds  primarily from
sale of loans of  $24,155,907;  proceeds  from the sales of real estate owned of
$1,079,921;  proceeds from the increase in certificate  accounts and deposits of
$24,223,630;  the  proceeds  from  FHLB  advances  of  $6,700,000;  and the cash
provided from operations of $5,715,814; to fund $59,531,705 in loan originations
and  purchases,  net; the purchase of $1,961,667 of investment  securities;  the
purchase of premises and equipment for $485,001;  and the purchase of FHLB stock
for $235,000.  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, 1999 was 5.18%  compared to 5.26% at December  31,
1998.

At December 31, 1999,  loans-in-process,  or closed loans scheduled to be funded
over a future period of time,  totaled  $12,506,329.  Loans  committed,  but not
closed,  totaled  $7,269,030  and available  lines of credit  totaled  $788,404.
Funding for these  amounts is  expected to be provided by the sources  described
above.  As of December 31, 1999,  the Company had  outstanding  FHLB advances of
$35,200,000 compared to $28,500,000 in 1998.

OTS  regulations  require  the Company 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
Company'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, 1999, liquidity averaged 6.44%.

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 Company 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, 1998 and 1999.  Although the Company was profitable  during 1999 and
projects a profit  for 2000,  the Board of  Directors  does not  anticipate  the
payment of  dividends in 2000,  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, 1999, the Holding Company's liquidity consisted of $568 thousand
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:
<TABLE>

                                                                    At December 31, 1999
                                                                Tier I             Risk-Based
                                                               -------             ----------
   Stockholders' equity as shown in the accompanying
     financial statements                                       13,011                13,011
   Other:
<S>                                                                <C>                   <C>
     Unrealized loss on investments                                268                   268
     General valuation allowances                                    -                 1,438
     Less: Excess mortgage servicing rights and
               Excess net deferred tax assets                      (55)                  (55)
     Less: Assets required to be deducted                            -                   (49)
                                                                ------                -------
   Regulatory capital                                           13,224                 14,613
                                                                ======                =======
</TABLE>

At December 31, 1999, the Company met each of its capital requirements.







                                       27

<PAGE>



               ITEM 7. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA








                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

                   (With Independent Auditors' Report Thereon)














                                       28
<PAGE>


                          Independent Auditors' Report

Board of Directors
Federal Trust Corporation and Subsidiaries:


We have audited the consolidated  balance sheet of Federal Trust Corporation and
subsidiaries as of December 31, 1999, and the related consolidated statements of
operations,  stockholders'  equity and  comprehensive  income and cash flows for
each of the  years  in the  two-year  period  ended  December  31,  1999.  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,  1999 and the results of their
operations  and their  cash flows for each of the years in the  two-year  period
ended  December  31,  1999 in  conformity  with  generally  accepted  accounting
principles.

/s/KPMG LLP

Orlando, Florida
February 28, 2000


<PAGE>
<TABLE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                           Consolidated Balance Sheet

                                December 31, 1999

                                     Assets

<S>                                                                               <C>
Cash                                                                              $        2,597,953
Interest-bearing deposits                                                                  4,469,656
Investment securities available for sale                                                   1,921,226
Investment securities held to maturity (market value of $6,500,900)                        6,571,311
Loans, less allowance for loan losses of $1,437,913                                      186,659,820
Accrued interest receivable on loans                                                       1,232,432
Accrued interest receivable on investment securities                                         163,506
Office facilities and equipment, net                                                       1,094,293
Real estate owned                                                                            295,319
Federal Home Loan Bank stock, at cost                                                      1,960,000
Prepaid expenses and other assets                                                          1,249,143
Executive supplemental income plan - cash surrender value life insurance
    policies                                                                               2,602,473
Deferred income taxes                                                                        460,375
                                                                                     ---------------
                                                                                  $      211,277,507
                                                                                     ===============

                      Liabilities and Stockholders' Equity

Liabilities:
    Deposits and accrued interest on deposits                                     $      153,523,609
    Official checks                                                                        2,979,009
    Federal Home Loan Bank advances                                                       35,200,000
    Advance payments by borrowers for taxes and insurance                                    807,793
    Accrued expenses and other liabilities                                                 4,411,958
                                                                                     ---------------
                   Total liabilities                                                     196,922,369
                                                                                     ===============

Stockholders' equity:
    Common stock, $.01 par value, 15,000,000 shares authorized; 4,947,911
       shares issued and outstanding                                                          49,479
    Additional paid-in capital                                                            15,944,240
    Accumulated deficit                                                                   (1,370,775)
    Accumulated other comprehensive loss                                                    (267,806)
                                                                                     ---------------
                   Total stockholders' equity                                             14,355,138
Commitments and contingencies (notes 13 and 18)
                                                                                     ---------------
                   Total liabilities and stockholders' equity                     $      211,277,507
                                                                                     ===============
See accompanying notes to consolidated financial statements.
</TABLE>

                                       30

<PAGE>
<TABLE>

                     FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Statements of Operations

        For each of the years in the two-year period ended December 31, 1999

                                                                            1999               1998
                                                                        -----------         ----------
Interest income:
<S>                                                                <C>                      <C>
    Loans                                                          $     13,324,230         10,437,822
    Investment securities                                                   270,862            302,728
    Interest-bearing deposits and other                                     287,616            275,349
                                                                        -----------         ----------
        Total interest income                                            13,882,708         11,015,899
                                                                        -----------         ----------
Interest expense:
    Deposit accounts                                                      7,015,527          6,104,728
    FHLB advances and other borrowings                                    1,804,593          1,513,000
                                                                        -----------         ----------
        Total interest expense                                            8,820,120          7,617,728
                                                                        -----------         ----------
        Net interest income                                               5,062,588          3,398,171
Provision for loan losses                                                   320,000            165,000
                                                                        -----------         ----------
        Net interest income after provision for loan losses               4,742,588          3,233,171
                                                                        -----------         ----------
Other income:
    Fees and service charges                                                378,373            138,975
    Gain on sale of loans                                                   302,576            148,221
    Gain on sale of other real estate, net                                  125,396            155,867
    Mortgage origination fees                                               168,381                --
    Other                                                                   634,718            430,699
                                                                        -----------         ----------
        Total other income                                                1,609,444            873,762
                                                                        -----------         ----------
Other expenses:
    Salary and employee benefits                                          2,851,486          1,657,777
    Deposit insurance premiums                                              119,900            210,941
    Occupancy and equipment                                                 897,363            751,236
    Legal and professional                                                  315,497            188,682
    Real estate owned expenses                                               79,719             24,827
    General and administrative expenses                                     354,933            200,877
    Loss on sale of investment securities available for sale                    --               9,945
    Other                                                                   585,297            366,463
                                                                        -----------         ----------
        Total other expenses                                              5,204,195          3,410,748
                                                                        -----------         ----------
        Income before income taxes                                        1,147,837            696,185
Income tax expense                                                           39,071            263,584
                                                                        -----------         ----------
        Net income                                                 $      1,108,766            432,601
                                                                        ===========         ==========
Basic and diluted earnings per share                               $           0.22               0.09
                                                                        ===========         ==========
Weighted average shares outstanding                                       4,945,278          4,941,547
                                                                        ===========         ==========

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

                                       31

<PAGE>

<TABLE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

    Consolidated Statements of Stockholders' Equity and Comprehensive Income

      For each of the years in the two-year period ended December 31, 1999

                                                                                               Unrealized
                                                                                                  gain-                   Additional
                                                                        Comprehensive      reclassification     Common     paid-in-
                                                                           income                amount          stock      capital
                                                                        --------------     ----------------   ----------  ----------
Balances at December 31, 1997                                                                                 $  49,416  15,857,532
Accretion of stock options for stock compensation programs                                                         --        25,521
Comprehensive income:
<S>                                                                       <C>                                  <C>
     Net income                                                           $ 432,601                                --            --
     Other comprehensive income, net of tax:
         Amortization of transferred 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                                                      $ 525,193
                                                                           ========                             -------  ----------
Balances at December 31, 1998                                                                                   49,416   15,883,053
Accretion of stock options for stock compensation programs                                                          --       43,750
Issuance of 6,364 shares of common stock                                                                            63       17,437
Comprehensive income:
     Net income                                                         $ 1,108,766                                 --           --
     Other comprehensive income, net of tax:
         Amortization of transferred unrealized loss on securities
           held to maturity                                                  64,179                                 --           --
         Gross unrealized loss on securities                                                         (433)
           Add:  reclassified adjustment for gains or losses included                                 --
             in net income                                                                      --------
                 Net unrealized loss on securities                             (433)                                --           --
                                                                          ---------
Comprehensive income                                                    $ 1,172,512
                                                                          =========                              ------  ----------
Balances at December 31, 1999                                                                                 $  49,479  15,944,240
                                                                                                                 ======  ==========
See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

    Consolidated Statements of Stockholders' Equity and Comprehensive Income

      For each of the years in the two-year period ended December 31, 1999


                                                        (Continued)


                    Accumulated
                       other       Total
   Accumulated    comprehensive stockholders'
     deficit           loss        equity
   -----------    ------------  -----------

   (2,912,142)       (424,144)  12,570,662
           --              --       25,521


      432,601              --      432,601


           --          62,557       62,557


           --          30,035       30,035

    ---------         -------   ----------
   (2,479,541)       (331,552)  13,121,376
           --              --       43,750

           --              --       17,500


    1,108,766              --    1,108,766


           --          64,179       64,179



           --            (433)        (433)
- --------------  --------------  -------------
   (1,370,775)       (267,806)  14,355,138
==============  ==============  =============

                                       32
<PAGE>

<TABLE>

                  FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

      For each of the years in the two-year period ended December 31, 1999


                                                                                            1999                  1998
                                                                                        -----------            ----------
Cash flows provided by (used in) operating activities:

<S>                                                                               <C>                            <C>
    Net income                                                                    $       1,108,766              432,601

    Adjustments to reconcile net income to net  cash flows
       from operations:
          Loss on sale of investment securities available for sale                              --                 9,945
          Provision for losses on loans                                                     320,000              165,000
          Amortization of premium on purchased loans                                        545,690              535,275
          Deferred income taxes                                                               7,310              241,969
          Depreciation of office facilities and equipment                                   398,538              326,752
          Amortization of premium on investment securities
            available for sale                                                                  118                  --
          Gain on sale of loans                                                            (302,576)            (148,221)
          Net amortization of fees and discounts on loans                                  (101,138)             (88,774)
          Net gain on the sale of real estate owned                                        (125,396)            (155,867)
          Write-down on other real estate owned                                              34,507              123,329
          Proceeds from recovery of private mortgage
            insurance claims on other real estate owned                                     145,180               67,750
          Executive supplemental income plan                                               (112,154)             (88,876)
          Accretion of stock option expense                                                  43,750               25,521
          Cash provided by (used) resulting from changes in:
            Accrued interest receivable on loans                                           (283,247)            (102,789)
            Accrued interest receivable on investment securities                            (24,852)              18,501
            Prepaid expenses and other assets                                              (392,825)            (364,303)
            Accrued interest on deposit accounts                                              7,642               (1,501)
            Official checks                                                                 875,622              894,780
            Accrued expenses and other liabilities                                        3,570,879              263,385
                                                                                          ---------            ---------
               Net cash provided by operating activities                                  5,715,814            2,154,477
                                                                                          ---------            ---------

</TABLE>
                                 33                     (Continued)
<PAGE>

<TABLE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES


                      Consolidated Statements of Cash Flows


      For each of the years in the two-year period ended December 31, 1999


                                                                                              1999              1998
                                                                                          ------------       -----------
Cash flows provided by (used in) investing activities:

<S>                                                                                         <C>               <C>
    Loans originated, net of principal repayments                                           (5,742,818)       11,441,862
    Purchase of loans                                                                      (53,788,887)      (52,104,730)
    Proceeds from sale of investment securities, available for sale                                 --         3,340,055
    Purchase of mortgage-backed securities available for sale                               (1,961,667)               --
    Proceeds from pay downs of investment securities
       available for sale                                                                       39,628                --
    Purchase of cash surrender value life insurance
       policies to fund executive supplemental income                                               --        (1,330,000)
    Proceeds from the sale of other real estate owned                                        1,079,921         1,192,567
    Proceeds from loans sold                                                                24,155,907         9,094,996
    Purchase of Federal Home Loan Bank stock                                                  (235,000)         (297,500)
    Purchase of premises and equipment                                                        (485,001)         (502,757)
                                                                                           -----------        ----------
            Net cash used in investing activities                                          (36,937,917)      (29,165,507)
                                                                                           -----------        ----------

Cash flows provided by financing activities:

    Deposit accounts:
       Net increase in certificate accounts                                                 17,919,320        18,894,160
       Net increase in other deposits                                                        6,304,310         5,509,515
    Proceeds from FHLB advances                                                              6,700,000         5,500,000
    Net increase in advance payments by borrowers for taxes
       and insurance                                                                           200,649           270,738
                                                                                           -----------        ----------

            Net cash provided by financing activities                                       31,124,279        30,174,413
                                                                                           -----------        ----------
            Net (decrease) increase in cash and cash
               equivalents                                                                     (97,824)        3,163,383

Cash and cash equivalents at beginning of period                                             7,165,433         4,002,050
                                                                                           -----------        ----------
Cash and cash equivalents at end of period                                           $       7,067,609         7,165,433
                                                                                           ===========        ==========
</TABLE>

                                 34                     (Continued)

<PAGE>

<TABLE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES


                      Consolidated Statements of Cash Flows


      For each of the years in the two-year period ended December 31, 1999


                                                                                           1999                 1998
                                                                                        ----------            --------
Supplemental disclosures of cash flow information:

    Cash paid during the period for:

<S>                                                                               <C>                         <C>
       Interest                                                                   $       8,649,733           7,619,229
                                                                                        ===========         ===========

       Income taxes                                                               $         289,146                  --
                                                                                        ===========         ===========
Supplemental disclosures of non-cash transactions:

    Real estate acquired in settlement of loans                                   $         322,236             945,174
                                                                                        ===========         ===========
    Issuance of common stock for the assets of
       Vantage Mortgage Associates                                                $          17,500                  --
                                                                                        ===========         ===========
    Market value adjustment - investment securities
       available for sale:
          Market value adjustment - investments                                   $            (695)                 --
          Deferred income tax asset                                                            (262)                 --
                                                                                        -----------         -----------
               Unrealized loss on investment securities
                    available for sale, net                                       $            (433)                 --
                                                                                        ===========         ===========
          Unrealized loss on investment securities
            transferred from available for sale to held
            to maturity                                                           $        (428,689)           (531,589)
          Deferred income tax asset                                                        (161,316)           (200,037)
                                                                                        -----------         -----------
               Unrealized loss on investment securities
                    transferred from available for sale to
                    held to maturity                                              $        (267,373)           (331,552)
                                                                                        ===========         ===========
See accompanying notes to consolidated financial statements.
</TABLE>

                                       35
<PAGE>



                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998




(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 and prevailing practices
              within the banking  industry.  The following  summarizes  the more
              significant of these policies and practices.

       (c)    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.

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

              This asset is owned due to regulatory  requirements and is carried
              at cost.

       (e)    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.

                                       36                       (Continued)
<PAGE>
                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

              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.

       (f)    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.

              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.

              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,  are 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.

                                       37                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       (g)    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 and  concentrations of
              credit.

              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.

              Regulatory   examiners   may  require  the  Company  to  recognize
              additions to the allowance  based upon their  judgments  about the
              information  available  to them at the time of their  examination.
              Management   believes  that  the  allowance  for  loan  losses  is
              adequate.

       (h)    Mortgage Servicing Rights

              The Bank generates mortgage servicing rights by selling originated
              loans and retaining the servicing  rights.  The carrying  value of
              mortgage  servicing  rights is  included in prepaid  expenses  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.

                                       38                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       (i)    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.

       (j)    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  lives or the  respective  lease
              terms.

       (k)    Comprehensive Income

              The Company's  other  comprehensive  income consists of changes in
              unrealized  gain/(loss),  net  of  related  taxes,  of  investment
              securities   available   for   sale  and   investment   securities
              transferred from available for sale to held to maturity in 1996.

       (l)    Net Income Per Share

              The Company adopted  Statement of Financial  Accounting  Standards
              No. 128 (Statement 128),  "Earnings Per Share",  in the year ended
              December 31, 1998.  Under Statement 128, the Company  presents two
              earnings per share amounts.  Basic EPS is calculated  based on net
              earnings available to common shareholders and the weighted-average
              number of shares outstanding during the year. Diluted EPS includes
              additional  dilution from  potential  common stock,  such as stock
              issuable pursuant to the exercise of stock options outstanding.

       (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.

                                       39                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

              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
              includes 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 the dual index
              bond 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 and
              that  real  estate  owned is  stated  at the lower of cost or fair
              value. Actual results could differ from these estimates.

       (p)    Effect of New Accounting Pronouncements

              In June  1998,  the  Financial  Accounting  Standards  Board  (the
              "FASB")  issued  Statement of Financial  Accounting  Standards No.
              133, "Accounting for Derivative  Instruments and Hedge Activities"
              ("Statement  133").  This  Statement,  which is effective  for all
              fiscal quarters of 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.

              In June 1999,  the FASB issued  Statement of Financial  Accounting
              Standards  No.  137  which  amended  the  implementation  date  of
              Statement  133 to be  effective  for all  fiscal  quarters  of all
              fiscal years  beginning  after June 15, 2000. The Company does not
              expect  Statement  133 to  have  any  impact  on its  consolidated
              financial statements upon adoption.

                                       40                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(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, 1999 are as
       follows:

       Investment securities held to maturity:
<TABLE>

                                                                        Gross             Gross            Estimated
                                                   Amortized          unrealized       unrealized         market value
                                                     cost               gains            losses              value
                                                 --------------     --------------    --------------     ---------------

       1999:

          Obligation of U.S. government
<S>                                           <C>                                         <C>                <C>
             agencies                         $      6,571,311               --           70,411             6,500,900
                                                 ==============     ==============    ==============     ===============
</TABLE>

        Investment securities available for sale:

<TABLE>
                                                                        Gross             Gross            Estimated
                                                   Amortized          unrealized       unrealized         market value
                                                     cost               gains            losses
                                                 --------------     --------------    --------------     ---------------

       1999:

<S>                                           <C>                         <C>              <C>               <C>
          Mortgage backed securities          $      1,921,921            3,215            3,910             1,921,226
                                                 ==============     ==============    ==============     ===============
</TABLE>

       The amortized  cost and estimated  market value of investment  securities
       held to  maturity  and  available  for  sale at  December  31,  1999,  by
       contractual  maturity,  are below.  Expected  maturities will differ from
       contractual  maturities  because  borrowers may have the right to call or
       prepay obligations with or without call or prepayment penalties.

                                                  Amortized     Estimated market
                                                    cost              value
                                               ---------------- ----------------

Investment securities held to maturity:
    Due after one year through five years  $       6,571,311         6,500,900
                                               ================ ================

Investment securities available for sale:
    Due after one year through five years  $       1,921,921         1,921,226
                                               ================ ================

       Market values for all securities were calculated  using published  prices
at December 31, 1999.

                                       41                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 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,  1999,  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
       bond to partially  offset its risk related to its portfolio of adjustable
       rate  mortgages and as such  subjects the Company to a certain  degree of
       market risk as the indices change with prevailing market interest rates.

       Proceeds from sales of investment securities available for sale were $-0-
       and $3,340,055 in 1999 and 1998,  respectively.  Gross realized losses on
       sales of  investment  securities  available for sale during 1999 and 1998
       were $-0- and $9,945, respectively.

       In March  1996,  the  Company  transferred  a  security  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 investment.

(3)    Loans Receivable, Net

       A summary of loans receivable at December 31, 1999 is as follows:

Mortgage loans:
Permanent conventional:
        Commercial                                      $       20,980,519
        Residential                                            141,137,035
        Residential construction                                31,518,265
                                                           -----------------

             Total mortgage loans                              193,635,819
Consumer loans - secured                                         1,005,590
Consumer loans - unsecured                                         236,306
Lines of credit                                                  1,434,301
                                                           -----------------

             Total loans receivable                            196,312,016

Add (deduct):
Net premium on mortgage loans purchased                          1,676,358
Unearned loan origination fees, net of direct loan
        origination costs                                           76,938
Undisbursed portion of loans in process                         (9,967,579)
Allowance for loan losses                                       (1,437,913)
                                                           -----------------

             Loans receivable, net                      $      186,659,820
                                                           =================

                                       42                       (Continued)

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

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

                                                                                   1999                 1998
                                                                              ---------------      ---------------

<S>                                                                        <C>                         <C>
      Nonaccrual loans                                                     $      2,655,885            1,360,008
                                                                              ===============      ===============

      Total recorded investment in impaired loans                          $      2,877,975            1,710,827
                                                                              ===============      ===============

      Recorded investment in impaired loans for which there is a
           related allowance for loan losses                               $      2,242,043            1,710,827
                                                                              ===============      ===============

      Recorded investment in impaired loans for which there is no
           related allowance for loan losses                               $        635,932                   --
                                                                              ===============      ===============

      Allowance for loan losses related to impaired loans                  $        310,545              240,189
                                                                              ===============      ===============


                                                              Interest
                                                             income not         Interest income          Average
                                                            recognized on        recognized on           recorded
                                                             nonaccrual            impaired            investment in
                                                                loans                loans             impaired loans
                                                           ----------------     -----------------    -----------------

      For the years ended December 31:

           1999                                         $        164,582              57,040             1,936,763
                                                           ================     =================    =================

           1998                                         $        161,510              56,108             1,809,013
                                                           ================     =================    =================
</TABLE>

        The  activity  in the  allowance  for loan  losses  for the years  ended
December 31, 1999 and 1998 is as follows:

                                                 1999                1998
                                            ---------------     ----------------

       Balance at beginning of period    $     1,136,056           1,110,521
       Charge-offs                               (39,160)           (162,788)
       Provision for loan losses                 320,000             165,000
       Recoveries                                 21,017              23,323
                                            ---------------     ----------------

             Balance at end of period    $     1,437,913           1,136,056
                                            ===============     ================


                                       43                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       There were no  outstanding  loans to executive  officers,  directors  and
affiliates at December 31, 1999.

(4)    Loan Servicing

       Mortgage loans  serviced for others are not included in the  accompanying
       consolidated balance sheets. The unpaid principal balances of these loans
       was   $158,829,215  and  $17,390,004  at  December  31,  1999  and  1998,
       respectively.  Servicing  fees earned were  $252,035  and $10,426 for the
       years ended December 31, 1999 and 1998, respectively.

(5)    Mortgage Servicing Rights

       An analysis of the activity for originated  mortgage servicing rights for
       the years ended December 31, 1999 and 1998 is as follows:

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

               Balance, December 31, 1998                    210,840
               Originations                                  418,340
               Amortization                                  (63,564)
                                                         ----------------

               Balance, December 31, 1999             $      565,616
                                                         ================

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

(6)    Office Facilities and Equipment

       Office   facilities   and  equipment   and  their   related   accumulated
       depreciation  and  amortization  at December  31, 1999 is  summarized  as
       follows:
<TABLE>

                                                                            Estimated useful
                                                                                  lives
                                                                            ------------------

<S>                                                    <C>                       <C>
    Leasehold improvements                             $     1,439,615           3-25 years
    Furniture and fixtures                                   1,169,143            3-7 years
                                                         ----------------

            Total                                            2,608,758
    Less accumulated depreciation and amortization          (1,514,465)
                                                         ----------------

            Office facilities and equipment, net       $     1,094,293
                                                         ================
</TABLE>


                                       44                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(7)    Deposits

       A summary of deposits at December 31, 1999 is as follows:
<TABLE>

                                                                                                   Weighted
                                                                                                    average
                                                                                                 interest rate
                                                                                                ----------------

<S>                                                                      <C>
       Commercial checking accounts - noninterest - bearing              $       2,265,696               --%
       NOW accounts                                                              2,709,306             2.00%
       Money market deposit accounts                                            15,159,382             4.10%
       Statement savings accounts                                                  976,593             3.25%
                                                                            ----------------    ----------------

                                                                                21,110,977             3.30%
                                                                            ----------------    ----------------

       Certificate accounts by interest rates:

             4.00% - 4.99%                                                      33,431,771
             5.00% - 5.99%                                                      81,547,600
             6.00% - 6.99%                                                      17,421,334
                                                                            ----------------

                Total certificate accounts                                     132,400,705             5.38%
                                                                            ----------------    ----------------

       Accrued interest                                                             11,927
                                                                            ----------------

                Total deposits                                           $     153,523,609             4.99%
                                                                            ================    ================
</TABLE>



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

             Interest rate           2000          2001          2002          2003           2004          Total
          -------------------   -------------- ------------- ------------- -------------  ------------  -------------

<S>        <C>     <C>        <C>               <C>                                                      <C>
           4.00% - 4.99%      $  30,722,760     2,709,011     --            --             --            33,431,771
           5.00% - 5.99%         74,903,355     3,510,330     1,705,032     440,430        988,453       81,547,600
           6.00% - 6.99%         11,867,138     4,628,203     627,439       --             298,554       17,421,334
                                -------------- ------------- ------------- -------------  ------------  -------------

                              $  117,493,253    10,847,544    2,332,471     440,430        1,287,007     132,400,705
                                ============== ============= ============= =============  ============  =============

</TABLE>

                                       45                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       Certificates of deposit issued have remaining  maturities at December 31,
1999 as follows:

                  One year                  $       117,493,253
                  Two year                           10,847,544
                  Three year                          2,332,471
                  Four year                             440,430
                  Five year                           1,287,007
                                               --------------------

                                            $       132,400,705
                                               ====================

       At December 31, 1999,  certificates  of deposit  exceeding  $100,000 were
$18,322,665.

       Interest  expense on deposits  for the years ended  December 31, 1999 and
1998 is as follows:
<TABLE>

                                                                          1999                1998
                                                                     ---------------     ---------------

<S>                                                               <C>                           <C>
      Interest on NOW and Super NOW accounts                      $         39,339              19,598
      Interest on money market accounts                                    593,690             374,678
      Interest on savings accounts                                          24,347              23,676
      Interest on certificate accounts, net of penalties                 6,358,151           5,686,776
                                                                     ---------------     ---------------

                                                                  $      7,015,527           6,104,728
                                                                     ===============     ===============
</TABLE>

       The Company has deposits from directors, officers and employees and their
       related interests of $433,565 at December 31, 1999.

(8)    Federal Home Loan Bank Advances

       A summary  of  advances  from the  Federal  Home Loan Bank of  Atlanta at
December 31, 1999 are as follows:
<TABLE>

                   Maturing during the year              Fixed interest rate
                     ending December 31,                   (variable rate)
                  ---------------------------           ----------------------

<S>                            <C>                                <C>            <C>
                               2000                               5.09           $        5,000,000
                               2000                               5.98                    5,000,000
                               2000                               6.12                    5,000,000
                               2000                               6.29                    5,000,000
                               2000                              (4.55)                  10,200,000
                               2001                               5.96                    5,000,000
                                                                                    ------------------

                                                                                 $       35,200,000
                                                                                    ==================
</TABLE>

                                       46                       (Continued)

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       Pursuant  to  collateral  agreements  with the  Federal  Home  Loan  Bank
       ("FHLB"), advances are secured by the following at December 31, 1999:

                   FHLB stock                          $       1,960,000
                   Qualifying mortgage loans                 117,981,905
                                                          =================

       As of December  31, 1999,  the FHLB has a blanket lien on all  qualifying
mortgage loans as noted above.

(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 Fannie Mae ("FNMA")  mortgage backed  securities.  The
           fair value of the FNMA mortgage backed securities was based on quoted
           market  prices.  The Bank's  investments  held to maturity  represent
           investments in Federal Home Loan Bank ("FHLB") bonds.  The fair value
           of the FHLB bond 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  residential,   commercial  real  estate,
           commercial  and  consumer  loans other than  variable  rate loans are
           estimated using  discounted 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,
           1999  (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.

                                       47                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

           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.

       The  estimated  fair values of the  Company's  financial  instruments  at
December 31, 1999 are as follows:

<TABLE>

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

             Financial assets:
<S>                                                                 <C>                             <C>
                 Cash and cash equivalents                          $        7,067,609              7,067,609
                 Investment securities held to maturity                      6,571,311              6,500,900
                 Investment securities available for sale                    1,921,226              1,921,226
                 Loans (carrying amount less allowance
                    For loan loss of $1,437,913)                           186,659,820            183,201,569
                 Federal Home Loan Bank stock                                1,960,000              1,960,000

             Financial liabilities:
                 Deposits:
                    Without stated maturities                       $       21,110,977             21,110,977
                    With stated maturities                                 132,400,705            132,131,619
                 Federal Home Loan Bank advances                            35,200,000             35,200,000
</TABLE>


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

                                       48                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(10)   Income Taxes

       Income  tax  expense  for the  years  ended  December  31,  1999 and 1998
consists of:

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

       1999:

           Federal        $       31,761             6,242             38,003
           State                      --             1,068              1,068
                             --------------    ---------------   --------------

                Total     $       31,761             7,310             39,071
                             ==============    ===============   ==============

       1998:

           Federal        $       19,402           211,972            231,374
           State                   2,213            29,997             32,210
                             --------------    ---------------   --------------

                Total     $       21,615           241,969            263,584
                             ==============    ===============   ==============


       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  as of
       December 31, 1999 are as follows:

       Deferred tax assets:
           Allowance for loan losses                        $        197,805
           Unrealized loss on investment securities                  161,578
           AMT credit carryforward                                    73,868
           Depreciation                                               44,020
           Deferred compensation                                      33,987
           Net operating loss carryforward                           286,473
           Other reserves                                             18,815
                                                               ----------------

                  Gross deferred tax assets                          816,546
           Less valuation allowance                                 (147,896)
                                                               ----------------

                  Net deferred tax assets                            668,650
                                                               ----------------

       Deferred tax liabilities:
           FHLB stock dividend                                       (18,845)
           Mortgage servicing rights                                (165,890)
           Deferred loan fees and costs, net                         (23,540)
                                                               ----------------

                  Total deferred tax liabilities                    (208,275)
                                                               ----------------

                  Net deferred tax assets                   $        460,375
                                                               ================


                                       49                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       At December  31,  1999,  the Company has net  operating  loss  carryovers
       (NOL's) of  approximately  $501,890 for federal and  $3,190,915 for state
       tax  purposes,  which  expire  between 2009 and 2011.  In  addition,  the
       Company has approximately $73,868 in alternative minimum tax (AMT) credit
       carryforwards. A valuation allowance has been established relating to the
       NOL that management  believes are not more likely than not to be utilized
       prior to their expiration through future profitable operations.

       The  Company's  effective  tax rate on  pretax  income  for 1999 and 1998
       differs from the statutory Federal income tax rate as follows:
<TABLE>

                                                           1999              %               1998              %
                                                       --------------   -------------    -------------    -------------

<S>                                                  <C>                    <C>        <C>                    <C>
       Tax (benefit) provision at statutory rate     $    390,265           34.00%     $    236,702           34.00%
       Increase (decrease) in tax
           Decrease in valuation allowance               (284,630)        (24.80)                --            --
           State income taxes net of federal
           Income Tax Benefit                                 705            .06             23,365          3.36
           Officers' life insurance, travel and
           Other                                          (38,070)         (3.32)             3,517           .40
                                                       --------------   -------------    -------------    -------------

                                                     $     39,071            3.40%     $    263,584           37.76%
                                                       ==============   =============    =============    =============
</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. Management believes, as of December
       31, 1999, that the Bank meets all capital adequacy  requirements to which
       it is subject.

                                       50                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

        As of December 31, 1999, the most recent notification from the Office of
        Thrift  Supervision  categorized the Bank as well capitalized  under the
        regulatory  framework for prompt corrective action. To be categorized as
        well  capitalized,  the Bank  must  maintain  total  risk-based,  Tier I
        risk-based and Tier I leverage  ratios as set forth in the table.  There
        are no  conditions  or events since that  notification  that  management
        believes have changed the  institution's  category.  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>

                                                                                                       To be well capitalized
                                                                                                       under prompt corrective
                                                                        For capital adequacy                   action
                                              Actual                          purposes                      provisions
                                     --------------------------      ---------------------------      --------------------------
                                        Amount        Ratio             Amount         Ratio             Amount        Ratio
                                     -------------- -----------      -------------- ------------      -------------- -----------

As of December 31, 1999:
  Total capital (to risk
<S>                                 <C>                <C>           <C>                <C>           <C>                <C>
   weighted assets)                 $ 14,558,000       11.39%        $ 10,252,880      >8.0%          $ 12,816,100      >10.0%
                                                                                       -                                -
  Tier I capital (to risk
   weighted assets)                   13,225,076       10.32%           5,126,440      >4.0%             7,689,660      >6.0%
                                                                                       -                                -
    Tier I capital (to
adjusted assets)                      13,225,076        6.29%           8,428,195      >4.0%            10,535,243      >5.0%
                                                                                       -                                -
</TABLE>


(12)   Stock Option Plans

       The Company  issued stock  options to certain sales  representatives  for
       their  commitment  in selling  Federal  Trust  Corporation  stock.  These
       options had a strike price of $5.63 per share,  as amended as a result of
       the 1997 stock  offering,  and expired on October 26, 1999.  During 1999,
       58,453 options were forfeited due to expiration.

       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, 1999 and 1998 was $43,750 and
       $25,521,  respectively. At December 31, 1999 the number of options vested
       and exercisable was 68,000.

                                       51                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       The  Company  applies  Accounting  Principles  Board  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:

                                                   1999                1998
                                              ----------------    --------------

          Net income:
                As reported                $     1,108,766     $       432,601
                Pro forma                  $     1,089,156     $       412,991

          Diluted earnings per share:
                As reported                $           .22     $          .09
                Pro forma                  $           .22     $          .08

       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 rate
       of 4.73% and expected lives of 7 years for the plan options.

       A summary of the status of the Company's stock option plan as of December
       31,  1999 and 1998 and  changes  during  the year  ended on that  date is
       presented below:

                             Fixed options              1999         1998
        ----------------------------------------- ---------------- ------------

        Outstanding at beginning of year:               398,453       58,453
        Granted                                              --      350,000
        Exercised                                            --           --
        Forfeited                                        58,453       10,000
                                                     ------------- ------------

        Outstanding at end of year                      340,000      398,453
                                                     ------------- ------------

        Options exercisable at year-end                  68,000           --
                                                     ============= ============

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


                                       52                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998
<TABLE>

                         Number              Weighted           Weighted             Number          Weighted average
                     outstanding at          remaining           average         exercisable at      exercise price at
Exercise price     December 31, 1999      contractual life    exercise price   December 31, 1999     December 31, 1999
- --------------     -----------------      ----------------    --------------   -----------------     -----------------
<S> <C>                  <C>                  <C>                  <C>                <C>                    <C>
    $4.00                340,000              9 years              $4.00              68,000                 $4.00

</TABLE>


(13)   Commitments and Related Party Transactions

       Future minimum lease payments under noncancelable leases, at December 31,
       1999 are as follows:

                  Year ending December 31,
             -----------------------------------

                         2000                                 $       431,305
                         2001                                         355,087
                         2002                                         355,087
                         2003                                         355,087
                         2004                                         355,087
                         Thereafter                                 2,015,256
                                                                 --------------

                              Total minimum lease payments    $     3,866,909
                                                                 ==============

       Rent  expense  amounted  to  $340,457  and  $298,193  for the years ended
       December 31, 1999 and 1998, respectively.

       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 $316,504
       and $308,233 were made during the years ended December 31, 1999 and 1998,
       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  was to increase
       occupancy and equipment  expense and decrease net income by approximately
       $167,000  and  $104,000  in  1999  and  $178,000  and  $111,000  in  1998
       respectively.

                                       53                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(14)   Parent Company Financial Information

       The parent  company  financial  information is as follows at December 31,
1999:
<TABLE>

                                                   Condensed Balance Sheet

       Assets:
<S>                                                                                                <C>
           Cash, deposited with subsidiary                                                         $         568,495
           Prepaid expenses and other assets                                                                 626,298
           Property, plant and equipment, net                                                                109,477
           Note receivable                                                                                    50,000
           Investment in subsidiaries                                                                     13,011,939
                                                                                                      -----------------

                                                                                                   $      14,366,209
                                                                                                      =================

       Liabilities and stockholders' equity:
           Accounts payable and accrued expenses                                                   $          11,071
                                                                                                      -----------------

       Stockholders' equity:
           Common stock                                                                                       49,479
           Additional paid-in capital                                                                     15,944,240
           Accumulated deficit                                                                            (1,370,775)
           Accumulated other comprehensive loss                                                                 (433)
           Accumulated other comprehensive loss-investment securities
       transferred from available for sale to held to maturity                                              (267,373)
                                                                                                      -----------------

                  Total stockholders' equity                                                              14,355,138
                                                                                                      -----------------

                                                                                                   $      14,366,209
                                                                                                      =================

</TABLE>

                                       54                       (Continued)

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

<TABLE>


                                        Condensed Statements of Operations

                                                                              1999                1998
                                                                         ----------------    ----------------

       Revenues:
<S>                                                                   <C>                          <C>
           Interest and dividend income                               $        43,102              52,900
           Other income                                                       327,891             356,271
                                                                         ----------------    ----------------

              Total income                                                    370,993             409,171
                                                                         ----------------    ----------------

       Expenses:
           Compensation                                                        59,091              34,284
           Occupancy                                                          439,752             420,357
           Other expense                                                       79,695              88,927
                                                                         ----------------    ----------------

              Total expenses                                                  578,538             543,568
                                                                         ----------------    ----------------

              Loss before income from subsidiaries                           (207,545)           (133,851)
       Income from subsidiaries                                             1,018,718             515,591
                                                                         ----------------    ----------------

              Income before income taxes                                      811,173             381,740
       Income tax benefit                                                    (297,593)            (50,861)
                                                                         ----------------    ----------------

             Net income                                               $     1,108,766             432,601
                                                                         ================    ================
</TABLE>

                                       55                       (Continued)
<PAGE>

<TABLE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

                       Condensed Statements of Cash Flows

                                                                                       1999               1998
                                                                                   --------------    ---------------

   Cash flows provided by (used in) operating activities:

<S>                                                                             <C>                       <C>
       Net income                                                               $     1,108,766           432,601
       Adjustments to reconcile net income to net cash provided by
             Depreciation                                                               111,416           111,397
             Accretion of stock option expense                                           43,750            25,521
             Equity in undistributed earnings
                 of subsidiaries                                                     (1,018,718)         (515,591)
             Cash provided by (used) resulting from changes in:
                 Prepaid expenses and other assets                                     (537,466)          (47,832)
                 Accounts payable and accrued expenses                                    8,331           (69,501)
                                                                                   --------------    ---------------

             Net cash used in operating activities                                     (283,921)          (63,405)
                                                                                   --------------    ---------------

   Cash flows (used in) provided by investing activities:

       Capital infusion in the subsidiary                                              (500,000)               --
       Notes receivable originated, net of repayments                                        --            25,000
                                                                                   --------------    ---------------

             Net cash (used in) provided by investing activities                       (500,000)           25,000
                                                                                   --------------    ---------------

             Net decrease in cash and cash equivalents                                 (783,921)          (38,405)

   Cash and cash equivalents at beginning of year                                     1,352,416         1,390,821
                                                                                   --------------    ---------------

  Cash and cash equivalents at end of year                                      $       568,495         1,352,416
                                                                                   ==============    ===============
</TABLE>


                                       56                       (Continued)

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

<TABLE>


                  Condensed Statements of Cash Flows, Continued

                                                                                       1999               1998
                                                                                   --------------    ---------------

   Supplemental disclosures of non-cash transactions:
       Issuance of common stock for the assets of
<S>                                                                             <C>
          Vantage Mortgage Associates                                           $        17,500                --
                                                                                   ==============    ===============
          Market value adjustment -investment securities available for sale:

          Market value adjustments - investments                                $          (695)               --
          Deferred income tax asset                                                        (262)               --
                                                                                   --------------    ---------------

             Unrealized loss on investment securities
  available for sale, net                                                       $          (433)               --
                                                                                   ==============    ===============

          Unrealized loss on investment securities transferred from
            available for sale to held to maturity                                     (428,689)         (531,589)
          Deferred income tax asset                                                    (161,316)         (200,037)
                                                                                   --------------    ---------------

             Unrealized loss on investment securities transferred
  from available for sale to held to maturity                                   $      (267,373)         (331,552)
                                                                                   ==============    ===============

</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.

(15)   Selected Quarterly Financial Data (Unaudited)

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

                                                                               Fourth quarter

                                                                        -----------------------------
                                                                           1999             1998
                                                                        ------------     ------------

<S>                                                                  <C>                     <C>
              Interest income                                        $      3,758            2,969
              Net interest income                                           1,341              908
              Provision for loan losses                                       110               69
              Income before income taxes                                      191              109
              Net income                                                      394               67
                                                                        ============     ============

              Basic and diluted earnings per share                   $        .07              .02
                                                                        ============     ============


</TABLE>
                                       57                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

<TABLE>


                                                                               Third quarter

                                                                        -----------------------------
                                                                           1999             1998
                                                                        ------------     ------------

<S>                                                                  <C>                     <C>
              Interest income                                        $      3,671            2,864
              Net interest income                                           1,308              914
              Provision for loan losses                                        60               45
              Income before income taxes                                      391              255
              Net income                                                      304              162
                                                                        ============     ============

              Basic and diluted earnings per share                   $        .06              .03
                                                                        ============     ============

                                                                               Second quarter

                                                                        -----------------------------
                                                                           1999             1998
                                                                        ------------     ------------

              Interest income                                        $      3,345            2,628
              Net interest income                                           1,293              784
              Provision for loan losses                                        90               21
              Income before income taxes                                      303              186
              Net income                                                      233              112
                                                                        ============     ============

              Basic and diluted earnings per share                   $        .05              .02
                                                                        ============     ============

                                                                               First quarter

                                                                        -----------------------------
                                                                           1999             1998
                                                                        ------------     ------------

              Interest income                                        $      3,109            2,555
              Net interest income                                           1,120              791
              Provision for loan losses                                        60               30
              Income before income taxes                                      263              146
              Net income                                                      178               92
                                                                        ============     ============

              Basic and diluted earnings per share                   $        .04              .02
                                                                        ============     ============
</TABLE>



                                       58                       (Continued)

<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(16)   Employee Plans

       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(k) 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,  1999 and 1998,  the Company
       incurred compensation costs of $100,000 and $7,300, respectively.

       In  addition,  the  Company  sponsors  an employee  savings  plan,  which
       qualifies as a 401(k) plan under the  Internal  Revenue  Code.  Under the
       employee  savings  plan,  employees  may  contribute  up to 10% of  their
       pre-tax compensation.  The Company makes contributions on a discretionary
       basis  as  approved  by  the  Board  of  Directors.   Participants   vest
       immediately in their own contributions and after four years of service in
       contributions made by the Company.  Employee savings plan expense for the
       years  ended  December  31,  1999  and  1998  was  $28,207  and  $25,782,
       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 Federal Deposit  Insurance  Corporation  ("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
       Savings Association  Insurance Fund ("SAIF") administered by the FDIC and
       depositors.  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.

       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.

                                       59                       (Continued)
<PAGE>

                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

       The Bank and the Holding Company are subject to periodic  examinations by
       the OTS. Examinations in 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 Orders to
       Cease and Desist were lifted as of June 1, 1998.

(18)   Executive Supplemental Income Plan

       The  Company  implemented  an  executive  supplemental  income  plan (the
       "Plan") during 1997 to provide supplemental income for two of its current
       executives after their  retirement.  The funding of the Plan involved the
       purchase of five cash  surrender  value life  insurance  policies,  which
       totaled $3,180,000.  The Plan is structured such that each participant is
       scheduled to receive  specified levels of income after the retirement age
       of 65 for  seventeen  years.  In  the  event  a  participant  leaves  the
       employment  of the  Bank  before  retirement,  only the  benefits  vested
       through that date would be paid to the  employee.  The Plan also provides
       for  100%  vesting  in the  event  of a  change  in Bank  ownership.  The
       accounting for the Plan is as follows:  Monthly,  the Company records the
       mortality cost as a reduction of the asset.  Interest for the policies is
       recorded to the asset and salary continuation expenses are accrued.

       The  Company  has   approximately   $103,704   and  $48,600  in  deferred
       compensation accrued at December 31, 1999 and 1998,  respectively,  which
       is included in accounts payable and other liabilities in the accompanying
       consolidated  balance sheets. The Company incurred charges of $85,854 and
       $69,112 in connection with the Plan during 1999 and 1998, respectively.

                                       60                       (Continued)
<PAGE>
                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(19)   Credit Commitments

       The Bank has outstanding at any time a significant  number of commitments
       to extend credit. These arrangements are subject to strict credit control
       assessments  and each  customer's  credit  worthiness  is  evaluated on a
       case-by-case basis. A summary of commitments to extend credit and standby
       letters of credit written at December 31, 1999 is as follows:
<TABLE>

<S>                                                                                 <C>
           Available lines of credit                                                $        788,404
                                                                                       ================

           Standby letters of credit                                                $         95,936
                                                                                       ================

           Outstanding mortgage loan commitments, exclusive of loans in
                  Fixed rates                                                       $      6,829,231
                  Variable rates                                                          13,734,533
                                                                                       ----------------

                                                                                    $     20,563,764
                                                                                       ================
</TABLE>

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

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

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

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

                                       61                       (Continued)
<PAGE>


                   FEDERAL TRUST CORPORATION AND SUBSIDIARIES

                        Consolidated Financial Statements

                           December 31, 1999 and 1998

(20)   Concentration of Credit Risk

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

       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.

(21)   Basic and Diluted Earnings Per Share

       Basic and diluted earnings per share are calculated as follows:
<TABLE>

                                                                 Income                Shares              Per share
                                                              (numerator)          (denominator)             amount
                                                            -----------------    -------------------      -------------

       1999:

           Basic earnings per share:
<S>                                                      <C>                          <C>              <C>
             Net income                                  $       1,108,766            4,945,278        $         .22
                                                                                                          =============

           Effect of Dilutive Securities:
             Stock options                                              --                   --
                                                            -----------------    -------------------

           Diluted earnings per share:
             Income and assumed conversions              $       1,108,766            4,945,278        $         .22
                                                            =================    ===================      =============

       1998:

           Basic earnings per share:
             Net income                                  $         432,601            4,941,547        $         .09
                                                                                                          =============

           Effect of Dilutive Securities:
             Stock options                                              --                   --
                                                            -----------------    -------------------

           Diluted earnings per share:
             Income and assumed conversions              $         432,601            4,941,547        $         .09
                                                            =================    ===================      =============
</TABLE>

                                       62                       (Continued)


<PAGE>


ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
         AND FINANCIAL DISCLOSURE MATTERS.

None.

                                    PART III


ITEM 9.  DIRECTORS AND EXECUTIVE OFFICERS

Registrant hereby  incorporates by reference the sections entitled  "Election of
One Class I Director"  and "Board of  Directors  Meeting"  contained  at pages 3
through 5 of the Proxy Statement filed  electronically with the Securities and
Exchange Commission on March 30, 2000.


ITEM 10.  EXECUTIVE COMPENSATION

Registrant  hereby  incorporates  by reference the section  entitled  "Executive
Compensation" contained at pages 5 through 13 of the Proxy Statement.


ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT

(d)     Security Ownership of Certain Beneficial Owners

Registrant  hereby   incorporates  by  reference  the  section  titled  "Certain
Shareholders" on page 3 of the Proxy Statement.

(e)     Security Ownership of Management

Registrant  hereby  incorporates by reference the section entitled  "Information
Concerning  Directors"  and  "1998 Key  Employee  Incentive  stock  compensation
Program" contained at page 3 and page 10 of the Proxy Statement.

(f)     Changes in Control

Registrant is not aware of any arrangements,  including any pledge by any person
of  securities  of Federal  Trust,  the  operation of which may, at a subsequent
date, result in a change in control of Federal Trust.


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

During 1999,  neither  Federal  Trust nor its  subsidiaries  have engaged in any
reportable   transactions,   including   loans,   to  Federal   Trust's  or  its
subsidiaries' directors, executive officers, their associates and members of the
immediate families of such directors and executive officers.



                                       63

<PAGE>



ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits.  The  following  exhibits are filed with or  incorporated  by
     reference  into this  report.  The  exhibits  which are  marked by a single
     asterisk  (*)  were  previously   filed  as  a  part  of,  and  are  hereby
     incorporated by reference from Registrant's  Registration Statement on form
     SB-1, as effective with the Securities and Exchange  Commission  ("SEC") on
     October 17, 1997, Registration No. 333-30883. The exhibits which are marked
     by a double  asterisk  (**) were  previously  filed  with the SEC,  and are
     hereby  incorporated by reference from  Registrant's  1998 Definitive Proxy
     Statement.  The exhibits which are marked with a triple asterisk (***) were
     previously  filed with the SEC,  and are hereby  incorporated  by reference
     from  Registrant's  1999 Definitive  Proxy  Statement.  The exhibit numbers
     correspond to the exhibit numbers in the referenced documents.




Exhibit No.                           Description of Exhibit

    *  3.1      1996 Amended Articles of Incorporation and the 1995 Amended and
                Restated Articles of Incorporation of Federal Trust
    *  3.2      1995 Amended and Restated Bylaws of Federal Trust
    ** 3.3      1998 Articles  of  Amendment  to Articles  of  Incorporation  of
                Federal Trust
   *** 3.4      1999 Articles  of  Amendment  to Articles  of  Incorporation  of
                Federal Trust
    *  4.0      Specimen of Common Stock Certificate
      10.1      Amended Employment Agreement By and Among Federal Trust, the
                Bank and James V. Suskiewich
      10.2      First Amendment to the Amended Employment Agreement By and Among
                Federal Trust, the Bank and James V. Suskiewich
      10.3      Amended Employment Agreement By and Among Federal Trust, the
                Bank and Aubrey W. Wright, Jr.
      21.0      Subsidiaries
      22.1      Proxy Statement for 2000 Annual Meeting of Shareholders
      27.1      Financial Data Schedule

(b)    Reports on form 8-KSB.  Registrant did not file any reports on Form 8-KSB
       during the last quarter of 1999.






                                       64

<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, 2000                             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, 2000
- ------------------------      President
James V. Suskiewich

/s/ Aubrey H. Wright, Jr      Director                     March 30, 2000
- ------------------------
Aubrey H. Wright, Jr.

/s/ Samuel C. Certo           Director                     March 30, 2000
- ------------------------
Samuel C. Certo

/s/ Kenneth W. Hill           Director                     March 30, 2000
- ------------------------
Kenneth Hill

/s/ George W. Foster          Director                     March 30, 2000
- ------------------------
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.

Registrant  intends to mail the 1999 Annual  Report and proxy  materials  to its
shareholders on or about April 7, 2000.




                                       65

                                  EXHIBIT 10.1

                                     AMENDED
                              EMPLOYMENT AGREEMENT
                                  BY AND AMONG
                           FEDERAL TRUST CORPORATION,
                               FEDERAL TRUST BANK,
                                       AND
                               JAMES V. SUSKIEWICH

         THIS EMPLOYMENT AGREEMENT is made, entered into, and is effective as of
this 18th day of December, 1998 ("Effective Date"), by and between Federal Trust
Corporation, a Florida corporation ("Company"),  Federal Trust Bank, a federally
chartered  stock  savings  bank which has its  principal  office in Winter Park,
Florida ("Bank") and James V. Suskiewich ("Executive").

         WHEREAS, Executive is presently employed by the Company and the Bank in
the  capacity of President  and Chief  Executive  Officer of these  entities and
possesses considerable  experience and an intimate knowledge of the business and
affairs of the Company and the Bank,  their policies,  methods,  personnel,  and
operations; and

         WHEREAS, the Company's primary subsidiary is the Bank; and

         WHEREAS,   the  Company  and  the  Bank  recognize   that   Executive's
contributions have been substantial and meritorious and, as such,  Executive has
demonstrated  unique  qualifications  to act in an  executive  capacity  for the
Company and the Bank; and

         WHEREAS,  the  Company  and the  Bank  are  desirous  of  assuring  the
continued employment of Executive in the above stated capacities,  and Executive
is desirous of having such assurance;

         NOW,  THEREFORE,  in  consideration  of the foregoing and of the mutual
covenants  and  agreements  of the parties set forth in this  Agreement,  and of
other good and valuable  consideration  the receipt and sufficiency of which are
hereby acknowledged, the parties hereto, intending to be legally bound, agree as
follows:

                          ARTICLE 1. TERM OF EMPLOYMENT

         The Company and the Bank hereby agree to employ Executive and Executive
hereby agrees to continue to serve the Company and the Bank, in accordance  with
the terms and conditions set forth herein, for an initial period of three years,
commencing as of the Effective Date of this Agreement,  as indicated above. Upon
each new day of the three year  period of  employment  from the  Effective  Date
until the Executive's  65th birthday,  the term of this Agreement  automatically
shall  be  extended  for  one  additional  day,  to be  added  to the end of the
then-existing  three  year  term.  Accordingly,  at all  times  prior to (i) the
Executive's attaining age 65 and (ii) a notice of employment  termination (or an
actual  termination),  the term of this  Agreement  shall be three  full  years.
However,  either party may  terminate  this  Agreement by giving the other party
written notice of intent not to renew. Additionally, the automatic extensions of
the term of this Agreement  shall  immediately be suspended upon  termination of
Executive by reason of death,  Disability  (see Section 6.2), or Retirement (see
Section 6.1), or an employment  termination made voluntarily by Executive (other
than for Good  Reason  pursuant  to Section  6.7),  or  involuntarily  for Cause
(pursuant to Section 6.5), or for any of the reasons set out in Section 6.6. The
provisions  applicable to such suspensions of the term of this Agreement are set
forth  in  those  Sections  pertaining  to  each  of such  types  of  employment
termination.

         In the event Executive gives notice of employment termination, the term
of this  Agreement  shall expire upon the  ninetieth  (90th) day  following  the
delivery to the Company and the Bank of such notice of  employment  termination.
Except as  otherwise  provided  in the  following  paragraph  with  respect to a
voluntary  termination for Good Reason (see Section 6.7), a voluntary employment
termination by Executive shall result in the termination of the rights and

                                       66


<PAGE>



obligations of the parties under this  Agreement;  provided,  however,  that the
terms and provisions of Article 9 shall continue to apply.

         In the event the Company and the Bank desire to involuntarily terminate
the  employment  of  Executive  (for  purposes  of this  Agreement,  a voluntary
employment  termination  by  Executive  for Good  Reason  shall be treated as an
involuntary  termination  of the  Executive's  employment  without  Cause),  the
Company  and the Bank shall each  deliver to  Executive  a notice of  employment
termination, and the following provisions shall apply:

         (a)      In the event the  involuntary  termination  is for Cause  (see
                  Section  6.5  herein),   the  term  of  this  Agreement  shall
                  terminate on the 90th day  following  delivery to Executive of
                  such notice of termination. Such a termination for Cause shall
                  result in the termination of all rights and obligations of the
                  parties  under this  Agreement;  provided,  however,  that the
                  terms and provisions of Article 9 shall continue to apply, and
                  Section  6.5 shall apply until  payments  required  thereunder
                  have been made.

         (b)      In the event the  involuntary  termination  is without  Cause,
                  Executive shall be entitled to receive the severance  benefits
                  set forth in Section 6.4 herein;  provided,  however, that the
                  terms and  provisions of Article 9 shall continue to apply and
                  Section  6.4 shall apply until  payments  required  thereunder
                  have been made.

                    ARTICLE 2. POSITION AND RESPONSIBILITIES

         During  the  term of this  Agreement,  Executive  agrees  to  serve  as
President and Chief  Executive  Officer of the Company and of the Bank, and as a
member of the Company's and the Bank's Board of Directors if so elected.  In his
capacity  as  President  and Chief  Executive  Officer of the Company and of the
Bank,  Executive  shall report directly to the Board of Directors of the Company
(with respects to his functions as an Executive of the Company) and to the Board
of Directors of the Bank (with  respects to his functions as an Executive of the
Bank).  Executive  shall  serve as the  first  in  command  and have  management
responsibility  over the  operations  of the Company and of the Bank.  Executive
shall also perform  such  executive  services for the Bank as may be  consistent
with his titles or be  assigned to him by the Board of  Directors  of either the
Company,  the Bank, or both.  Executive shall have the same status,  privileges,
and   responsibilities   normally  inherent  in  such  capacities  in  financial
institutions of similar size and characteristics.

         The services of Executive shall be rendered principally in Winter Park,
Florida,  but it is understood  that he shall do such traveling on behalf of the
Company and/or the Bank as may be reasonably required.

                           ARTICLE 3. STANDARD OF CARE

         During  the  term  of  this  Agreement,   Executive  agrees  to  devote
substantially  his full working time,  attention,  and energies to the Company's
and the Bank's business and shall not be engaged in any other business activity,
whether or not such  business  activity  is pursued for gain,  profit,  or other
pecuniary  advantage.  However,  Executive  may  serve  as a  director  of other
companies so long as such  service is not  injurious to the Company or the Bank,
and provided  that such service is approved by both the Board of the Company and
of the Bank as may be required under their respective Bylaws.

         Executive covenants, warrants, and represents that he shall:

         (a)      Devote his full and best efforts to the fulfillment of his
                  employment obligations; and

         (b)      Exercise the highest degree of loyalty and the highest
                  standards of conduct in the performance of his
                  duties.

         This  Article 3 shall not be  construed as  preventing  Executive  from
investing assets in such form or manner as

                                       67


<PAGE>



will not require  his  services  in the daily  operations  of the affairs of the
companies in which such investments are made.


                             ARTICLE 4. COMPENSATION

         The Bank shall be primarily  responsible for providing to Executive his
salary,  bonus, and other benefits and perquisites  available to him pursuant to
this  Agreement  (except for the benefit  outlined in Section 4.3, for which the
Company is primarily  liable).  The Company shall  proportionally  reimburse the
Bank, on an annual basis, for the time that Executive spends  performing  duties
for the Company.  For example, if Executive spends, in a particular year, 20% of
his time working for the Company,  the Company shall then reimburse the Bank 20%
of the annual cost to the Bank of complying with this Agreement. As remuneration
for all services to be rendered by Executive  during the term of this Agreement,
and as consideration for complying with the covenants herein, the Bank shall pay
and provide to Executive the following:

         4.1 BASE  SALARY.  The Bank  shall pay  Executive  a Base  Salary in an
amount which shall be established from time to time by the Board of Directors of
the Bank or the Board's designee; provided, however, that such Base Salary shall
not be less than one hundred and forty thousand dollars  ($140,000.00)  per year
and if  subsequently  increased  shall not be less than  such  increased  amount
("Base  Salary").  This  Base  Salary  shall  be  paid  to  Executive  in  equal
semimonthly installments throughout the year, consistent with the normal payroll
practices of the Bank.

         The Base  Salary  shall be  reviewed at least  annually  following  the
Effective Date of this Agreement, while this Agreement is in force, to ascertain
whether, in the judgment of the Board of the Bank or the Board's designee,  such
Base Salary  should be increased,  based  primarily on  Executive's  performance
during  the year.  If so  increased,  the Base  Salary as  stated  above  shall,
likewise, be increased for all purposes of this Agreement.

         4.2  PERFORMANCE  BONUS.  Executive  shall be entitled to a Performance
Bonus  based  upon the  profitability  of the  Bank.  The  Performance  Bonus is
triggered when the Bank's after tax earnings equal or exceed 0.50 percent of the
average  quarterly assets on an annualized basis. The Bank shall pay Executive a
bonus equal to three  percent  (3%) of the Bank's  quarterly  net income  before
taxes (excluding  extraordinary  gains or losses.  The Performance Bonus amounts
shall be determined as of the close of each fiscal  quarter and shall be paid to
Executive within 45 days of each quarter-end. Aggregate quarterly bonuses in any
one fiscal year shall not exceed the amount of  Employee's  Base Salary for such
fiscal year.

         4.3 LONG-TERM INCENTIVES. During the term of this Agreement,  Executive
shall be entitled to participate in any and all long-term  incentive programs at
a level that is commensurate with his position with the Company.

         4.4  RETIREMENT  BENEFITS.  The Bank shall  provide  Executive  all the
benefits to which he is  entitled  under the Salary  Continuation  Plan (and any
subsequent amendments thereto), which was adopted by the Bank in January of 1997
and  approved  by the OTS on  April 4,  1997.  The  obligations  of the Bank and
pursuant to this Section 4.4 shall survive the termination of this Agreement.

         4.5 EXECUTIVE  BENEFITS.  The Bank shall provide Executive all benefits
to which other executives and Executives of the Bank are entitled to receive, as
commensurate with Executive's position,  subject to the eligibility requirements
and other provisions of such plans or arrangements. Such benefits shall include,
but not be limited to, group term life insurance, comprehensive health and major
medical  insurance for Executive and his wife,  dental and life  insurance,  and
short-term and long-term disability insurance.

         The  Executive  shall be entitled to five weeks of paid  vacation.  The
Bank shall pay to Executive,  at the end of each fiscal year, double his regular
daily  rate of  compensation  (pursuant  to the  Base  Salary)  for  each day of
vacation  he did not take and,  instead,  worked for  either the  Company or the
Bank.

         4.6  PERQUISITES.  The Bank shall provide to  Executive,  at the Bank's
cost, all perquisites to which other similarly  situated  executives of the Bank
are  entitled to receive and such other  perquisites  which are  suitable to the
character of Executive's position with the Bank and adequate for the performance
of his duties hereunder.

                                       68


<PAGE>



         The Bank shall provide  Executive with a vehicle of like make and model
as would be suitable to the character of  Executive's  position with the Company
(the  "Executive's  Company Car").  The Bank shall  reimburse  Executive for the
costs of maintaining the Executive  Company Car,  including repairs completed at
any time while this Agreement is in effect.

         4.7  RIGHT  TO  CHANGE  PLANS.  The  Bank  shall  not be  obligated  to
institute,  maintain,  or refrain from changing,  amending, or discontinuing any
benefit  plan,  program,  or  perquisite,  so long as such changes are similarly
applicable to executive officers (Vice President or above) generally.

         4.8 MINIMUM CAPITAL STOCK INVESTMENT AND REPURCHASE OF STOCK. Executive
agrees to maintain his minimum  capital  stock  investment  in the Company (1993
stock  purchase  of  8,453  shares,  ["Shares"])  for as long as this  Agreement
remains in effect.  Upon  voluntary  termination  for Good  Reason as defined in
Section  6.7,  involuntary  termination  (other  than for Cause as  provided  in
Section 6.5) the Company  agrees to repurchase  from  Executive at book value or
the fair market  value,  whichever is greater,  all or any portion of the Shares
which he wishes to sell to the Company.  In the event the Company is  dissolved,
liquidated, or reorganized where the Bank is the surviving entity, and Executive
voluntarily  terminates  his  employment  for Good  Reason  or is  involuntarily
terminated (other than for Cause),  the Bank agrees to repurchase from Executive
at book value or at fair market value,  whichever is greater,  any capital stock
which he may then own in the Bank and which he  wishes  to sell to the  Company;
provided, however, that such repurchase shall not be required to the extent that
the  purchase  would  cause  the  Bank  to  fail to  meet  its  minimum  capital
requirements.

                               ARTICLE 5. EXPENSES

         The  Bank  shall  pay or  reimburse  Executive  for  all  ordinary  and
necessary expenses, in a reasonable amount, which Executive incurs in performing
his  duties  under  this  Agreement  including,  but  not  limited  to,  travel,
entertainment,  professional  dues and  subscriptions,  and all dues,  fees, and
expenses  associated  with  membership in various social clubs or  professional,
business,   and  civic   associations   and   societies  in  which   Executive's
participation is in the best interest of the Company and/or the Bank.

                       ARTICLE 6. EMPLOYMENT TERMINATIONS

         6.1 TERMINATION  DUE TO RETIREMENT OR DEATH.  In the event  Executive's
employment is terminated  while this Agreement is in force by reason of early or
normal  retirement (as provided under the then  established  rules of the Bank's
tax-qualified  retirement plan,  "Retirement"),  or death,  Executive's benefits
shall be  determined  in  accordance  with  the  Bank's  retirement,  survivors'
benefits,  insurance,  and other applicable programs of the Bank then in effect.
Upon the effective date of such  termination,  the Bank's  obligation under this
Agreement  to pay and provide to  Executive  the  elements of pay  described  in
Sections 4.1, 4.2, and 4.3 shall immediately  expire.  However,  Executive shall
receive all other  rights and benefits  that he is vested in,  pursuant to other
plans and programs of the Bank. In addition, subject to any conflicting terms of
any  short-term  incentive  program  which would  provide  for greater  benefits
following  such  termination,  the Bank shall pay to Executive  (or  Executive's
beneficiaries  or estate,  as applicable) a pro rata share any accrued bonus for
such fiscal year.  This pro rata Bonus amount  shall be  determined  at the sole
discretion of the Bank's Board of Directors, as a function of the number of days
in such fiscal year prior to the date of employment  termination  in relation to
the total number of days in such fiscal  year.  The pro rata Bonus shall be paid
within  45 days of the  Effective  Date of  employment  termination.  Also,  all
unvested  stock  awards  (including,  but not limited to, any stock  options and
restricted stock) will vest in full on the date of termination.

         6.2 TERMINATION  DUE TO DISABILITY.  If Executive  becomes  disabled or
incapacitated to the extent that he is unable to perform his duties as President
and Chief Executive  Officer of the Company and the Bank, he shall  nevertheless
continue to receive the following percentages of his compensation,  exclusive of
any benefits  which may be in effect for  Executives  of the Company  and/or the
Bank, for the following periods of disability: 100% for the first six months and
75%  thereafter  for the remaining  term of this  Agreement.  Upon  returning to
active  duties,  Executive's  full  compensation  as set forth in this Agreement
shall be reinstated. In the event that Executive returns to active

                                       69


<PAGE>



employment  on other than a  full-time  basis,  then his  compensation  shall be
reduced in proportion to the time spent in said employment.

         There shall be deducted  from the amounts paid to  Executive  hereunder
during any period of  disability  any  amounts  actually  paid to the  Executive
pursuant to any  disability  insurance or other such similar  program  which the
Company  and/or the Bank have  instituted  or may  institute  on behalf of their
Executives  for  the  purpose  of  compensating   Executives  in  the  event  of
disability.

         For the purpose of this  Agreement,  Executive shall be deemed disabled
or  incapacitated  if Executive,  due to physical or mental illness,  shall have
been  absent from his duties  with the Bank,  on a full-time  basis for 90 days;
provided that, if Executive  shall not agree with a  determination  to terminate
him because of disability or  incapacity,  the question of  Executive's  ability
shall be submitted  to an  impartial  and  reputable  physician  selected by the
parties hereto and such physician's  determination on the question of disability
or incapacity shall be binding.

         6.3 VOLUNTARY  TERMINATION  BY THE  EXECUTIVE.  Executive may terminate
this  Agreement  at any time by giving the Board of Directors of the Company and
of the Bank  written  notice  of  intent  to  terminate,  delivered  at least 60
calendar days prior to the effective date of such termination.  This Section 6.3
shall not apply if Executive  terminates  employment because of Retirement.  The
Bank shall pay  Executive  his full Base  Salary,  at the rate then in effect as
provided in Section 4.1 herein, through the effective date of termination,  plus
all other  benefits to which the  Executive has a vested right at that time (for
this purpose,  Executive  shall not be paid any bonus with respect to the fiscal
quarter in which voluntary  termination  under this Section 6.3 occurs).  In the
event that the voluntary  termination  is for Good Reason,  the terms of Section
6.7 herein shall govern the parties' rights and obligations hereunder.

         6.4 INVOLUNTARY TERMINATION BY THE COMPANY AND/OR THE BANK WITHOUT
CAUSE. At any time during the term of this  Agreement,  the Board of the Company
or of the Bank may  terminate  Executive's  employment,  as provided  under this
Agreement, for reasons other than death, Disability,  Retirement,  or for Cause,
by notifying  Executive in writing of the Bank's and/or the Company's  intent to
terminate,  at  least  90  calendar  days  prior  the  effective  date  of  such
termination.

         Subject to the terms of Article 7 herein,  following the  expiration of
the  90-day  notice  period,  the Bank  shall pay to  Executive  a lump sum cash
payment equal to the present value of the sum of the following amounts:

         (a)   The  Base  Salary   which  would  have  been  paid  to  Executive
               throughout the remaining years of the term of this Agreement;

         (b)   The Performance  Bonus amount for the fiscal quarter in which the
               termination became effective;

         (c)   The annualized  long-term  incentive  award for the year in which
               termination  occurs, at the higher of the targeted level of award
               or anticipated  actual,  multiplied by the remaining years of the
               term of this Agreement; and

         (d)   The  amount  of  Executive's  annual  club  dues  in the  year of
               termination,  multiplied  by the  remaining  years of the term of
               this Agreement.

         For purposes of making the present value calculations  described above,
the Bank's Board shall treat such  payments as if they were made at the point in
time in the future when each such payment is  scheduled to have been made.  Such
present value calculations shall at the Federal Discount Rate plus 2.5%.

         All  unvested  stock awards  (including,  but not limited to, any stock
options and restricted stock) will vest on the date of termination. Further, the
Bank shall  continue  Executive's  health and welfare  benefit  coverage for the
entire  three-year  period following  employment  termination  (including health
insurance  for his  wife),  at the same  cost,  and on the same terms as existed
immediately  prior to  employment  termination.  The Bank shall also transfer to
Executive title to the Executive's  Company Car, without cost to Executive,  and
shall pay to Executive a lump sum cash  payment in an amount  necessary to fully
gross-up the income tax effect of said transfer.

                                       70


<PAGE>




         The Bank and  Executive  thereafter  shall have no further  obligations
under this  Agreement.  Notwithstanding  the foregoing,  in the event  Executive
obtains  comparable  employment,  the Bank's obligation to continue  Executive's
health  and  welfare  benefit  coverage  pursuant  to  this  Section  6.4  shall
immediately  cease. The payments  described in this Section 6.4 shall be in part
to  compensate  Executive  for being  subject  to the  provisions  of  Article 9
hereafter,  even though Executive's employment has been terminated without Cause
or for Good Reason as provided in Section 6.7.

     6.5 TERMINATION FOR CAUSE.  Nothing in this Agreement shall be construed to
prevent the Board of the Bank from terminating Executive's employment under this
Agreement for "Cause."

         "Cause"  shall be  determined  by the  appropriate  Board of  Directors
(determined  by where  the  conduct  or  action in  question  was  taken) in the
exercise  of good  faith and  reasonable  judgment;  and shall be defined as the
conviction of the Executive for the commission of an act of fraud, embezzlement,
theft,  or other  criminal act  constituting  a felony under U.S. laws involving
moral turpitude; or the gross neglect of the Executive in the performance of any
or  all  material  covenants  under  this  Agreement,  for  reasons  other  than
Executive's death, Disability, or Retirement. The Board, by majority vote, shall
make the  determination  of whether Cause exists,  after providing the Executive
with notice of the reasons the Board believes Cause may exist,  and after giving
Executive the opportunity to respond to the allegation that Cause exists. In the
event this Agreement is terminated by the Board for Cause, the Company shall pay
Executive  his  Base  Salary  through  the  effective  date  of  the  employment
termination and Executive shall  immediately  thereafter  forfeit all rights and
benefits  (other than vested  benefits) he would otherwise have been entitled to
receive under this Agreement. The Bank and Executive,  thereafter, shall have no
further obligations under this Agreement provided,  however, that the provisions
of Article 9 shall continue to apply.

     6.6 OTHER REASONS FOR SUSPENSION/TERMINATION.  The following are additional
reasons for this Agreement to be suspended or terminated:

         (a)      If  Executive is suspended  from office  and/or  temporarily
                  prohibited from  participating  in the conduct of the Bank's
                  affairs  pursuant to notice served under Section  8(e)(3) or
                  Section  8(g)(1)  of  the  Federal  Deposit   Insurance  Act
                  ("FDIA")   (12  U.S.C.   Section   1818[e][3]   and  Section
                  1818[g][1]), Company's and the Bank's obligations under this
                  Agreement  shall be  suspended  as of the  date of  service,
                  unless stayed by appropriate proceedings.  If the charges in
                  the notice are dismissed,  the Bank may, in its  discretion:
                  (i) pay Executive all or part of the  compensation  withheld
                  while its  obligations  under this Agreement were suspended,
                  and  (ii)  reinstate  (in  whole  or in  part)  any  of  its
                  obligations which were suspended.

         (b)      If  Executive  is  removed  from  office  and/or   permanently
                  prohibited  from  participating  in the  conduct of the Bank's
                  affairs by an order  issued under  Section  8(e)(4) or Section
                  8(g)(1)  of  the  FDIA  (12  U.S.C.  Sections  1818[e][4]  and
                  [g][1]),  all  obligations  of the  Executive  and the Company
                  under this Agreement  shall terminate as of the effective date
                  of the order,  but vested  rights of the  Executive and of the
                  Company and/or the Bank, as of the date of termination,  shall
                  not be affected.

         (c)      All  obligations  under  this  Agreement  may be  terminated
                  pursuant to 12 C.F.R.  Section  563.39(b)(5)  (except to the
                  extent  that  it is  determined  that  continuation  of  the
                  Agreement for the continued operation of Bank is necessary):
                  (i) by the  Director  of the  Office of  Thrift  Supervision
                  ("OTS"),  or  his/her  designee,  at the  time  the  Federal
                  Deposit  Insurance   Corporation  ("FDIC")  enters  into  an
                  agreement  to  provide  assistance  to or on  behalf of Bank
                  under the  authority  contained in Section 13(c) of the FDIA
                  (12 U.S.C. Section 1823[c]);  or (ii) by the Director of the
                  OTS,  or  his/her  designee,  at the  time the  Director  or
                  his/her  designee  approves a supervisory  merger to resolve
                  problems  related  to  operation  of Bank  or  when  Bank is
                  determined by the Director of the OTS in final agency action
                  to be in an unsafe or unsound  condition,  but vested rights
                  of the  Executive  and  of  the  Bank,  as of  the  date  of
                  termination, shall not be affected.

         (d)      If Bank is in default,  as defined in Section 3(x)(1) of the
                  FDIA (12 U.S.C.  Section 1818[x][1]) to mean an adjudication
                  or other  official  determination  by any court of competent


                                       71


<PAGE>



                    jurisdication,  the  appropriate  federal  banking agency or
                    other  public  authority  pursuant to this  Agreement  shall
                    terminate  as of the date of default,  but vested  rights of
                    the  Executive as of the date of  termination,  shall not be
                    affected.

         6.7  TERMINATION  FOR GOOD REASON.  At any time during the term of this
Agreement,  Executive may terminate  this  Agreement for Good Reason (as defined
below) by giving the Board of  Directors  of the  Company  and/or of the Bank 60
calendar days written notice of intent to terminate,  which notice sets forth in
reasonable  detail  the facts and  circumstances  claimed to provide a basis for
such termination. Executive's ability to terminate for Good Reason is contingent
upon his agreement to allow the Company  and/or the Bank to remedy,  within such
60 day period, the events constituting Good Reason.

         Upon the  failure of the  Company  and/or the Bank to remedy the events
constituting  Good Reason prior to the  expiration of the 60 day notice  period,
the Good Reason  termination shall become effective,  and the Bank shall pay and
provide  Executive  the  benefits  set forth in  Section  6.4  herein (as if the
termination were an involuntary termination without Cause.)

         Good Reason  shall mean,  without  Executive's  express  prior  written
consent, the occurrence of any one or more of the following:

         (a)      The assignment of Executive to duties materially  inconsistent
                  with Executive's authorities,  duties,  responsibilities,  and
                  status  (including  titles and reporting  requirements)  as an
                  officer of the Company or of the Bank, or a material reduction
                  or  alteration   in  the  nature  or  status  of   Executive's
                  authorities,  duties, or responsibilities from those in effect
                  as of the Effective Date (or as subsequently increased), other
                  than an insubstantial  and inadvertent act that is remedied by
                  the Company  and/or the Bank promptly  after receipt of notice
                  thereof by the Executive;

         (b)      The Bank's or the Company's requiring Executive to be based at
                  a  location  in  excess  of 35  miles  from  the  location  of
                  Executive's  principal  job  location  or  office  as  of  the
                  Effective Date, except for required travel on the Company's or
                  the Bank's business to an extent substantially consistent with
                  Executive's present business obligations;

         (c)      A reduction by the Bank of Executive's Base Salary as in
                  effect on the Effective Date, or as the same shall be increase
                  from time to time;

         (d)      An intentional  material reduction by the Company or the
                  Bank of Executive's aggregate incentive  opportunities under
                  the  Company's  or Bank's  short-  and  long-term  incentive
                  programs, as such opportunities exist on the Effective Date,
                  or  as  such   opportunities  may  be  increased  after  the
                  Effective Date. For this purpose, a reduction in Executive's
                  incentive  opportunities shall be deemed to have occurred in
                  the event his targeted annualized award opportunities and/or
                  the degree of probability  of attainment of such  annualized
                  award  opportunities,  are  materially  diminished  from the
                  levels and  probability of attainment that existed as of the
                  Effective  Date  or as such  opportunity  and/or  degree  of
                  probability have been increased from time to time;

         (e)      The failure of the Company or the Bank to maintain Executive's
                  relative level of coverage under the Bank's Executive  benefit
                  or retirement plans, policies,  practices,  or arrangements in
                  which Executive participates as of the Effective Date, both in
                  terms of the  amount of  benefits  provided  and the  relative
                  level of the executive's participation.  For this purpose, the
                  Company  or the  Bank may  eliminate  and/or  modify  existing
                  programs  and coverage  levels;  provided,  however,  that the
                  Executive's  level of coverage under all such programs must be
                  at least as great as is such  coverage  provided to executives
                  who   have   the   same  or   lesser   levels   of   reporting
                  responsibilities within the organization;

         (f)      The   failure  of  the   Company  or  the  Bank  to  obtain  a
                  satisfactory  agreement  from  any  successor  to the  Company
                  and/or the Bank to assume and agree to perform  the  Company's
                  and  the  Bank's   obligations   under  this   Agreement,   as
                  contemplated in Article 11 herein; and

                                       72


<PAGE>




         (g)      Any purported  termination  by the Company  and/or the Bank of
                  Executive's  employment  that is not  effected  pursuant  to a
                  notice of termination satisfying the requirements of Article 1
                  herein, and for purposes of this Agreement,  no such purported
                  termination shall be effective.

         Executive's right to terminate  employment for Good Reason shall not be
affected  by  Executive's   incapacity  due  to  physical  or  mental   illness.
Executive's  continued employment shall not constitute a consent to, or a waiver
of rights with respect to, any  circumstance  constituting  Good Reason  herein.
Upon a termination of Executive's  employment for Good Reason at any time during
the term of this  Agreement,  Executive  shall be  entitled  to receive the same
payments  and  benefits as he is entitled to receive  following  an  involuntary
termination of his  employment by the Company and/or the Bank without Cause,  as
specified in Section 6.4 herein.

         6.8  CHANGE  IN  CONTROL.  In the event of a change  in  control  (with
respect to either the  Company  or the  Bank),  as defined in 12 C.F.R.  Section
574.4(a) or (b) of the OTS  regulations,  the Company  and/or the Bank shall pay
"delayed   recognition   bonus"   equal  to  three  times   Executive's   annual
compensation, times the price/book value ration at which the Company or the Bank
is acquired in  recognition  of Executive  having  agreed to defer  payment of a
higher Base Salary  during the first three years of employment in order that the
Company  and Bank could  reduce  their  employee  compensation  costs  while the
Company  underwent  reorganization  and the Company and the Bank  addressed  and
corrected regulators concerns.

                         ARTICLE 7. NO DUTY TO MITIGATE

         Executive  shall not be required to mitigate  the amount of any payment
provided to him by the Bank as a result of Executive's termination.

                         ARTICLE 8. EXCISE TAX GROSS-UP

         8.1 EQUALIZATION  PAYMENT. In the event that Executive becomes entitled
to  severance  benefits  under  Sections  6.4,  6.7,  or 6.8 herein  ("Severance
Benefits"),  if any of the  Severance  Benefits  will be subject to the tax (the
"Excise Tax")  imposed by Section 4999 of the Internal  Revenue Code of 1986, as
amended (the "Code"), or any similar tax that may hereafter be imposed, the Bank
shall pay to Executive in cash an  additional  amount (the  "Gross-Up  Payment")
such that the net amount retained by Executive after deduction of (i) any Excise
Tax on the Severance Benefits and (ii) any Federal,  state, and local income tax
and Excise Tax on the Gross-Up  Payment  provided for by this Section 8.1, shall
be equal to the Severance Benefits. Such payment shall be made by the Company or
the Bank to Executive as soon as  practicable  following the  effective  date of
termination, but in no event beyond 30 days from such date.

          8.2 TAX  COMPUTATION.  For purposes of determining  whether any of the
Severance  Benefits  will be subject  to the Excise Tax and the  amounts of such
Excise Tax:

         (a)   Any other  payments  or  benefits  received  or to be received by
               Executive in  connection  with a change in control of the Company
               or the Bank or  Executive's  termination  of employment  (whether
               pursuant   to  the  terms  of  this  Plan  or  any  other   plan,
               arrangement,  or agreement  with the Company  and/or the Bank, or
               with any individual,  entity, or group of individuals or entities
               (individually and collectively referred to in this Section 8.2 as
               "Persons"  whose  actions  result in a change in  control  of the
               Company  and/or Bank or any Person  affiliated  with the Company,
               the  Bank,  or such  Persons)  shall  be  treated  as  "parachute
               payments"  within  the  meaning  of  Section  280G(b)(2)  of  the
               Internal Revenue Code, and all "excess parachute payments" within
               the  meaning  of Code  Section  280G(b)(1)  of the Code  shall be
               treated as subject to the Excise  Tax,  unless in the  opinion of
               tax counsel  selected  by the  Company's  and Bank's  independent
               auditors and  acceptable  to  Executive,  such other  payments or
               benefits  (in  whole  or in  part)  do not  constitute  parachute
               payments,  or unless such excess parachute  payments (in whole or
               in part) represent reasonable  compensation for services actually
               rendered

                                       73


<PAGE>



                  within the meaning of Code Section  280G(b)(4)  of the Code in
                  excess  of the base  amount  within  the  meaning  of  Section
                  280G(b)(3)  of the Code,  or are  otherwise not subject to the
                  excise tax;

         (b)      The amount of the Severance Benefits which shall be treated as
                  subject to the Excise Tax shall be equal to the lesser of: (i)
                  the total amount of the Severance Benefits; or (ii) the amount
                  of  excess  parachute  payments  within  the  meaning  of Code
                  Section  280G(b)(1)  of the Code  (after  applying  clause (a)
                  above); and

         (c)      The value of any noncash  benefits or any deferred  payment or
                  benefit  shall be  determined  by the Company's and the Bank's
                  independent  auditors in  accordance  with the  principles  of
                  Sections 280G(d)(3) and (4) of the Code. The base amount shall
                  be determined by the Bank's independent auditors in accordance
                  with the principles of sections 280G(d)(3) of the Code.

         For  purposes  of  determining  the  amount  of the  Gross-Up  Payment,
Executive  shall be deemed to pay Federal  income taxes at the highest  marginal
rate of Federal  income  taxation  in the  calendar  year in which the  Gross-Up
Payment is to be made, and state and local income taxes at the highest  marginal
rate of  taxation  in the state and  locality of  Executive's  residence  on the
effective  date of  employment,  net of the maximum  reduction in Federal income
taxes which could be obtained from deduction of such state and local taxes.

         8.3 SUBSEQUENT RECALCULATION. In the event the Internal Revenue Service
adjusts  the  computation  of  the  Company  under  Section  8.1  herein,  which
adjustment  becomes  binding on the  Service,  the  Company,  the Bank,  and the
Executive,  so that Executive did not receive the greatest net benefit, the Bank
shall reimburse Executive for the full amount necessary to make Executive whole,
plus a market rate of interest.

                            ARTICLE 9. NONCOMPETITION

         9.1  PROHIBITION ON  COMPETITION.  Without the prior written consent of
the Company and the Bank, during the term of this Agreement,  and for six months
following the  expiration  of this  Agreement,  Executive  shall not serve as an
officer or engage directly,  or indirectly,  in any business or enterprise which
is "in  competition"  with the  Company  and/or  the Bank or its  successors  or
assigns. For purposes of this Agreement, a business or enterprise will be deemed
to be "in competition" if it is a banking institution,  the headquarter of which
is within 100 miles from the location of  Executive's  principal job location or
office at the time of termination of employment.  However,  Executive  shall not
thereby be precluded or prohibited  from owning passive  investments,  including
investments in the securities of other financial  institutions,  so long as such
ownership  does not  require him to devote  substantial  time to  management  or
control of the business or activities in which he has invested.

         9.2 DISCLOSURE OF INFORMATION.  Executive recognizes that he has access
to and knowledge of certain  confidential  and  proprietary  information  of the
Company  and of the Bank which is  essential  to the  performance  of his duties
under this  Agreement.  Executive will not, during the term of his employment by
the Company and/or the Bank, or within six months  following  expiration of this
Agreement,  in whole or in part, disclose such information to any person,  firm,
corporation,  association, or other entity for any reason or purpose whatsoever,
nor shall he make use of any such information for his own purposes.

         9.3 SPECIFIC  PERFORMANCE.  The parties  recognize that the Company and
the Bank will have no  adequate  remedy at law for  breach by  Executive  of the
requirements of this Article 9 and, in the event of such breach, the Company the
Bank, and Executive hereby agree that, in addition to the right to seek monetary
damages,  the Bank and/or the  Company  will be entitled to a decree of specific
performance,  mandamus,  or other appropriate  remedy to enforce  performance of
such requirements.

                           ARTICLE 10. INDEMNIFICATION

         The Company and the Bank hereby  covenant  and agree to  indemnify  and
hold  harmless  Executive  in a manner  consistent  with the  provisions  of the
Company's and the Bank's Article of Incorporation.

                                       74


<PAGE>




                             ARTICLE 11. ASSIGNMENT

         11.1  ASSIGNMENT  BY BANK OR COMPANY.  This  Agreement may and shall be
assigned  or  transferred  to, and shall be binding  upon and shall inure to the
benefit of, any successor of the Company or of the Bank,  and any such successor
shall be deemed  substituted  for all  purposes of the Company or the Bank under
the terms of this  Agreement.  As used in this Agreement,  the term  "successor"
shall mean any person, firm, corporation,  or business entity which at any time,
whether by merger, purchase, or otherwise,  acquires all or substantially all of
the assets or the business of the Company or of the Bank.  Notwithstanding  such
assignment,  the  Company  and/or the Bank shall  remain,  with such  successor,
jointly and severally liable for all its obligations hereunder.

         Failure of the Company  and/or the Bank to obtain the  agreement of any
successor to be bound by the terms of this Agreement prior to the  effectiveness
of  any  such  succession  shall  be a  breach  of  this  Agreement,  and  shall
immediately  entitle  Executive to compensation from the Bank in the same amount
and on the same  terms as the  Executive  would be  entitled  in the  event of a
termination of employment, as provided in Section 6.4 herein.

         Except as herein provided, this Agreement may not otherwise be assigned
by the Company and/or the Bank.

         11.2 ASSIGNMENT BY EXECUTIVE.  The services to be provided by Executive
to the Company and the Bank hereunder are personal to Executive,  and his duties
may not be assigned by Executive;  provided,  however, that this Agreement shall
inure to the  benefit of and be  enforceable  by  Executive's  personal or legal
representatives, executors, and administrators, successors, heirs, distributees,
devisees, and legatees. If Executive dies while any amounts payable to Executive
hereunder  remain  outstanding,  all such  amounts,  unless  otherwise  provided
herein,  shall  be paid in  accordance  with  the  terms  of this  Agreement  to
Executive's  devisee,  legatee,  or other  designee  or, in the  absence of such
designee, to Executive's estate.

                    ARTICLE 12. DISPUTE RESOLUTION AND NOTICE

         12.1 DISPUTE  RESOLUTION.  Executive shall have the right and option to
elect  to have  any  good  faith  dispute  or  controversy  arising  under or in
connection  with this  Agreement  settled by litigation or by  arbitration.  The
venue for any  litigation  concerning  the  enforcement  of this  Agreement or a
breach of this  Agreement  shall be Orange  County,  Florida.  If arbitration is
selected, such proceeding shall be conducted before a panel of three arbitrators
sitting in a location  selected  by the  Executive,  but within  Orange  County,
Florida,  in accordance with the rules of the American  Arbitration  Association
then in effect.  Judgment may be entered on the award of the  arbitrators in any
court having competent jurisdiction.

         All  expenses  of  such  litigation  or   arbitration,   including  the
reasonable fees and expenses of the legal representative for the Executive,  and
necessary costs and disbursements  incurred as a result of such dispute or legal
proceeding,  and any prejudgment interest, shall be borne by the Bank and/or the
Company.

         12.2 NOTICE. Any notices,  requests,  demands, or other  communications
provided for by this Agreement  shall be sufficient if in writing and if sent by
registered  or certified  mail to the Executive at the last address he has filed
in  writing  with the  Company  and the Bank or,  in the case of the Bank or the
Company,  to an executive officer of the Company and an executive officer of the
Bank, at the Company's and the Bank's principal offices.

                            ARTICLE 13. MISCELLANEOUS

         13.1 ENTIRE AGREEMENT.  This Agreement  supersedes any prior agreements
or understandings,  oral or written,  between the parties hereto, or between the
Executive, the Bank, and the Company, with respect to the subject matter hereof,
and constitutes the entire agreement of the parties with respect thereto.

          13.2  MODIFICATION.  This  Agreement  shall  not be  varied,  altered,
modified, canceled, changed, or in any way amended except by mutual agreement of
the parties in a written instrument executed by the parties hereto or

                                       75


<PAGE>



their legal representatives.

         13.3  SEVERABILITY.  In the event that any provision or portion of this
Agreement shall be determined to be invalid or unenforceable for any reason, the
remaining  provisions of this  Agreement  shall be unaffected  thereby and shall
remain in full force and

         13.4  COUNTERPARTS.  This  Agreement  may be  executed  in one or  more
counterparts,  each of which shall be deemed to be an original, but all of which
together will constitute one and the same Agreement.

          13.5 TAX WITHHOLDING.  The Bank may withhold from any benefits payable
under this Agreement all federal, state, city, or other taxes as may be required
pursuant to any law or governmental regulation or ruling.

         13.6  BENEFICIARIES.  Executive  may  designate  one or more persons or
entities as the primary  and/or  contingent  beneficiaries  of any amounts to be
received under this Agreement.  Such designation must be in the form of a signed
writing  acceptable to the Board or the Board's designee.  Executive may make or
change such designation at any time.

                              ARTICLE 14. GOVERNING

         To the extent not  preempted  by federal law,  the  provisions  of this
Agreement  shall be construed  and enforced in  accordance  with the laws of the
State of Florida.

         IN WITNESS WHEREOF,  Executive has executed, the Company (pursuant to a
resolution  adopted  at a duly  constituted  meeting of the  Company's  Board of
Directors) has executed this  Agreement,  and the Bank (pursuant to a resolution
adopted at a duly  constituted  meeting of the Bank's  Board of  Directors)  has
executed this Agreement as of December 18, 1998.

FEDERAL TRUST CORPORATION                          EXECUTIVE:


By:/s/George W. Foster                             /s/James V. Suskiewich
   ----------------------                          ----------------------
     George W. Foster                              James V. Suskiewich
     On behalf of the
     Board of Directors

Attest:/s/Lori MacTavish
       ------------------

FEDERAL TRUST BANK

By:/s/George W. Foster
   ----------------------
     George W. Foster

     On behalf of the
     Board of Directors

                                       76







                                  EXHIBIT 10.2

                                 FIRST AMENDMENT
                       TO THE AMENDED EMPLOYMENT AGREEMENT
                     BY AND AMONG FEDERAL TRUST CORPORATION,
                             FEDERAL TRUST BANK, AND
                               JAMES V. SUSKIEWICH

     THIS AMENDMENT TO THE AMENDED EMPLOYMENT AGREEMENT is made and entered into
this 9th of  February,  1999,  by and between  Federal  Trust  Corporation  (the
"Company"),  Federal  Trust  Bank (the  "Bank"),  and James V.  Suskiewich  (the
"Executive");

     WHEREAS, the parties entered into that certain employment agreement,  dated
December 18, 1998 (the "Agreement");

     WHEREAS  the parties  mutually  desire and deem it  necessary  to amend the
Agreement in certain respects;

     NOW,  THEREFORE,  for good and  valuable  consideration,  the  receipt  and
sufficiency  of which are  hereby  acknowledged,  the  parties  hereto  agree as
follows:

         1. Amendment to Article 1. The parties hereby agree to delete Article 1
of the Agreement and replace it with the following,  the underlined  portions of
which reflect the changes from the hereby deleted Article 1:

         ARTICLE 1. TERM OF EMPLOYMENT

         The Company and the Bank hereby agree to employ Executive and Executive
         hereby  agrees to  continue  to serve  the  Company  and the  Bank,  in
         accordance  with the terms and  conditions  set  forth  herein,  for an
         initial  period of three years,  commencing as of the Effective Date of
         this Agreement, as indicated above. Upon each new day of the three year
         period of employment from the Effective Date until the Executive's 65th
         birthday,  the term of this Agreement  automatically  shall be extended
         for one  additional  day,  to be added to the end of the  then-existing
         three year term. Accordingly, at all times prior to (I) the Executive's
         attaining  age 65 and (ii) a notice of  employment  termination  (or an
         actual  termination),  the term of this  Agreement  shall be three full
         years. However, either party may terminate this Agreement by giving the
         other party written  notice of intent not to renew.  Additionally,  the
         Board of the Bank and of the Company shall, on an annual basis,  review
         this Agreement and document their  justification  and approval in their
         respective board minutes.  The automatic extensions of the term of this
         Agreement shall  immediately be suspended upon termination of Executive
         by reason of death,  Disability  (see Section 6.2), or Retirement  (see
         Section  6.1),  or  an  employment   termination  made  voluntarily  by
         Executive  (other than for Good Reason  pursuant  to Section  6.7),  or
         involuntarily  for Cause  (pursuant to Section  6.5), or for any of the
         reasons  set out in Section  6.6.  The  provisions  applicable  to such
         suspensions  of the  term of this  Agreement  are set  forth  in  those
         Sections pertaining to each of such types of employment termination.

         In the event Executive gives notice of employment termination, the term
         of this Agreement shall expire upon the ninetieth  (90th) day following
         the  delivery to the Company and the Bank of such notice of  employment
         termination.  Except as otherwise  provided in the following  paragraph
         with  respect to a voluntary  termination  for Good Reason (see Section
         6.7), a voluntary  employment  termination by Executive shall result in
         the termination of the rights and obligations of the parties under this
         Agreement;  provided, however, that the terms and provisions of Article
         9 shall continue to apply.

         In the event the Company and the Bank desire to involuntarily terminate
         the  employment  of  Executive  (for  purposes  of  this  Agreement,  a
         voluntary employment  termination by Executive for Good Reason shall be
         treated as an  involuntary  termination of the  Executive's  employment
         without  Cause),  the  Company  and the  Bank  shall  each  deliver  to
         Executive  a  notice  of  employment  termination,  and  the  following
         provisions shall apply:

                                       77


<PAGE>




                  (a)      In the event the involuntary termination is for Cause
                           (see Section 6.5 herein),  the term of this Agreement
                           shall terminate on the 90th day following delivery to
                           Executive  of  such  notice  of  termination.  Such a
                           termination for Cause shall result in the termination
                           of all rights and  obligations  of the parties  under
                           this Agreement; provided, however, that the terms and
                           provisions of Article 9 shall continue to apply,  and
                           Section  6.5  shall  apply  until  payments  required
                           thereunder have been made.

                  (b)      In the event the  involuntary  termination is without
                           Cause,  Executive  shall be  entitled  to receive the
                           severance  benefits  set forth in Section 6.4 herein;
                           provided,  however,  that the terms and provisions of
                           Article 9 shall  continue  to apply and  Section  6.4
                           shall apply until payments  required  thereunder have
                           been made.

         2.  Amendment to Article 6,  Subsection 5. The parties  hereby agree to
delete  Article  6,  Subsection  5, of the  Agreement  and  replace  it with the
following,  the underlined portions of which reflect the changes from the hereby
deleted Article 6, Subsection 5:

       6.5 TERMINATION FOR CAUSE.  Nothing in this Agreement shall be construed
to prevent the Board of the Bank from terminating  Executive's  employment under
this Agreement for "Cause."

         "Cause"  shall be  determined  by the  appropriate  Board of  Directors
         (determined  pursuant  to the law of the  venue  where the  conduct  or
         action  in  question  was  taken)  in the  exercise  of good  faith and
         reasonable  judgment;  and shall  include  termination  because  of the
         Executive 's personal  dishonesty,  incompetence,  willful  misconduct,
         breach of fiduciary duty involving personal profit, intentional failure
         to perform  stated  duties,  willful  violation  of any law,  rule,  or
         regulation (other than traffic violations or similar offenses) or final
         cease-  and-desist  order,  or material  breach of any provision of the
         contract.  The Board, by majority vote, shall make the determination of
         whether Cause exists,  after providing the Executive with notice of the
         reasons the Board believes Cause may exist,  and after giving Executive
         the opportunity to respond to the allegation that Cause exists.  In the
         event this Agreement is terminated by the Board for Cause,  the Company
         shall pay Executive his Base Salary  through the effective  date of the
         employment  termination  and  Executive  shall  immediately  thereafter
         forfeit all rights and benefits  (other than vested  benefits) he would
         otherwise have been entitled to receive under this Agreement.  The Bank
         and Executive, thereafter, shall have no further obligations under this
         Agreement  provided,  however,  that the  provisions of Article 9 shall
         continue to apply.

         IN WITNESS WHEREOF,  Executive has executed, the Company (pursuant to a
resolution  adopted  at a duly  constituted  meeting of the  Company's  Board of
Directors) has executed this  Agreement,  and the Bank (pursuant to a resolution
adopted at a duly  constituted  meeting of the Bank's  Board of  Directors)  has
executed this Agreement as of February 9, 1999.

FEDERAL TRUST CORPORATION                         EXECUTIVE:


By: /s/ George W. Foster                          /s/ James V. Suskiewich
    --------------------                          -----------------------
     George W. Foster, On Behalf of the           James V. Suskiewich
     Board of Directors



FEDERAL TRUST BANK

By:/s/George W. Foster
   -------------------
     George W. Foster, On Behalf of the
     Board of Directors

                                       78







                                  EXHIBIT 10.3

                              AMENDED AND RESTATED
                              EMPLOYMENT AGREEMENT
                                  BY AND AMONG
                               FEDERAL TRUST BANK,
                            FEDERAL TRUST CORPORATION
                                       AND
                                AUBREY H. WRIGHT

     THIS EMPLOYMENT AGREEMENT  ("Agreement") is being entered into by and among
Federal  Trust Bank,  a  federally-chartered  stock  savings  bank which has its
principal office in Winter Park, Florida ("Bank"),  Federal Trust Corporation, a
Florida corporation ("Corporation") and Aubrey H. Wright ("Employee").

                                   WITNESSETH:

         WHEREAS,  the Employee is the Chief  Financial  Officer of the Bank and
the  Corporation  and has  developed an intimate  and thorough  knowledge of the
business methods and operations of the Bank and the Corporation;

         WHEREAS,  the retention of the Employee's services for and on behalf of
the Bank and the Corporation is of material  importance to the  preservation and
enhancement of the value of the business of the Bank and the Corporation; and

         WHEREAS,  the Employee,  the Bank, through its Board of Directors,  and
the Corporation,  through its Chief Executive Officer and President, have agreed
to this  Agreement  in order to update and  clarify  their  relationship  and to
comply with current government regulations;

         NOW,  THEREFORE,  in  consideration  of the mutual covenants herein set
forth, the Bank, the Corporation and the Employee do hereby agree as follows:

                              I. TERM OF EMPLOYMENT

         Section 1.1 The Bank shall employ the  Employee as its Chief  Financial
Officer,  as  hereinafter  provided,   and  the  Employee  hereby  accepts  said
employment  and  agrees to  render  such  services  to the Bank on the terms and
conditions  set forth in this Agreement  commencing on the  "Effective  Date" as
defined in Section  8.5 herein,  and  terminating  September  30,  1998,  unless
further  extended or  terminated  in  accordance  with the terms and  conditions
hereinafter set forth. During the term of this Agreement, the Employee agrees to
perform such duties as are customarily  performed by one holding the position of
Chief Financial  Officer of a financial  institution.  The Board of Directors of
the Bank and the  Corporation  shall review this  Agreement  and the  Employee's
performance on or before September 15, 1997, and annually  thereafter,  in order
to determine  whether to extend this Agreement.  The decision to extend the term
of this  Agreement for an additional  year is within the sole  discretion of the
Board of Directors.  References herein to the term of this Agreement shall refer
both to the initial term and successive terms.

         Section  1.2  During the term of this  Agreement,  the  Employee  shall
perform  such  executive  services  for the Bank as may be  consistent  with his
titles  and  from  time  to time  be  assigned  to him by the  Bank's  Board  of
Directors. The Employee shall devote his best efforts, including such portion of
his time and effort to the affairs and business of the Bank and the  Corporation
as is customarily provided by a Chief Financial Officer for such companies.

         Section 1.3 The services of the Employee shall be rendered  principally
in Winter Park,  Florida,  but he shall do such  traveling on behalf of the Bank
and the Corporation as may be reasonably required.

                           II. COMPETITIVE ACTIVITIES

         Section 2.1  Employee  agrees  that  during the term of his  employment
hereunder, except with the express consent of the Board of Directors of the Bank
or the Corporation,  he will not, directly or indirectly,  engage or participate
in,  become a director  of, or render  advisory  or other  services  for,  or in
connection  with, or become  interested in, or make any financial  investment in
any  firm,  corporation,  or  business  enterprise  competitive  with  or to any
business of the Bank; provided,  however, that the Employee shall not thereby be
precluded or prohibited from owning passive investments,  including  investments
in the  securities of other  financial  institutions,  so long as such ownership


                                        78


<PAGE>



does not require him to devote  substantial time to management or control of the
business or activities in which he has invested.

         Section  2.2  Employee  agrees and  acknowledges  that by virtue of his
employment  hereunder,  he will maintain an intimate knowledge of the activities
and affairs of the Bank, including trade secrets and other confidential matters.
As a result,  also because of the special,  unique,  and extraordinary  services
that  the  Employee  is  capable  of  performing  for the  Bank or one of  their
competitors,  the  Employee  recognizes  that the services to be rendered by him
hereunder  are of a character  giving them a peculiar  value,  the loss of which
cannot  be  adequately  or  reasonably  compensated  for by  damages.  Employee,
therefore,  agrees that during the term of this  Agreement,  and for a period of
six (6) months after either a voluntary  termination by the Employee (except for
a termination effected pursuant to the provisions of Section 7.10 herein) or due
to a  termination  resulting  from  termination  of the Employee for cause,  the
Employee shall not:

         (a) divulge any matter  pertaining to the activities and affairs of the
Bank, including without limitation, trade secrets and other confidential matters
except as may be required by law; and

         (b) become  employed,  directly or indirectly,  whether as an employee,
independent  contractor,  consultant,  or otherwise,  in the financial  services
industry with any business  enterprise or business entity competitive with or to
any  business  of the Bank,  and either  maintains  offices or does  business in
Orange County, Florida.

         Employee  agrees that breach of any of these  covenants by the Employee
shall  constitute  irreparable harm to the Bank for which the Bank does not have
an  adequate  remedy  at law,  and  that the Bank  is,  therefore,  entitled  to
immediate  injunctive  or other  equitable  relief to restrain the Employee from
violating the  provisions of this  Agreement.  The right to such  injunctive and
equitable  relief shall survive the termination for cause of the Employee by the
Bank or the voluntary  termination of this  Agreement by the Employee  except if
such termination is affected pursuant to the provisions of Section 7.10 herein.

         Employee  hereby  agrees  that  the  duration  of  the  anticompetitive
covenant set forth herein is  reasonable,  and its  geographic  scope not unduly
restrictive.

                                III. COMPENSATION

         Section 3.1 The Bank will  compensate and pay the Employee for services
during the term of the  Agreement  at a minimum  base salary of $75,000 per year
for the year ending  December 31, 1995,  with annual salary  increases,  if any,
thereafter in an amount determined by the Board of Directors.

         Section  3.2 At such  time as the  Bank  meets  the  "Well-Capitalized"
definition under federal banking  regulations,  and quarterly after-tax earnings
equal or exceed 0.50 percent of average quarterly assets on an annualized basis,
the Bank shall pay to the Employee a bonus ("Quarterly Bonus") equal to one (1%)
of the Bank's quarterly net income before taxes (excluding  extraordinary  gains
or losses).  Quarterly Bonus amounts shall be determined as of the close of each
of the Bank's fiscal  quarters and shall be paid to the Employee  within 45 days
of each quartered-end.  Aggregate Quarterly Bonuses in any one fiscal year shall
not exceed the amount of Employee's annual base salary for such fiscal year.

         Section 3.3 Employee may be granted an annual  performance bonus by the
Board of Directors of the Bank. The granting of a bonus shall be on a subjective
basis,  considering the Employee's  performance and the performance of the Bank.
Any bonuses  awarded the  Employee  by the Bank shall not be  considered  as nor
constitute  part of the Employee's  base  compensation  for the purposes of this
Agreement.

               IV. PARTICIPATING IN RETIREMENT AND MEDICAL PLANS,
                          LIFE INSURANCE AND DISABILITY

         Section 4.1 Except as otherwise  stated  herein,  the Employee shall be
entitled to  participate  in and  receive the  benefits of any plans of the Bank
relating  to  pension,  profit-sharing,   or  other  retirement  benefits.  This
includes,  but shall not be  limited  to,  participation  in the  Federal  Trust
Corporation's ESOP program.

         Except as otherwise stated herein,  the Employee shall also be entitled
to  participate in and receive the benefits of any plans of the Bank relating to
medical  coverage or  reimbursements  that the Bank may adopt for the benefit of
their  employees.  The Bank  shall also  provide  hospitalization  coverage  and
expenses for the Employee and his spouse.

                                       80


<PAGE>



         Section 4.2 (a) If the Employee shall become disabled or  incapacitated
to the extent that he is unable to perform his duties as Chief Financial Officer
of the Bank and the Corporation,  he shall nevertheless  continue to receive the
following  percentages of his compensation,  exclusive of any benefits which may
be in effect for  employees  of the Bank,  under  Section  4.1  herein,  for the
following  periods of his disability:  100% for the first six (6) months and 75%
hereafter for the remaining  term of this  Agreement.  Upon  returning to active
duties, the Employee's full compensation as set forth in this Agreement shall be
reinstated. In the event that the Employee returns to active employment on other
than a  full-time  basis,  then his  compensation  (as set forth in Section  3.1
herein) shall be reduced in proportion to the time spent in said employment.

            (b) There shall be deducted  from the amounts  paid to the  Employee
hereunder  during any  period of  disability,  as  described  in Section  4.2(a)
herein,  any amounts  actually paid to the Employee  pursuant to any  disability
insurance or other  similar such program  which the Bank has  instituted  or may
institute on behalf of their employees for the purpose of compensating employees
in the event of disability.

            (c) For the purpose of this Agreement,  the Employee shall be deemed
disabled or  incapacitated  if the Employee,  due to physical or mental illness,
shall have been absent from his duties with the Bank,  on a full-time  basis for
three (3)  consecutive  months;  provided  that, if the Employee shall not agree
with a determination  to terminate him because of disability or incapacity,  the
question of the  Employee's  ability  shall be  submitted  to an  impartial  and
reputable  physician  selected  by  the  parties  hereto  and  such  physician's
determination on the question of disability or incapacity shall be binding.

                     V. ADDITIONAL COMPENSATION AND BENEFITS

         Section 5.1 During the term of this  Agreement,  the  Employee  will be
entitled to participate  in and receive the benefits of any stock option,  stock
ownership,  profit-sharing,  or other plans,  benefits and  privileges  given to
employees  and  executives  of the Bank  which  are  currently  in effect at the
execution of this Agreement or which may come into existence thereafter,  to the
extent the Employee is otherwise eligible and qualifies to so participate in and
receive such benefits or privileges.  The Bank and/or the Corporation  shall not
make any changes in such plans,  benefits or  privileges  which would  adversely
affect the Employee's rights or benefits  thereunder,  unless such change occurs
pursuant to a program  applicable to all executive  officers (Vice  President or
above) of the Bank or the Corporation, whichever the case might be, and does not
result in a proportionately  greater adverse change in the rights of or benefits
to the Employee as compared with any other executive  officer of the Bank or the
Corporation. Furthermore, the Bank shall not make any changes in plans, benefits
or privileges in effect at the execution of this Agreement which would adversely
affect  the  Employee's  Rights or  benefits  thereunder,  except by the  mutual
agreement  of the  parties.  Nothing  paid to the  Employee  under  any  plan or
arrangement  presently in effect or made available in the future shall be deemed
to be in lieu of the salary  payable to the  Employee  pursuant  to Section  3.1
herein.

         Section 5.2 Employee shall be entitled to three weeks paid vacation.

                                  VI. EXPENSES

         Section  6.1 The  Bank  and/or  the  Corporation  shall  reimburse  the
Employee or otherwise provide for or pay for all reasonable expenses incurred by
the Employee in  furtherance  or in connection  with the business of the Bank or
the  Corporation  including,  but  not  by  way of  limitation,  automobile  and
traveling  expenses,  along  with  reasonable  entertainment  expenses  (whether
incurred at the Employee's residence, while traveling, or otherwise), subject to
such  reasonable  limitations as may be established by the respective  Boards of
Directors.

                                VII. TERMINATION

         Section  7.1 The Bank  shall  have the  right,  at any time upon  prior
written notice of termination  satisfying the  requirements  of Section  7.10(c)
herein, to terminate the Employee's employment hereunder,  including termination
for just cause. For the purpose of this Agreement,  termination for "just cause"
shall  mean   termination  for  personal   dishonesty,   incompetence,   willful
misconduct,  material breach of fiduciary duty,  intentional  failure to perform
the duties  stated in this  Agreement,  willful  violation  of any law,  rule or
regulation  (other  than  traffic  violations  or  similar  offenses),   willful
violation of a final  cease-and-desist  order,  willful or intentional breach or
negligence or misconduct in the performance of such duties or material breach of
any  provision  of  this  Agreement  as  determined  by  a  court  of  competent
jurisdiction or in final agency action by a federal or state  regulatory  agency
having  jurisdiction  over the Bank.  For purposes of this  Section,  no act, or
failure to act, on the  Employee's  part shall be  considered  "willful"  unless
done,  or omitted to be done,  by him not in good faith and  without  reasonable
belief that his action or omission was in the best

                                       81


<PAGE>



interest of the Bank or the  Corporation;  provided  that any act or omission to
act by the  Employee in  reasonable  reliance  upon an opinion of counsel to the
Bank or the Corporation shall not be deemed to be willful.

         Section  7.2 In the event the  Employee  is  terminated  for just cause
pursuant to Section 7.1 herein, the Employee shall have no right to compensation
or other benefits for any period after such date of termination. If the Employee
is  terminated  by the Bank other than for just cause  pursuant  to Section  7.1
herein,  and other than in  connection  with a change in control of the Bank, as
defined herein,  the Employee's  right to compensation  and other benefits under
this Agreement shall be as set forth in Sections 7.10(e) and (f) herein.  In the
event the Employee is terminated by the Bank other than for just cause  pursuant
to Section 7.1 herein, but in connection with a change in control of the Bank as
defined herein,  the Employee's  right to compensation  and other benefits under
this Agreement shall be as set forth in Sections 7.10(d)(e) and (f) herein.

         Section 7.3 Employee shall have the right, upon prior written notice of
termination  of not less than thirty (30) days  satisfying the  requirements  of
Section  7.10(c)  herein,  to terminate his  employment  hereunder,  but in such
event,  the  Employee  shall  have no right  after  the date of  termination  to
compensation  or other  benefits  as  provided  in this  Agreement,  unless such
termination  is for "good  reason",  as  defined,  pursuant  to Section  7.10(a)
herein.  If the Employee  provides a notice of termination for good reason,  the
date of termination shall be the date on which a notice of termination is given.

         Section 7.4 If the Employee is suspended from office and/or temporarily
prohibited from  participating  in the conduct of the Bank's affairs pursuant to
notice served under Section  8(e)(3) or Section  8(g)(1) of the Federal  Deposit
Insurance Act ("FDIA") (12 U.S.C.  Section  1818[e][3] and Section  1818[g][1]),
the Bank's obligations under this Agreement shall be suspended as of the date of
service, unless stayed by appropriate proceedings.  If the charges in the notice
are dismissed, the Bank may, in its discretion: (i) pay the Employee all or part
of the  compensation  withheld while its  obligations  under this Agreement were
suspended, and (ii) reinstate (in whole or in part) any of its obligations which
were suspended.

         Section 7.5 If the Employee is removed from office  and/or  permanently
prohibited from  participating  in the conduct of the Bank's affairs by an order
issued under Section 8(e)(4) or Section 8(g)(1) of the FDIA (12 U.S.C.  Sections
1818[e](4] and [g][1]),  all  obligations of the Bank under this Agreement shall
terminate  as of the  effective  date of the  order,  but  vested  rights of the
Employee and the Bank as of the date of termination shall not be affected.

         Section 7.6 All  obligations  under this  Agreement  may be  terminated
pursuant  to 12 C.F.R.  Section  563.39(b)(5)  (except to the extent  that it is
determined that continuation of the Agreement for the continued operation of the
Bank is  necessary):  (i) by the  Director  of the Office of Thrift  Supervision
("OTS"),  or  his/her  designee,  at the  time  the  Federal  Deposit  Insurance
Corporation ("FDIC") or Resolution Trust Corporation enters into an agreement to
provide assistance to or on behalf of the Bank under the authority  contained in
Section 13(c) of the FDIA (12 U.S.C.  Section 1823[c]);  or (ii) by the Director
of the OTS, or his/her  designee,  at the time the Director or his/her  designee
approves a supervisory  merger to resolve  problems  related to operation of the
Bank or when the Bank is  determined  by the Director of the OTS in final agency
action  to be in an  unsafe  or  unsound  condition,  but  vested  rights of the
Employee and the Bank as of the date of termination shall not be affected.

         Section 7.7 If the Bank is in default, as defined in Section 3(x)(1) of
the  FDIA  (12  U.S.C.  Section  1813[x][1])  to mean an  adjudication  or other
official determination by any court of competent  jurisdiction,  the appropriate
federal  banking  agency  or  other  public   authority   pursuant  to  which  a
conservator,  receiver or other legal  custodian is appointed for the Bank,  all
obligations under this Agreement shall terminate as of the date of default,  but
vested rights of the Employee and the Bank as of the date of  termination  shall
be not affected.

         Section 7.8 In the event that the  Employee is  terminated  in a manner
which  violates any  provisions of this  Agreement,  as determined by a court of
competent jurisdiction,  the Employee shall be entitled to reimbursement for all
reasonable  costs,  including  attorneys fees, in challenging such  termination.
Further,  because of economic  disparity among the Bank, the Corporation and the
and the  Employee,  the Bank  and/or the  Corporation  (jointly  and  severally)
agree(s) to pay for the Employee's  reasonable  attorneys'  fees and costs up to
$20,000 to enforce the terms of this  Agreement or recovered  damages for breach
of this agreement as follows;  up to $10,000 at the  commencement  of litigation
and up to an additional  $10,000 during the course of  litigation.  In the event
the  Employee  is  unsuccessful  in his claim or  defense,  the  Employee  shall
reimburse  the Bank for any  attorney'  fees,  expenses and costs that have been
advanced by the Bank. If the Employee is  successful,  any  attorneys' fee award
will be  reduced  by the  amount of  attorney's  fees and  costs  that have been
advanced.  Such  reimbursement  shall be in  addition to all rights to which the
Employee is otherwise entitled under this Agreement.

                                       82


<PAGE>



         Section 7.9 This  Agreement  shall be terminated  upon the death of the
Employee during the term of this  Agreement;  provided that, if the Employee has
heirs,  the estate of the  Employee  shall be entitled to receive  payment in an
amount equal to 75% of the Employee's total annual compensation,  at the date of
death,  as herein  defined,  for the remainder of the term of this  Agreement or
twelve (12) months, whichever is longer. For purposes of this ARTICLE VII annual
compensation  shall  equal the  Employee's  base salary in effect at the time of
termination  plus an amount equal to (i) the previous 4 Quarterly Bonus payments
made to the  Employee,  or (ii) 4 times the amount of the most recent  Quarterly
Bonus payment,  whichever is higher. Unless alternative arrangements are made by
the Bank and/or the Corporation and the legal  representative  of the Employee's
estate,  such payment shall be made in one  installment  due and payable  within
thirty (30) days of the Employee's death.

         Section  7.10(a)  Employee may terminate his  employment  hereunder for
good reason.  For purposes of this  Agreement,  "good  reason"  shall mean (i) a
failure by the Bank or the Corporation to comply with any material  provision of
this  Agreement,  which  failure has not been cured within ten (10) days after a
notice of such  noncompliance  has been given by the Employee to the Bank or the
Corporation;  or (ii)  subsequent  to a change in  control as defined in Section
7.10(b) and without the Employee's express written consent, any of the following
shall occur: the assignment to the Employee of any duties  inconsistent with the
Employee's positions,  duties,  responsibilities and status with the Bank or the
Corporation immediately prior to a change in control; a change in the Employee's
reporting responsibilities,  titles or offices as in effect immediately prior to
a change in control of the Bank or the Corporation;  any removal of the Employee
from, or any failure to re-elect the Employee to, any of such positions,  except
in connection  with a  termination  of  employment  for just cause,  disability,
death,  or removal  pursuant to Sections  7.1 or 7.5 herein;  a reduction by the
Bank or the Corporation in the Employee's annual salary as in effect immediately
prior to a change in  control;  the  failure of the Bank or the  Corporation  to
continue in effect any bonus, benefit or compensation plan, life insurance plan,
health  and  accident  plan  or  disability   plan  in  which  the  Employee  is
participating at the time of a change in control of the Bank or the Corporation,
or the taking of any action by the Bank or the Corporation which would adversely
affect the  Employee's  participation  in or  materially  reduce the  Employee's
benefits under any of such plans or the transfer of the Employee to any location
outside of Orange County,  Florida,  or the assignment of substantial  duties to
the Employee to be completed outside Orange County,  Florida,  without the prior
consent of the Employee.

            (b) For purposes of this Agreement, a "change in control" shall mean
a change in  control  with  respect  to either  the Bank or the  Corporation  as
defined in 12 C.F.R. Sections 574.4 (a) or (b) of the OTS regulations.

           (c) Any  termination of the  Employee's  employment by the Bank or by
the Employee shall be communicated by written notice of termination to the other
party hereto.  For purposes of this Agreement,  a "notice of termination"  shall
mean a dated notice which shall (i) indicate the specific termination  provision
in the Agreement relied upon; (ii) set forth in reasonable  detail the facts and
circumstances  claimed  to  provide a basis for  termination  of the  Employee's
employment   under  the  provision  so  indicated;   (iii)  specify  a  date  of
termination,  which  shall be not  less  than  thirty  (30)  days nor more  than
forty-five  (45) days after such notice of termination  is given,  except in the
case of the  Bank's  termination  of the  Employee's  employment  for just cause
pursuant  to Section  7.1 herein,  in which case the notice of  termination  may
specify a date of  termination  as of the date of such notice of  termination is
given; and (iv) be given in the manner specified in Section 8.3 herein.

         (d). In the event of a change in control as provided in Section 7.10(b)
herein,  the  Corporation  shall to pay the Employee a special  incentive  bonus
equal to two times the Employee's annual compensation then in effect,  times the
price/book value ratio at which the Bank or the Corporation is acquired.

         (e) If the Employee  shall  terminate his employment for good reason as
defined in Section  7.10(a)(i)  herein,  or if the Employee is terminated by the
Bank or the  Corporation  for other than just  cause  pursuant  to  Section  7.1
herein,  then in lieu of any further salary payments to the Employee for periods
subsequent to the date of  termination,  the Employee shall be paid as severance
an amount  which  would  equal the  Employee's  current  annual  salary  for the
remainder of the term of the Agreement,  plus any special  incentive bonus which
the Employee would have been entitled to under Section 7.10(d) herein,  should a
change in control of the Corporation or the Bank occur within twelve (12) months
of the Employees'  voluntary  termination  for good reason.  Such payments to be
made in substantially equal semi-monthly  installments on the fifteenth and last
days of each month until paid in full.

         (f) Unless the  Employee  is  terminated  for just  cause  pursuant  to
Section 7.1 Sections  7.4 through 7.7 herein,  or pursuant to a  termination  of
employment  by the  Employee  for  other  than  good  reason,  the  Bank and the
Corporation  shall maintain in full force and effect,  for the continued benefit
of the Employee for  twenty-four  (24) months,  all employee  benefit  plans and
programs in which the Employee was entitled to participate  immediately prior to
the date of termination, provided that the Employee's continued participation is
possible under the general terms and

                                       83


<PAGE>



provisions of such plans and  programs.  Further,  the Bank and the  Corporation
shall pay for the same or similar benefits if such benefits are available to the
employee on an individual or group basis as a result of contractual or statutory
provisions requiring or permitting such availability including,  but not limited
to, health insurance  covered under COBRA. At the Employee's  option, in lieu of
continued  benefits  over  future  years as provided  in this  Section  7.10(f),
Employee  shall be paid a lump sum payment  equal to the  present  value of each
benefits,  based  upon a  discount  rate  equal  to the  Federal  Funds  Rate as
published by the Wall Street Journal on the date of termination.

         (g)  Employee  shall not be  required  to  mitigate  the  amount of any
payment  provided for in Sections  7.10(d) and (e) of this  Agreement by seeking
other employment or otherwise.

         (h)  Notwithstanding  the foregoing or anything contained herein to the
contrary,  in no event  shall  the total  amount of  payments  made  under  this
Agreement on account of termination  under Subsection 8(a) (vi) above exceed the
aggregate present value of three times the "base amount" minus one dollar. "Base
amount"  means the  average  annualized  compensation  income  from the  Company
includible in the Executive's  gross income for Federal income tax purposes over
the five-year period  preceding the year in which the Executive's  employment is
terminated.  This  paragraph,  and the language  therein,  shall be  interpreted
consistently with Section 280G of the Internal Revenue Code of 1986, as amended,
and any regulations thereunder.

                               VIII. MISCELLANEOUS

         Section 8.1 Notwithstanding  anything to the contrary herein contained,
the  payment or  obligation  to pay any  monies,  or  granting  of any rights or
privileges to the Employee as provided in this Agreement shall not be in lieu or
derogation of the rights and privileges that the Employee now has under any plan
or benefit presently outstanding.

         Section 8.2 This Agreement may not be modified,  changed,  amended,  or
altered  except in  writing  signed by the  Employee  or by his duly  authorized
representative,  and by a duly  authorized  representative  of the  Bank and the
Corporation.

         Section 8.3 All notices  given or required to be given  herein shall be
in writing,  sent by United States  first-class  certified or  registered  mail,
postage  prepaid,  by way of overnight  carrier or by hand  delivery.  If to the
Employee  (or to the  Employee's  spouse or estate  upon the  Employee's  death)
notice shall be sent to the Employee's  last-known  address,  and if to the Bank
and/or the Corporation notice shall be sent to the corporate  headquarters.  All
such  notices  shall  be  effective  when  deposited  in the  mail if  sent  via
registered  mail,  or upon  delivery if by hand  delivery or sent via  overnight
carrier.  Either party, by notice in writing,  may change or designate the place
for receipt of all such notices.

         Section 8.4 No course of conduct by the Bank,  the  Corporation  or the
Employee and no delay or omission of the Bank,  the  Corporation or the Employee
to exercise any right or power given under this Agreement  shall: (i) impair the
subsequent  exercise of any right or power,  or (ii) be construed to be a waiver
of any  default or any  acquiescence  in or consent to the curing of any default
while any other default shall continue to exist,  or be construed to be a waiver
of such continuing default or of any other right or power that shall theretofore
have arisen. Any power and/or remedy granted by law and by this Agreement to any
party hereto may be exercised  from time to time,  and as often as may be deemed
expedient.  All such rights and powers shall be cumulative to the fullest extent
permitted by law.

         Section 8.5 The "Effective Date" of this Agreement shall be retroactive
to September 1, 1995.

         Section 8.6 All references herein to particular  sections of a statute,
rule or regulation or to a particular  disclosure item or schedule shall also be
deemed to be a reference to any successor section,  statute,  rule,  regulation,
disclosure item or schedule.

         Section 8.7 The  invalidity  or  unenforceability  of any  provision or
provisions of this Agreement shall not affect the validity or  enforceability of
any other  provision  of this  Agreement,  which shall  remain in full force and
effect.

         Section  8.8  This  Agreement  supersedes  and  replaces  all  previous
employment  agreements or amendments thereto among the Bank, the Corporation and
the Employee.


                                       84


<PAGE>


                            IX.  SUCCESSORS, ETC.


         Section 9.1 This Agreement shall inure to the benefit of and be binding
upon the Employee, and to the extent applicable, his heirs, assigns,  executors,
and  personal  representatives,   and  the  Bank  and  the  Corporation,   their
successors, and assigns, including, without limitation, any person, partnership,
or corporation  which may acquire all or substantially  all of the Bank's or the
Corporation's  assets  and  business,  or  with or into  which  the  Bank or the
Corporation may be consolidated or merged, and this provision shall apply in the
event of any subsequent merger,  consolidation,  or transfer, unless such merger
or consolidation  or subsequent  merger or consolidation is a transaction of the
type which would result in termination under Sections 7.6 and 7.7 herein.

         Section  9.2 This  Agreement  is  personal  to each of the  parties and
neither  party may assign or delegate any of their rights or  obligations  under
this Agreement without the prior written consent of the other party.

                           X. APPLICABLE LAW AND VENUE

         Section  10.1 This  Agreement  shall be governed in all respects and be
interpreted by and under the laws of Florida, except to the extent that such law
may be preempted by applicable federal law, including  regulations,  opinions or
orders  duly  issued by the OTS or FDIC  ("Federal  Law"),  in which  event this
Agreement shall be governed and be interpreted by and under Federal Law.

         Section 10.2 The venue for any litigation concerning the enforcement of
this Agreement or a breach of this Agreement shall be Orange County, Florida.

         IN WITNESS WHEREOF,  the parties hereto have duly executed this Amended
and Restated Agreement on this 8th day of September, 1997

                                     FEDERAL TRUST BANK

/s/ Clair I. Ford                     By:/s/ James V. Suskiewich
- -----------------                        -----------------------
Witness                                      James V. Suskiewich
                                             Chairman of the Board

                                     FEDERAL TRUST CORPORATION

/s/ Clair I. Ford                     By:/s/James V. Suskiewich
- -----------------                        -----------------------
Witness                                     James V. Suskiewich
                                            Chairman of the Board

/s/ Clair I. Ford                           /s/Aubrey H. Wright
- -----------------                           -------------------
Witness                                        Aubrey H. Wright
                                               (Employee)


                                       85







                                   EXHIBIT 21

                                  SUBSIDIARIES


Subsidiaries of the Registrant                Jurisdiction of Incorporation
- ------------------------------                -----------------------------

Federal Trust Bank                            United States of America





Name under which business is conducted
- --------------------------------------
Federal Trust Bank
















<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              Dec-31-1999
<PERIOD-START>                                 Jan-01-1999
<PERIOD-END>                                   Dec-31-1999
<EXCHANGE-RATE>                                1
<CASH>                                         2,598
<INT-BEARING-DEPOSITS>                         4,470
<FED-FUNDS-SOLD>                               0
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    1,921
<INVESTMENTS-CARRYING>                         6,571
<INVESTMENTS-MARKET>                           6,501
<LOANS>                                        186,660
<ALLOWANCE>                                    1,438
<TOTAL-ASSETS>                                 211,278
<DEPOSITS>                                     153,524
<SHORT-TERM>                                   30,200
<LIABILITIES-OTHER>                            8,199
<LONG-TERM>                                    5,000
                          0
                                    0
<COMMON>                                       49
<OTHER-SE>                                     14,306
<TOTAL-LIABILITIES-AND-EQUITY>                 211,278
<INTEREST-LOAN>                                13,324
<INTEREST-INVEST>                              271
<INTEREST-OTHER>                               288
<INTEREST-TOTAL>                               13,883
<INTEREST-DEPOSIT>                             7,016
<INTEREST-EXPENSE>                             1,805
<INTEREST-INCOME-NET>                          5,063
<LOAN-LOSSES>                                  320
<SECURITIES-GAINS>                             0
<EXPENSE-OTHER>                                5,204
<INCOME-PRETAX>                                1,148
<INCOME-PRE-EXTRAORDINARY>                     1,148
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   1,109
<EPS-BASIC>                                    0.22
<EPS-DILUTED>                                  0.22
<YIELD-ACTUAL>                                 7.37
<LOANS-NON>                                    2,656
<LOANS-PAST>                                   0
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                2,878
<ALLOWANCE-OPEN>                               1,136
<CHARGE-OFFS>                                  39
<RECOVERIES>                                   21
<ALLOWANCE-CLOSE>                              1,438
<ALLOWANCE-DOMESTIC>                           1,438
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0


</TABLE>


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