PROSPECTUS

                          97,024 SHARES OF COMMON STOCK

                           1ST COLONIAL BANCORP, INC.

      This Prospectus relates to the proposed sale from time to time by selling
shareholders of shares of common stock of 1st Colonial Bancorp, Inc. The shares
covered by this prospectus include shares issuable upon the exercise of warrants
owned by the selling shareholders.

      We will not receive any proceeds from sales of the shares by the selling
shareholders, but will receive cash proceeds from the exercise for cash, if any,
of the warrants.

      The selling shareholders will sell the shares from time to time primarily
in transactions on the OTC Bulletin Board or any other market on which our
common stock is traded at the price then prevailing, although sales may also be
made in negotiated transactions or otherwise.

      Our common stock is quoted on the OTC Bulletin Board under the symbol
"FCOB." The last reported sale price of the common stock was $10.25 per share on
April 14, 2004. As of April 20, 2004, the bid and asked prices for our common
stock were $10.25 and $11.25 per share, respectively.

      The shares covered by this prospectus have been registered under the
Securities Act of 1933. Concurrently with that registration, we also registered
shares of common stock to be issued by us in an underwritten public offering
that we expect to complete on April 26, 2004. In that offering, we will sell
828,000 shares to the underwriter for a price of $10.00 per share, and after
underwriting commissions, we will receive net proceeds of $7.7 million.

      INVESTING IN OUR COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" BEGINNING
ON PAGE 11.

      Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.

                                 April 20, 2004



                                TABLE OF CONTENTS


                                                                                                   
SUMMARY............................................................................................    3

RISK FACTORS.......................................................................................   11

USE OF PROCEEDS....................................................................................   18

SELLING SHAREHOLDERS...............................................................................   18

MARKET FOR OUR COMMON STOCK........................................................................   21

DIVIDEND POLICY....................................................................................   22

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS..................................................   23

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............   25

BUSINESS...........................................................................................   43

SUPERVISION AND REGULATION.........................................................................   57

MANAGEMENT.........................................................................................   66

DESCRIPTION OF OUR SECURITIES......................................................................   80

PLAN OF DISTRIBUTION...............................................................................   91

LEGAL MATTERS......................................................................................   92

EXPERTS............................................................................................   92

WHERE YOU CAN OBTAIN MORE INFORMATION..............................................................   92


WE HAVE NOT AUTHORIZED ANY DEALER, SALESPERSON OR OTHER PERSON TO GIVE YOU
WRITTEN INFORMATION OTHER THAN THIS PROSPECTUS OR TO MAKE REPRESENTATIONS AS TO
MATTERS NOT STATED IN THIS PROSPECTUS. YOU MUST NOT RELY ON UNAUTHORIZED
INFORMATION. THIS PROSPECTUS IS NOT AN OFFER TO SELL THOSE SECURITIES OR OUR
SOLICITATION OF YOUR OFFER TO BUY THE SECURITIES IN ANY JURISDICTION WHERE THAT
WOULD NOT BE PERMITTED OR LEGAL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY
SALES MADE HEREUNDER AFTER THE DATE OF THIS PROSPECTUS SHALL CREATE AN
IMPLICATION THAT THE INFORMATION CONTAINED HEREIN OR THE AFFAIRS OF 1ST COLONIAL
HAVE NOT CHANGED SINCE THE DATE HEREOF.



                                     SUMMARY

      The following summary contains all of the material terms of the offering,
but is qualified in its entirety by, and should be read in conjunction with, the
more detailed information and the financial statements (including the notes
thereto) appearing in this prospectus. In this prospectus, the term "1st
Colonial" refers to 1st Colonial Bancorp, Inc., the term the "bank" refers to
1st Colonial National Bank, and the terms "us," "we" and "our" refer to 1st
Colonial or the bank, as the context may require.

                           1ST COLONIAL BANCORP, INC.

WHO WE ARE

      1st Colonial Bancorp, Inc. is a bank holding company headquartered in
Collingswood, New Jersey, and the parent company of 1st Colonial National Bank.
We became the holding company for the bank on June 30, 2002. The bank is a
national bank that opened for business on June 30, 2000, and provides a wide
range of business and consumer financial services through its main office
located in Collingswood, New Jersey and a branch office located in Westville,
New Jersey.

      Emphasizing customer service, access to decision makers and responsive
turnaround time on credit applications, we have grown quickly, achieving
profitability during our seventh month of existence. At December 31, 2003, we
had $118.1 million in assets, $66.6 million in loans, and $104.3 million in
deposits. These amounts reflect increases of $19.8 million or 20.1%, $12.4
million or 22.8% and $21.4 million or 25.8%, respectively, from our assets,
loans and deposits of $98.3 million, $54.2 million and $82.9 million,
respectively, at December 31, 2002. For the year ended December 31, 2003, we had
net income of $500,000, or $0.35 per share.

      Our goal is to further increase our assets, deposits and net income by
continuing to stress customer service and our identity as a locally operated
community bank. We compete with many existing and larger financial institutions
in our geographic market by emphasizing personalized service and responsive
decision making. We strive to maintain a stable employee base, which leads to
customer loyalty and retention. Our management team is led by Gerard M.
Banmiller, our president and chief executive officer, and James E. Strangfeld,
our executive vice president and senior loan officer. Each of these gentlemen
has over 30 years of banking experience, most of which has been in the markets
that we serve.

      As a bank holding company registered under the Bank Holding Company Act of
1956, we are subject to the supervision and regulation of the Board of Governors
of the Federal Reserve System. The bank is chartered as a national bank by
Office of the Comptroller of the Currency (OCC), and its deposits are insured by
the Bank Insurance Fund of the Federal Deposit Insurance Corporation (FDIC). The
bank's operations are subject to supervision and regulation by the FDIC and the
OCC. For more information, please see the section of this prospectus entitled
"Supervision and Regulation."

                                       3


      Since opening in June 2000, we have accomplished the following:

      -     Reported 12 consecutive quarters of profitability after becoming
            profitable in the first quarter of 2001, our third quarter of
            operations, and achieved earnings of $500,000 for the year ended
            December 31, 2003;

      -     Implemented a strong credit culture which has resulted in no
            non-performing loans and no non-performing assets as of December 31,
            2003;

      -     Assembled a management and lending team of six people who
            collectively have more than 215 years of banking experience;

      -     Opened our second full service banking office in Westville, New
            Jersey;

      -     Established our local identity in the communities we serve through
            an extensive marketing campaign that includes sponsoring a wide
            variety of civic and charitable events; and

      -     Assembled a board of directors consisting of recognized local
            business people and civic leaders.

      Our principal executive offices are located at 1040 Haddon Avenue,
Collingswood, NJ 08108, and our telephone number is (856) 858-1100.

OUR MARKET AREA

      We are located in the southwestern part of New Jersey, approximately five
miles east of the City of Philadelphia, Pennsylvania, which is the fifth largest
city in the United States. Our market area consists of the greater Cherry Hill,
New Jersey area and the Borough of Westville, New Jersey. Our target market
includes the towns of Collingswood, Cherry Hill, Haddonfield and Westville.

BUSINESS STRATEGY

      Our mission is to become the leading community bank in our market area by
meeting the credit needs of local businesses and residents, providing
relationship banking and customer service that is superior to the larger banks
in our market area, and offering products and services responsive to local
needs. We intend to increase our market share and presence by opening additional
branch offices at convenient and strategic locations and through growth at our
existing offices.

      We target small and mid-sized businesses as well as professional practices
such as lawyers, medical doctors and accountants in our market area. In
addition, we have had success marketing our deposit account services to local
government entities such as municipalities, school districts and public
authorities. This success is largely due to the experience and reputation of our
management in serving municipal and local government entities in our
marketplace. These deposit relationships are typically operating accounts and
longer-term certificates of deposit, which we believe are a stable source of
funding for us.

                                       4


      We actively pursue business relationships with our targeted clientele
through diligent calling efforts and by capitalizing on our knowledge of the
market and pre-existing business relationships. Our goal is to establish deposit
and lending relationships that are based on service, will result in
long-standing relationships and will lead to referrals from our satisfied
customers.

      As an added convenience for our government and business customers, we
began offering courier pick-up and delivery services to these customers in 2003.
We also are planning to add up to two full-service branches by the first quarter
of 2006, although we have no definitive arrangements to establish any branches
at this time.

      An important element of our strategy is to capitalize on the prior
experience of our management team in our market, as well as their pre-existing
business relationships. Prior to organizing the bank, our president, Gerard M.
Banmiller, helped organize Community National Bank of New Jersey located in
Camden County, New Jersey, and served as its president from 1987 until its sale
in 1998. James E. Strangfeld, the bank's executive vice president, directed
various business and consumer banking operations for the southern New Jersey
divisions of two large regional banks from 1986 to 2000. Many of the bank's
customers, including governmental entities and local businesses, were customers
of Mr. Banmiller and Mr. Strangfeld in their prior positions. It is a
fundamental belief of management that having knowledge of our local markets
facilitates a bank's deposit gathering capabilities and its ability to make
sound credit decisions. This extensive knowledge of our local markets has
allowed us to develop and implement a highly focused and disciplined approach to
deposit and lending relationships with the customers in our market area.

      We believe that our knowledge of the local banking market and our emphasis
on service, when combined with the application of sound lending practices, will
create value for our shareholders.

                                       5


                                  THE OFFERING


                                                    
Common stock offered for sale by selling
shareholders.................................          97,024 shares

Offering price...............................          Determined by selling shareholders

Market for the common stock..................          The common stock is not listed on any securities
                                                       exchange or on the NASDAQ National or SmallCap
                                                       Markets. The common stock is traded on the OTC
                                                       Bulletin Board under the symbol "FCOB."

Dividend policy..............................          We have not paid cash dividends in the past, and
                                                       we do not intend to pay cash dividends for the
                                                       foreseeable future. We paid a 10% stock dividend
                                                       in December 2001, a 5% stock dividend in April
                                                       2003, and a 5% stock dividend on April 15, 2004.
                                                       We will review whether to pay additional stock
                                                       dividends in the future.

Use of proceeds..............................          We will receive no proceeds from the sale of the
                                                       shares by the selling shareholders but will receive
                                                       cash proceeds from the exercise for cash, if any,
                                                       of the warrants. We will use such proceeds, if any,
                                                       for general corporate purposes.

Risk factors.................................          An investment in 1st Colonial and the common stock
                                                       involves certain risks.  Prospective purchasers of
                                                       the common stock should consider the information
                                                       discussed under the heading "Risk Factors."


                                       6


                        SUMMARY FINANCIAL AND OTHER DATA

      The summary financial data presented below is derived from, and should be
read in conjunction with, our audited financial statements for the years ended
December 31, 2003, 2002 and 2001, including the related notes, included in this
prospectus beginning on page F-1. The selected financial data for the periods
ended December 31, 2003, 2002, 2001 and 2000 were derived from our audited
consolidated financial statements for the respective periods. Effective June 30,
2002, the bank became a wholly owned subsidiary of 1st Colonial which has no
material operations other than ownership of the bank. Therefore, the financial
statements of 1st Colonial prior to June 30, 2002 are the historical statements
of the bank. All per share data has been restated for the effect of the 10%
stock dividend paid on January 15, 2002 to shareholders of record as of January
2, 2002, the 5% stock dividend paid on April 15, 2003 to shareholders of record
as of April 1, 2003 and the 5% stock dividend paid on April 15, 2004 to
shareholders of record as of April 1, 2004.

                              SUMMARY OF OPERATIONS



                                                                                              FOR THE PERIOD
                                                                                            FROM JUNE 30, 2000
                                                  FOR THE YEARS ENDED                         (INCEPTION) TO
                                                      DECEMBER 31,                          DECEMBER 31, 2000
                                       ------------------------------------------           -----------------
                                        2003             2002               2001
                                       ------           ------             ------
                                                            (DOLLARS IN THOUSANDS)
                                                                                
Interest income....................    $4,764           $4,085             $3,188                 $  757
Interest expense...................     1,244            1,165              1,264                    262
                                       ------           ------             ------                 ------

Net interest income................     3,520            2,920              1,924                    495
Provision for loan losses..........       225              275                225                    110
                                       ------           ------             ------                 ------

Net interest income after
provision for loan losses..........     3,295            2,645              1,699                    385
Other income.......................       299              202                169                     13
Other expense......................     2,759            2,023              1,601                    995
                                       ------           ------             ------                 ------

Income (loss) before income taxes..       835              824                267                   (597)
Income tax expense (benefit).......       335              329                (94)                    --
                                       ------           ------             ------                 ------

Net income (loss)..................    $  500           $  495             $  361                 $ (597)
                                       ======           ======             ======                 ======


                                       7


                                 PER SHARE DATA



                                                                                            FOR THE PERIOD
                                                          FOR THE YEARS ENDED                FROM JUNE 30,
                                                             DECEMBER 31,                  2000 (INCEPTION)
                                           ---------------------------------------------    TO DECEMBER 31,
                                                2003            2002            2001            2000
                                           -------------   -------------   -------------     -----------
                                                                               
Net Income (loss)
     Basic ...........................     $        0.35   $        0.44   $        0.35     $     (0.61)
     Diluted .........................              0.35            0.43            0.35           (0.61)
Book value ...........................              6.75            6.52            5.99            5.39
Actual period end shares outstanding..         1,414,487       1,410,770       1,129,607         984,086


                               BALANCE SHEET DATA



                                               AT DECEMBER 31,
                               ------------------------------------------------
                                  2003         2002         2001         2000
                               ---------    ---------    ---------    ---------
                                           (DOLLARS IN THOUSANDS)
                                                          
Total Assets ...............   $ 118,072    $  98,320    $  79,773    $  30,728
Investment securities(1) ...      33,793       31,154       18,413        9,964
Total loans(2) .............      66,831       54,261       36,778       14,293
Allowance for loan losses ..        (768)        (576)        (335)        (110)
Deposits ...................     104,323       82,948       67,265       23,294
Shareholders' equity .......   $   9,551    $   9,202    $   6,769    $   5,302


                                       8


                               PERFORMANCE RATIOS



                                                               FOR THE YEARS ENDED           FOR THE PERIOD FROM
                                                                   DECEMBER 31,                 JUNE 30, 2000
                                                          -------------------------------      (INCEPTION) TO
                                                           2003        2002         2001      DECEMBER 31, 2000
                                                          ------      ------       ------     -----------------
                                                                                  
Return on average assets...............................    0.48%       0.64%         0.68%          (5.32)%
Return on average shareholders' equity.................    5.39%       7.16%         6.37%         (22.34)%
Net interest spread(3).................................    3.18%       3.45%         3.10%            3.28%
Net interest margin(4).................................    3.55%       3.97%         3.85%            4.79%
Non-interest income as a percentage of total revenue       7.83%       6.47%         8.07%            2.56%
(5) ...................................................
Non-interest income as a percentage of average assets..    0.28%       0.26%         0.32%            0.12%
Non-interest expense to average assets ................    2.62%       2.61%         3.03%            8.87%
Efficiency ratio(6) ...................................   72.24%      64.80%        76.49%          195.87%


                               ASSET QUALITY DATA



                                                                                         AT OR FOR THE
                                                                                        PERIOD FROM JUNE
                                                           AT OR FOR THE YEARS              30, 2000
                                                            ENDED DECEMBER 31            (INCEPTION) TO
                                                      ----------------------------         DECEMBER 31,
                                                      2003         2002       2001            2000
                                                      ----         ----       ----      ----------------
                                                                            
Nonperforming loans ...........................          0            0          0               0
Nonperforming assets...........................          0            0          0               0
Allowance for loan losses to period-end loans
(2)............................................       1.15%        1.06%      0.91%           0.77%
Net loan charge-offs to average total loans....       0.05%        0.07%      0.00%           0.00%


                                       9


                           SELECTED CAPITAL RATIOS (7)



                                                     AT DECEMBER 31,
                                         ---------------------------------------
                                          2003       2002       2001       2000
                                         ------     ------     ------     ------
                                                              
Total risk-based capital ........        14.60%     16.38%     15.76%     33.08%
Total tier 1 risk-based capital .        13.52%     15.40%     15.00%     32.36%
Leverage ratio ..................         8.73%     10.18%      9.84%     18.74%
Equity to assets ratio(8) .......         8.09%      9.36%      8.49%     17.25%


----------

(1)   Includes securities held to maturity and securities available for sale.

(2)   Includes mortgage loans held for sale.

(3)   Net interest spread is the difference between the average yield on
      interest earning assets and the average cost of interest bearing
      liabilities.

(4)   The net interest margin is calculated by dividing net interest income by
      average interest earning assets.

(5)   Total revenue consists of net interest income and total other income.

(6)   Efficiency ratio is total other expense divided by the sum of net interest
      income and total other income.

(7)   The ratios in this table are the capital ratios of the bank. The bank's
      capital ratios must meet the minimum requirements of the OCC. As long as
      the consolidated assets of 1st Colonial are less than $150 million, its
      sole business is serving as the holding company for the bank, and it has
      no publicly held debt, 1st Colonial is exempt from the consolidated
      capital requirements of the Federal Reserve Board.

(8)   Equity to assets ratio is period-end total equity to period-end total
      assets.

                                       10


                                  RISK FACTORS

            You should review and consider carefully the following factors,
together with the other information contained in this prospectus, in deciding
whether you should make an investment in our common stock.

RISKS RELATED TO OUR BUSINESS

      ESTABLISHING NEW BRANCHES INVOLVES START UP COSTS THAT WILL DECREASE NET
      INCOME IN THE SHORT TERM.

            We are planning to establish up to two new branches by the first
quarter of 2006, and we may establish additional branch offices in 2006 and
beyond. Growth through the establishment of new branches involves certain risks
and costs that might not be incurred if we acquired an existing branch along
with its associated deposits and loans. A bank must fund the majority of a
branch's start-up costs prior to the time the branch opens for business and
attracts deposits. In our experience, it typically takes at least 12 months for
a branch to contribute to a bank's profitability, and a branch may never become
profitable. Moreover, in establishing new branches, we are required to enter
into a market which may already be served by existing institutions and compete
without the benefit of existing customer relationships. Notwithstanding our
plans, we currently do not have any definitive arrangements to establish
additional branches.

      A LARGE PERCENTAGE OF OUR DEPOSITS ARE ATTRIBUTABLE TO A RELATIVELY SMALL
      NUMBER OF CUSTOMERS, AND THE LOSS OF EVEN A FEW OF THESE CUSTOMERS MAY
      HAVE A MATERIAL ADVERSE EFFECT ON OUR RESULTS OF OPERATIONS.

            At December 31, 2003, 36.3% of our deposits were attributable to our
10 largest depositors. Although we believe that we have adequate liquidity to
manage the loss of one or more of these customers, we would need to raise
deposit rates to attract new deposits, sell investment securities, purchase
federal funds, or borrow funds on a short-term basis to replace such deposits.
All of these actions would decrease our net interest income and our net income.

      OUR LOAN PORTFOLIO IS UNSEASONED.

            All of our loans have been originated since we commenced operations
in June 2000. Although we believe we have underwriting standards to manage
normal lending risks, it is difficult to assess the future performance of our
loan portfolio due to the recent origination of most of our loans. Although as
of December 31, 2003, we did not have any non-performing loans, we can give you
no assurance that this absence of non-performing loans will continue or that
future non-performing or delinquent loans will not adversely affect our future
performance.

      WE MAY NOT BE ABLE TO CONTINUE TO GROW.

            We have experienced significant growth, and our future business
strategy is to continue to expand. Our ability to continue to grow depends, in
part, upon our ability to expand our market share, successfully attract core
deposits, and identify loan and investment opportunities as well as
opportunities to generate fee-based income. Our ability to manage growth
successfully will also depend on whether we can continue to efficiently fund
asset growth and maintain asset

                                       11


quality and cost controls, as well as on factors beyond our control, such as
economic conditions and interest rate trends. The growth of our loans and
deposits has been the principal factor in our increase in net interest income.
In the event that we are unable to execute our business strategy of continued
growth, our earnings could be adversely impacted.

      WE MAY HAVE DIFFICULTY MANAGING OUR GROWTH.

            We expect to continue to experience significant growth in the number
of our employees and customers and the scope of our operations. This growth may
place a significant strain on our management and operations. Our ability to
manage this growth will depend upon our ability to continue to attract, hire and
retain skilled employees. Our success will also depend on the ability of our
officers and key employees to continue to implement and improve our operational
and other systems, to manage multiple, concurrent customer relationships and to
hire, train and manage our employees.

      WE DEPEND ON OUR EXECUTIVE OFFICERS AND KEY PERSONNEL TO IMPLEMENT OUR
      BUSINESS STRATEGY AND COULD BE HARMED BY THE LOSS OF THEIR SERVICES.

            We believe that our growth and future success will depend in large
part upon the skills of our management team, Gerard M. Banmiller, the President
and Chief Executive Officer, James E. Strangfeld, the Executive Vice President
and Senior Loan Officer, and Robert Faix, the Chief Financial Officer. The
competition for qualified personnel in the financial services industry is
intense, and the loss of our key personnel or an inability to continue to
attract, retain and motivate key personnel could adversely affect our business.
We cannot assure you that we will be able to retain our existing key personnel
or to attract additional qualified personnel. Although we have obtained key man
life insurance on our president and chief executive officer and have employment
agreements with all of our executive officers which contain noncompete
provisions, the loss of the services of one or more of our executive officers
could impair our ability to continue to develop our business strategy.

      OUR FUTURE SUCCESS WILL DEPEND, IN PART, ON OUR ABILITY TO ADAPT TO
      TECHNOLOGICAL CHANGES AND USE TECHNOLOGY TO PROVIDE PRODUCTS AND SERVICES
      THAT ARE DESIRED BY CUSTOMERS.

            Many of the bank's competitors have substantially greater resources
to invest in technological improvements and have more experience in managing
technological change. Adoption of rapid technological changes by the banking
industry or the bank's customers could put the bank at a competitive
disadvantage if we do not have the capital or personnel necessary to implement
such changes.

            We anticipate that we will begin to offer Internet banking services
to our customers commencing in the third quarter of 2004. We will incur
significant expense in doing so, and customer acceptance of these services is
uncertain. Therefore, our total other expenses will increase and there may not
be a corresponding increase in revenue. Further, if our Internet banking system
does not function in the manner we expect, we could incur claims and liabilities
related to customer privacy and security issues, account errors and other
malfunctions, in addition to a resulting loss of business.

                                       12


      SETTLEMENT AGREEMENT MAY LIMIT OUR ABILITY TO BRANCH AND MAY DISSUADE
      OTHERS FROM MAKING AN OFFER TO ACQUIRE US IN THE FUTURE.

            In February 2000, Colonial Bank, a federal mutual savings bank
located in Gloucester County, New Jersey, filed an action in the Superior Court
of New Jersey, Chancery Division, Gloucester County against us alleging that our
use of the name "1st Colonial National Bank" constituted a violation of Colonial
Bank's rights to its name, unfair competition, a violation of New Jersey
trademark law and tortious interference with its business. In October 2001, this
litigation was settled by written agreement between us and Colonial Bank.

            Under terms of the settlement agreement, Colonial Bank released us
from all claims relating to this matter, and the litigation was dismissed with
prejudice. In exchange, we agreed that, with the exception of any branch we open
in the Borough of Westville, New Jersey, we would not open a branch in any other
part of Gloucester County, New Jersey under a name that included the word
"Colonial." The agreement does not prohibit us from opening a branch in any
other area of Gloucester County, as long as the name of that branch does not
include the word "Colonial." In addition, we are not precluded from conducting
business in any other area of Gloucester County under the name "1st Colonial
National Bank," as long as we do not do so from a branch in that area that is
operated under a name that includes the word "Colonial."

            Although federal banking regulations permit the bank, under certain
conditions, to operate a branch under a name other than "1st Colonial National
Bank," the regulatory requirements relating to operations, signage, and
documentation, in addition to the lack of name recognition by customers and the
increased marketing costs related to such a branch may cause us to refrain from
branching into areas of Gloucester County, other than Westville. This may impact
our growth, as Gloucester County is one of the fastest growing counties in New
Jersey.

            The settlement agreement also provides that, in the event we enter
into a transaction pursuant to which we are acquired by another organization, we
will require, as a material term of such acquisition, that the name "1st
Colonial National Bank" not be utilized by the successor organization. This
provision may cause prospective acquirers to refrain from pursuing an
acquisition of us that you may deem to be in your best interest as a
shareholder. In a sale situation, this provision could limit the number of
bidders for us, which could adversely affect the price offered. It could also
cause bidders to offer less because the prospective acquirer would be unable to
use the goodwill generated by our name.

RISKS RELATED TO THE OFFERING

      THERE IS A LIMITED TRADING MARKET FOR OUR COMMON STOCK.

            Our common stock trades from time to time on the OTC Bulletin Board
and we believe that it will continue to do so after the completion of the
offering. However, whether or not a stock trades on the OTC Bulletin Board is
within the sole discretion of the market makers for the stock, and we cannot
assure that the common stock will continue to trade on the OTC Bulletin Board.
Further, the OTC Bulletin Board does not provide a liquid market for trading,
and it may be more difficult for shareholders to sell large blocks of the common
stock. There is no assurance that you will be able to resell your common stock
for an aggregate amount per share

                                       13


that is equal to or more than the price in the offering should you need to
liquidate your investment. Before purchasing, you should consider the limited
trading market for the shares and be financially prepared and able to hold your
shares for an indefinite period. See "Market for Our Common Stock" on page 21.

      WE DO NOT INTEND TO PAY CASH DIVIDENDS ON THE COMMON STOCK FOR THE
      FORESEEABLE FUTURE.

            We intend to retain all earnings within 1st Colonial and the bank to
provide capital for future growth. Accordingly, we do not intend to pay cash
dividends on the common stock in the foreseeable future. Moreover, we are a
legal entity separate and distinct from the bank. We have no material assets
other than our ownership of the bank. 1st Colonial's earnings are wholly
dependent on the earnings of the bank, as we have no significant operations of
our own. Accordingly, 1st Colonial's earnings and our ability to pay dividends
are dependent on our receipt of the earnings of the bank in the form of
dividends. Any restriction on the ability of the bank to pay dividends would
significantly and adversely affect our ability to pay dividends on our common
stock. The bank's ability to pay dividends or make other capital distributions
to us is governed by regulations imposed by the FDIC and the OCC, the bank's
primary regulators. See "Supervision and Regulation."

      IN THE FUTURE, WE MAY NEED TO ISSUE ADDITIONAL SHARES OF COMMON STOCK OR
      SECURITIES CONVERTIBLE INTO COMMON STOCK TO RAISE ADDITIONAL CAPITAL. IF
      WE ARE ABLE TO SELL SUCH SHARES, THEY MAY BE ISSUED AT A PRICE THAT
      DILUTES THE BOOK VALUE OF SHARES OUTSTANDING AT THAT TIME.

            Although this offering will increase the book value per share of our
outstanding common stock, future offerings may be at a price that dilutes the
book value of shares outstanding at that time. Any need to raise additional
capital would most likely be caused by our regulatory capital requirements. Our
future capital requirements will depend on many factors including:

                  -     the growth in the bank's interest-earning assets;

                  -     loan quality;

                  -     the cost of deposits and any necessary borrowings; and

                  -     the costs associated with our growth, such as increased
                        salaries and employee benefits expense and office and
                        occupancy costs.

            If these or other factors cause the bank's capital levels to fall
below the minimum regulatory requirements, or if the bank's existing sources of
cash from operations are insufficient to fund its activities or future growth
plans, we may need to raise additional capital. If such need arises and we are
unable to raise capital, we may not be able to our continue our growth strategy
and management will be required to reorient its long-term strategy for 1st
Colonial. There can be no assurance that we will be able to generate or attract
additional capital in the future on favorable terms. In addition, future
issuances of stock may cause dilution in our earnings per share and will dilute
your ownership interest.

                                       14


      OUR STOCK IS THINLY TRADED, AND FUTURE SALES BY OUR CURRENT SHAREHOLDERS
      MAY ADVERSELY AFFECT OUR STOCK PRICE.

            As of April 1, 2004, there were warrants outstanding to purchase
369,752 shares of our common stock, including warrants to purchase the 97,024
shares registered with the Securities and Exchange Commission concurrently with
the shares covered by this prospectus. In addition, stock options to purchase
127,638 shares were outstanding. The sale of the common stock issued upon the
exercise of these warrants and stock options, as well as future sales of common
stock by us or by existing shareholders, or the perception that sales could
occur, could adversely affect the market price of our common stock.

      MANAGEMENT HAS DISCRETIONARY USE OF THE PROCEEDS OF THIS OFFERING.

            Management will have broad discretion with respect to the
expenditures of the net proceeds of this offering and, accordingly, there is no
assurance that you will agree with the uses that we choose to make of these
funds. See "Use of Proceeds."

      PROVISIONS UNDER PENNSYLVANIA LAW, IN OUR CHARTER DOCUMENTS AND OTHER LAWS
      AND REGULATIONS APPLICABLE TO US MAY MAKE IT HARDER FOR OTHERS TO OBTAIN
      CONTROL OF 1ST COLONIAL EVEN THOUGH SOME SHAREHOLDERS MIGHT CONSIDER SUCH
      A DEVELOPMENT FAVORABLE.

            Provisions of our articles of incorporation and applicable
provisions of Pennsylvania law and federal law may delay, inhibit or prevent
someone from gaining control of 1st Colonial through a tender offer, business
combination, proxy contest or some other method even though some of our
shareholders might believe a change in control is desirable. See "Description of
Our Securities" on page 80.

            Our articles of incorporation and bylaws contain provisions that may
discourage a change in control of 1st Colonial. These provisions include:

                  -     the prohibition of ownership and voting of shares having
                        in excess of 10% of the total voting power of the
                        outstanding stock of 1st Colonial;

                  -     a classified board of directors divided into three
                        classes serving for successive terms of three years
                        each;

                  -     the prohibition of cumulative voting in the election of
                        directors;

                  -     the requirement that nominations for the election of
                        directors made by shareholders and any shareholder
                        proposals for the agenda at any annual meeting generally
                        must be made by notice (in writing) delivered or mailed
                        to us not less than 90 days prior to the meeting;

                  -     the requirement that any merger, consolidation, sale of
                        assets or similar transaction involving 1st Colonial
                        requires the affirmative vote of shareholders entitled
                        to cast at least 80% of the votes which all shareholders

                                       15


                        are entitled to cast, unless the transaction is approved
                        in advance by 66 2/3% of the members of the board of
                        directors;

                  -     the requirement that a person must be a shareholder of
                        1st Colonial or the bank for at least three years before
                        he or she can be elected to the board of directors;

                  -     the requirement that any person or entity that acquires
                        shares of our stock having a combined voting power of
                        25% or more of the total voting power of our outstanding
                        capital stock, must offer to purchase, for cash, all
                        outstanding shares of our voting stock at a price equal
                        to the highest price paid for that stock within the
                        preceding 12 months by that person or entity;

                  -     the prohibition of shareholder action without a meeting
                        and the prohibition of shareholders being able to call a
                        special meeting;

                  -     the provision that certain provisions of our articles of
                        incorporation can only be amended by an affirmative vote
                        of shareholders entitled to cast at least 80% of all
                        votes which shareholders are entitled to cast, unless
                        approved by an affirmative vote of at least 80% of the
                        members of our board of directors; and

                  -     the provision that certain sections of our bylaws can
                        only be amended by an affirmative vote of shareholders
                        entitled to cast at least 66 2/3% or 80% of all votes
                        that shareholders are entitled to cast, unless approved
                        by affirmative vote of at least 80% of the members of
                        our board of directors.

            These provisions may serve to entrench management and may discourage
a takeover attempt that you may consider to be in your best interest or in which
you would receive a substantial premium over the current market price. These
provisions may make it extremely difficult for any one person or group of
affiliated persons to acquire voting control of 1st Colonial, with the result
that it may be extremely difficult to bring about a change in the board of
directors or management. Some of these provisions also may tend to perpetuate
present management because of the additional time required to cause a change in
the control of the board. Other provisions render it difficult for shareholders
owning less than a majority of the voting stock to be able to elect even a
single director. See "Description of Our Securities -- Certain Restrictions on
Acquisition of 1st Colonial" on page 82.

RISKS RELATED TO THE BANKING INDUSTRY

      WE FACE SUBSTANTIAL COMPETITION FOR CUSTOMERS, AND MANY OF OUR COMPETITORS
      HAVE MUCH GREATER RESOURCES IN TERMS OF CAPITAL AND PRODUCTS.

            The banking business in southern New Jersey is extremely
competitive. The region has experienced a large number of bank mergers and
acquisitions in the last several years and the resulting institutions have
significant resources. The bank currently operates from only two branches and
competes for customers with New Jersey-based and out-of-state financial
institutions that have longer operating histories, more capital, extensive
branch and automated

                                       16


teller machine networks and established customer bases. In addition, the bank's
market area may be served in the future by new, locally-based institutions. The
bank's competition also includes Internet-based banks, securities firms,
insurance companies, credit unions, mortgage companies, mutual funds and other
entities, in addition to traditional banking institutions such as savings and
loan associations, savings banks, and commercial banks. Most of the bank's
competitors are larger than the bank and, accordingly, have higher lending
limits and resources. Banks compete for customers based on the convenience of
customer access, interest rates paid on deposits and charged on loans, the level
of bank fees and other factors. As a bank with only two branches, we are at a
competitive disadvantage to many of our competitors that have more than two
branches. The bank is not currently able to offer certain products and services
that its competitors provide, such as trust and certain investment and insurance
products and services, and may not be able to develop those services in the
future.

      IF WE EXPERIENCE GREATER LOAN LOSSES THAN ANTICIPATED, IT WILL HAVE AN
      ADVERSE EFFECT ON OUR NET INCOME AND OUR ABILITY TO FUND OUR GROWTH
      STRATEGY.

            The risk of nonpayment of loans is inherent in banking. If we
experience greater nonpayment levels than anticipated, our earnings and overall
financial condition, as well as the value of our common stock, could be
adversely affected.

            We cannot assure you that our monitoring, procedures and policies
will reduce certain lending risks or that our allowance for loan losses will be
adequate to cover actual losses. Loan losses can cause insolvency and failure of
a financial institution and, in such an event, our shareholders could lose their
entire investment. In addition, future provisions for loan losses could
materially and adversely affect our results of operations. Any loan losses will
reduce the loan loss reserve. A reduction in the loan loss reserve will be
restored by an increase in our provision for loan losses. This will cause our
earnings to be reduced and reduced earnings could have an adverse effect on our
stock price.

      OUR NET INCOME IS DIRECTLY AFFECTED BY CHANGES IN MONETARY POLICY AND
      INTEREST RATES OVER WHICH WE HAVE NO CONTROL.

            Our operating results may be significantly affected (favorably or
unfavorably) by market rates of interest which, in turn, are affected by
prevailing economic conditions, by the fiscal and monetary policies of the
United States Government and by the policies of various regulatory agencies. Our
earnings depend primarily upon the difference between income earned on our loans
and investments and the interest paid on our deposits and borrowings. Like many
financial institutions, we may be subject to the risk of fluctuations in
interest rates, which, if significant, may have a material adverse effect on our
net income. See "Supervision and Regulation" commencing on page 57.

      THE LAWS AND REGULATIONS GOVERNING OUR BUSINESS ARE SUBJECT TO CHANGE AT
      ANY TIME.

            The Federal and state laws and regulations applicable to us give
regulatory authorities extensive discretion in connection with their supervisory
and enforcement responsibilities, and generally have been promulgated to protect
depositors and the deposit insurance funds and not for the purpose of protecting
shareholders. These laws and regulations can materially affect our

                                       17


future business. Laws and regulations may be changed at any time, and the
interpretation of such laws and regulations by bank regulatory authorities is
also subject to change. We can give no assurance that future changes in laws and
regulations or changes in their interpretation will not adversely affect our
business. See "Supervision and Regulation" commencing on page 57.

      RECENT LEGISLATION TO ADDRESS CORPORATE ACCOUNTING IRREGULARITIES COULD
      CAUSE US TO INCUR SIGNIFICANT EXPENSE.

            In response to highly publicized accounting restatements and alleged
improprieties by some corporate officers of certain large publicly-held
companies, in July 2002, President Bush signed into law the Sarbanes-Oxley Act
of 2002. Additional regulations have been promulgated by the Securities and
Exchange Commission (SEC) and were effective beginning August 29, 2002. Under
this law and the regulations adopted by the SEC to implement various provisions
of the law, publicly-traded companies are subject to significant additional and
accelerated reporting regulations and disclosure. These regulations also impose
significant new responsibilities on officers, auditors, boards of directors and
in particular, audit committees. Compliance with the new laws and regulations
has begun to increase our expenses; this could have a material adverse effect on
our financial results in the future. See "Supervision and Regulation --
Sarbanes-Oxley Act" on page 58.

                                 USE OF PROCEEDS

            We will receive no proceeds from the sale of the shares by the
selling shareholders but will receive cash proceeds from the exercise by the
selling shareholders, for cash, of their warrants. We will use such proceeds, if
any, for general corporate purposes.

                              SELLING SHAREHOLDERS

            The following table sets forth information with respect to the
selling shareholders, including (i) the number of shares of common stock
beneficially owned by each selling shareholder as of December 31, 2003, (ii) the
percentage of our common stock owned by the selling shareholders at December 31,
2003, (iii) the maximum number of such shares to be offered by this prospectus,
(iv) the number of shares of common stock to be owned after completion of this
offering (assuming all shares offered by this prospectus are sold), and (v) the
percentage of our common stock to be owned by the selling shareholders after
completion of this offering (assuming all shares offered hereby are sold). The
information in the table is based upon information provided to us by the selling
shareholders.

                                       18




                                                                                                       PERCENTAGE OF
                                                     PERCENTAGE OF                                      OUTSTANDING
                                    NUMBER OF         OUTSTANDING                       NUMBER OF         COMMON
                                      SHARES         COMMON STOCK        MAXIMUM          SHARES           STOCK
                                   BENEFICIALLY      BENEFICIALLY       NUMBER OF      BENEFICIALLY    BENEFICIALLY
                                     OWNED AT          OWNED AT           SHARES       OWNED AFTER      OWNED AFTER
        NAME OF SELLING            DECEMBER 31,      DECEMBER 31,         BEING          OFFERING        OFFERING
          SHAREHOLDER               2003(1)(2)          2003(1)        OFFERED (2)      (1)(2)(3)         (1)(3)
          -----------               ----------          -------        -----------      ---------         ------
                                                                                        
Investec Inc.                        64,682(4)           4.4%           64,682(7)             0             0.0%

Richard W. Thatcher, Jr.             33,858(5)           1.8%           26,278(7)         7,580             0.5%

David K. Reed                         6,064(6)           0.4%            6,064(7)             0             0.0%


----------

(1)   Beneficial ownership is determined in accordance with Rule 13d-3 under the
      Exchange Act.

(2)   As adjusted to reflect the 5% stock dividend paid on April 15, 2004.

(3)   Assumes all shares are sold to parties who are not affiliates of the
      selling shareholder.

(4)   Includes 64,682 shares issuable upon the exercise of warrants that are
      part of the warrants to acquire 97,024 shares that were issued on June 29,
      2000 by the bank to Pennsylvania Merchant Group (PMG), the underwriter of
      the bank's initial public offering of common stock completed on that date.
      These warrants were issued to PMG as part of their compensation for
      providing such underwriting services. On July 31, 2000, PMG assigned part
      of these warrants (to acquire 32,342 shares) to Richard W. Thatcher, Jr.
      and David K. Reed, officers of PMG at the time who performed significant
      duties for PMG in connection with the offering. After this assignment, PMG
      was later acquired by Investec Inc.

(5)   Includes 26,278 shares issuable upon the exercise of warrants that were
      part of the warrants to acquire 97,024 shares that were issued on June 29,
      2000 by the bank to Pennsylvania Merchant Group (PMG), the underwriter of
      the bank's initial public offering of common stock completed on that date.
      These warrants were issued to PMG as part of their compensation for
      providing such underwriting services. On July 31, 2000, PMG assigned the
      warrants to acquire 26,278 shares to Richard W. Thatcher, Jr., an officer
      of PMG at the time who performed significant duties for PMG in connection
      with the offering.

(6)   Includes 6,064 shares issuable upon the exercise of warrants that were
      part of the warrants to acquire 97,024 shares that were issued on June 29,
      2000 by the bank to Pennsylvania Merchant Group (PMG), the underwriter of
      the bank's initial public offering of common stock completed on that date.
      These warrants were issued to PMG as part of their compensation for
      providing such underwriting services. On July 31, 2000, PMG assigned the
      warrants to acquire 6,064 shares to David K. Reed, an officer of PMG at
      the time who performed significant duties for PMG in connection with the
      offering.

                                       19


(7)   These shares are issuable to the holder upon the exercise of the warrants
      described in the footnotes above. These warrants entitle the holders to
      purchase shares of 1st Colonial common stock at a purchase price of $9.56
      per share. These warrants are exercisable until June 29, 2005, and are
      evidenced by written agreements between the bank and the holders of the
      warrants. Because we filed a registration statement with the SEC on March
      19, 2004, the holders of the warrants had the right, under their warrant
      agreement, to cause us to register under the Securities Act of 1933 the
      shares issued or issuable upon exercise of the warrants, in that
      registration statement. In connection with these registration rights, we
      are required to bear all expenses attendant to registering such
      securities, including the cost of one counsel for any selling
      shareholders; provided, however, that we are not required to bear the
      expense of any underwriting discounts and commissions relating thereto,
      which are to be borne by the selling shareholders, except as prohibited by
      any state laws. With respect to the registration statement that we filed
      with the SEC in March 2004, all of the holders of these warrants have
      exercised their registration rights with respect to the shares issuable
      pursuant to the exercise of these warrants, and these shares have been
      registered under the Securities Act of 1933.

                                       20


                           MARKET FOR OUR COMMON STOCK

      Our common stock is traded on the OTC Bulletin Board under the symbol FCOB
and we believe that it will continue to be traded on the OTC Bulletin Board
after the completion of the offering. An active trading market does not
currently exist for our common stock. As of April 20, 2004, the bid price for
the common stock was $10.25, and the asked price was $11.25. The following table
sets forth the high and low last sale information, as reported by the OTC
Bulletin Board, as of the most recent practicable date and for the periods
indicated:

                     SALE PRICE INFORMATION FOR COMMON STOCK



                                                                            SALE PRICE (1)
                                                                            --------------
                                                                       HIGH                 LOW
                                                                       ----                 ---
                                                                                
                                                                                 2002
                                                                                 ----
First Quarter............................................             $ 9.30             $ 8.39
Second Quarter...........................................               8.85               8.16
Third Quarter............................................               8.62               6.57
Fourth Quarter...........................................               8.17               6.14

                                                                                 2003
                                                                                 ----
First Quarter............................................             $ 9.34             $ 7.49
Second Quarter...........................................              10.48               8.30
Third Quarter............................................              10.48               9.52
Fourth Quarter...........................................              10.57               9.57

                                                                                 2004
                                                                                 ----
First Quarter............................................             $10.71             $ 9.80
Second Quarter (Through 4/20/04).........................              10.25              10.25


----------

(1)   Prices are adjusted to reflect the 5% stock dividend paid by 1st Colonial
      on April 15, 2003 to shareholders of record as of April 1, 2003 and the 5%
      stock dividend paid by 1st Colonial on April 15, 2004 to shareholders of
      record as of April 1, 2004.

      As of April 1, 2004, there were options outstanding to purchase 127,638
shares of common stock and warrants outstanding to purchase 369,752 shares of
common stock. These amounts reflect the 5% stock dividend paid on April 15, 2004
to shareholders of record as of April 1, 2004.

      As of April 1, 2004, there were 296 holders of record of our common stock.

      Ryan Beck & Co.; Midwest Research Securities Corp., a subsidiary of First
Tennessee National Bank; and Janney Montgomery Scott, LLC make a market in our
common stock. Making a market involves maintaining bid and ask quotations and
being able, as principal, to effect transactions in reasonable quantities at
those prices, subject to securities laws and regulatory constraints.
Additionally, the development of a liquid public market depends on the

                                       21


existence of willing buyers and sellers, the presence of which is not within our
control. An active and liquid market may not develop for the common stock.

      StockTrans, Inc. serves as transfer agent and registrar for our common
stock.

                                 DIVIDEND POLICY

      Since our inception in June 2000, we have not paid a cash dividend, and we
do not intend to pay cash dividends for the foreseeable future. We desire to
retain our net income to support the growth of the bank. Any payment of cash
dividends to our shareholders would be dependent on the payment of a cash
dividend from the bank to us. The payment of cash dividends by the bank to us is
limited under federal banking law. See "Supervision and Regulation -- Limits on
Dividends" and "Description of Capital Stock -- Common Stock -- Dividends."

      On January 15, 2002, we effected a 10% stock split in the form of a stock
dividend to shareholders of record on January 2, 2002. On April 15, 2003, we
paid a 5% stock dividend to shareholders of record on April 1, 2003. On April
15, 2004, we paid a 5% stock dividend to shareholders of record on April 1,
2004. We will continually review whether to pay additional stock dividends in
the future.

                                       22


                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

      This prospectus contains forward-looking statements. You can find many of
these statements before and after words such as "may," "could," "should,"
"will," "would," "believe," "expect," "anticipate," "estimate," "project,"
"intend," "plan," "seek," "assume" or similar expressions.

      These forward-looking statements, implicitly and explicitly, include the
assumptions underlying the statements and other information with respect to our
beliefs, plans, objectives, goals, expectations, anticipations, estimates,
intentions, financial condition, results of operations, future performance and
business, including our:

            -     plans for the use of the proceeds of our offering of 828,000
                  shares of common stock, which we expect to be completed on
                  April 26, 2004;

            -     expectations for continued acceptance and success in the
                  banking and business communities in our market area;

            -     expectations as to the amount, mix, yield and other
                  characteristics of the deposits and loans we expect to acquire
                  and make; and

            -     expectations and estimates with respect to our revenues,
                  expenses, earnings, return on equity, return on assets,
                  efficiency ratio, asset quality and other financial data and
                  capital and performance ratios.

      Although we believe that the expectations reflected in our forward-looking
statements are reasonable, these statements involve risks and uncertainties that
are subject to change based on various important factors (some of which are
beyond our control). The following factors, among others, could cause our
financial performance to differ materially from our goals, plans, objectives,
intentions, expectations, and other forward-looking statements:

            -     the strength of the United States economy in general and the
                  strength of the regional and local economies in which we
                  conduct operations;

            -     the effects of, and changes in, trade, monetary and fiscal
                  policies and laws, including interest rate policies of the
                  Board of Governors of the Federal Reserve System;

            -     inflation, interest rate, market and monetary fluctuations;

            -     our ability to raise the capital necessary on a timely basis
                  to support our continued asset growth and geographic
                  expansion;

            -     our ability to maintain and continue to obtain the desired
                  customers and employees;

                                       23


            -     our timely development of new products and services in a
                  changing environment, including the features, pricing and
                  quality compared to the products and services of our
                  competitors;

            -     the willingness of prospective customers to substitute our
                  products and services for the bank products and services they
                  currently use, and the impact of competition from banks,
                  thrifts and others in our market;

            -     changes in the timing and structure of our growth and related
                  transactions and other changed facts and circumstances
                  resulting from the passage of time;

            -     the impact of changes in financial services policies, laws and
                  regulations, including laws, regulations and policies
                  concerning taxes, banking, securities and insurance, and the
                  application thereof by regulatory bodies;

            -     technological changes;

            -     change in consumer spending and savings habits;

            -     regulatory or judicial proceedings; and

            -     the other risks set forth under "Risk Factors" beginning on
                  page 11.

      If one or more of the factors affecting our forward-looking information
and statements proves incorrect, then our actual results, performance or
achievements could differ materially from those expressed in, or implied by,
forward-looking information and statements contained in this prospectus.
Therefore, we caution you not to place undue reliance on our forward-looking
information and statements.

      We do not intend to update our forward-looking information and statements,
whether written or oral, to reflect change. All forward-looking statements
attributable to us are expressly qualified by these cautionary statements.

                                       24


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

            The following presents management's discussion and analysis of our
financial condition and results of operations and should be read in conjunction
with the financial statements and related notes included elsewhere in this
prospectus beginning on page F-1. This discussion contains forward-looking
statements that involve risks and uncertainties. Our actual results could differ
significantly from those anticipated in these forward-looking statements as a
result of various factors, including those discussed in "Risk Factors" beginning
on page 11 and "Special Note Regarding Forward-Looking Statements" beginning on
page 23 in this prospectus.

OVERVIEW

            Effective June 30, 2002, the bank became a wholly owned subsidiary
of 1st Colonial, which has no material operations other than ownership of the
bank. Therefore, the financial statements of 1st Colonial prior to June 30, 2002
are the historical statements of the bank. All per share data has been restated
for the effect of the 10% stock dividend paid on January 15, 2002 to
shareholders of record as of January 2, 2002, the 5% stock dividend paid on
April 15, 2003 to shareholders of record as of April 1, 2003 and the 5% stock
dividend paid on April 15, 2004 to shareholders of record as of April 1, 2004.

            The bank conducts community banking activities by accepting deposits
from the public and investing the proceeds in loans and investment securities.
The bank's lending products include commercial loans and lines of credit,
consumer and home equity loans, and multi-family residential and non-residential
real estate loans. In order to manage its liquidity and interest rate risk, the
bank maintains an investment portfolio consisting of municipal, U.S. government
and mortgage-backed securities, most of which are investment grade. The bank's
loan and investment portfolios are funded with deposits as well as
collateralized borrowings secured by the bank's investment securities.

            Our earnings are largely dependent upon net interest income (the
difference between what we earn on our loans and investments and what we pay on
deposits and borrowings). In addition to net interest income, our net income is
impacted by our loan loss provision, other income (mostly deposit fees and
income from sale of loans held for sale) and other expense (such as salaries and
benefits, professional fees, occupancy cost and data processing expenses).

CRITICAL ACCOUNTING MATTERS

            The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
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 amounts of
income and expenses during the reporting period. Actual results could differ
from those estimates. Material estimates that are particularly susceptible to
significant change in the near-term relate to the determination of the allowance
for loan losses and the valuation of the deferred tax assets.

                                       25


            The allowance for loan losses is established through a provision for
loan losses charged to operations. The allowance is maintained at a level that
management believes will be adequate to absorb estimated losses on existing
loans based on the collectibility of the loans and prior loss experience.
Management uses significant estimates to determine the allowance for loan
losses. Management's evaluations consider such factors as changes in the nature
and volume of the portfolio, overall portfolio quality, concentrations of credit
risk, review of specific problem loans, current economic conditions and trends
that may affect the borrowers' ability to pay, and prior loss experience within
various categories of the portfolio. Loans are charged against the allowance
when they are determined to be uncollectible.

            In addition, regulatory authorities, as an integral part of their
examinations, periodically review the allowance for loan losses. They may
require additions to the allowance based upon their judgments about information
available to them at the time of examination.

            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, as well as operating loss carryforwards. 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. A valuation allowance is established against deferred tax assets
when, in the judgment of management, it is more likely that not that such
deferred tax assets will not become available.

            The realizability of deferred tax assets is dependent upon various
factors, including the generation of future taxable income, the existence of
taxes paid and recoverable, the reversal of deferred tax liabilities, and tax
planning strategies. Based upon these and other factors, management determined
during 2001 that it is more likely than not that the bank will realize the
benefits of these deferred tax assets and, as a result, removed the previously
established valuation allowance.

COMPARISON OF FINANCIAL CONDITION

      YEAR ENDED DECEMBER 31, 2003 VERSUS YEAR ENDED DECEMBER 31, 2002

            Our assets totaled $118.1 million at December 31, 2003, as compared
to $98.3 million at December 31, 2002, an increase of $19.8 million or 20.1%.
Our assets at December 31, 2003, consisted primarily of cash and cash
equivalents, including federal funds sold, which totaled $16.5 million,
investment securities, which totaled $33.8 million and loans, including loans
held for sale, which totaled $66.8 million. Premises and equipment totaled
$935,000 at December 31, 2003, and consisted primarily of our Westville branch
and leasehold improvements. Our assets at December 31, 2002 consisted primarily
of cash and cash equivalents, including federal funds sold of $12.2 million,
investment securities of $31.2 million, and loans of $54.3 million. The $19.8
million increase in total assets was primarily due to an increase in loans of
$12.4 million, an increase in investment securities of $2.6 million, and an
increase in short-term investments, such as Federal Funds sold and interest
bearing deposits of $4.2 million. This increase in assets was funded by an
increase in deposits of $21.4 million, as partially offset by a decrease in
short-

                                       26



term borrowings of $1.9 million. The increase in loans was due to general growth
in our loan portfolio resulting from the continued execution of our business
plan.

            Our deposits totaled $104.3 million at December 31, 2003, as
compared to $82.9 million at December 31, 2002, an increase of $21.4 million or
25.8%. This increase was the direct result of the establishment of new business
relationships with municipalities and other commercial accounts and the opening
of our branch office in Westville, New Jersey on January 16, 2003. The Westville
branch location was purchased in August 2002, renovated and equipped at a total
cost of $480,000 at December 31, 2003.

            Noninterest-bearing demand deposits totaled $20.4 million and
interest-bearing demand deposits totaled $37.3 million at December 31, 2003,
increases of 22.6% and 25.5% as compared to balances of $16.6 million and $29.7
million, respectively, at December 31, 2002. This increase in demand deposits
was the result of the new Westville office and new relationships established
with municipal entities and commercial accounts. Savings and money market
deposits totaled $20.4 million and certificates of deposit totaled $26.2 million
at December 31, 2003, increases of 3.6% and 55.2%, respectively, as compared to
balances of $19.7 and $16.9 million, respectively, at December 31, 2002.

NET INTEREST INCOME

            The principal source of our revenue is net interest income. Net
interest income is the difference between income earned on loans and securities
and the interest paid on deposits and borrowed funds. Interest-earning assets
are comprised primarily of loans and securities, while deposits represent the
major portion of interest bearing liabilities. Changes in the volume and mix of
interest-earning assets and interest-bearing liabilities, as well as their
respective yields and rates, have a significant impact on the level of net
interest income. Net interest margin is calculated as net interest income
divided by average earning assets and represents our net yield on our earning
assets.

            Interest on loans is included in interest income on the accrual
method over the terms of the loans based upon the principal balances
outstanding. During the fiscal years ended December 31, 2003, 2002 and 2001,
average interest-earning assets were $99.9 million, $73.7 million and $50.2
million, respectively. During these same periods, our net yields on average
interest-earning assets (net interest margin) were 3.55%, 3.97%, and 3.85%,
respectively.

AVERAGE BALANCE, INTEREST INCOME AND EXPENSE, AVERAGE YIELD AND RATES

            The following table illustrates the average balances of total
interest-earning assets and total interest-bearing liabilities for the periods
indicated, showing the average distribution of assets, liabilities,
shareholders' equity, and the related income, expense, and corresponding
weighted average yields and costs. The average balances used for the purposes of
these tables and other statistical disclosures were calculated by using the
daily average balances. Non-accruing loans, if any, are included in the average
balances of loans.

                                       27




                                                    YEAR ENDED DECEMBER 31,             YEAR ENDED DECEMBER 31,
                                                             2003                                2002
                                             -----------------------------------------------------------------------
                                                            INTEREST    AVERAGE                  INTEREST    AVERAGE
                                               AVERAGE       INCOME/     YIELD/     AVERAGE       INCOME/     YIELD/
                                               BALANCE       EXPENSE      RATE      BALANCE       EXPENSE      RATE
                                             -----------------------------------------------------------------------
                                                                    (DOLLARS IN THOUSANDS)
                                                                                           
ASSETS
Interest earning assets:
Federal funds sold .......................   $    6,953    $       78     1.12%   $   11,006    $      176     1.60%
Investment Securities:
   Taxable(1) ............................       28,945           870     3.01%       14,683           647     4.41%
   Tax-exempt(2) .........................        3,826            71     1.86%          604            17     2.81%
                                             ----------    ----------             ----------    ----------
      Total Securities ...................       32,771           941     2.87%       15,287           664     4.34%
Loans, net of deferred fees/costs(3) .....       60,183         3,769     6.26%       47,430         3,251     6.85%
                                             ----------    ----------             ----------    ----------
   Total interest earning assets .........       99,907         4,788     4.79%       73,723         4,091     5.55%
                                             ----------    ----------     ----    ----------    ----------     ----

Non-interest earning assets:
Cash and due from banks ..................        4,258                                3,017
Other assets(4) ..........................        1,629                                1,107
Less: allowance for loan losses .........          (681)                                (472)
                                             ----------                           ----------
   Total non-interest earning assets .....        5,206                                3,652
                                             ----------                           ----------

       Total assets ......................   $  105,113                           $   77,375
                                             ==========                           ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest bearing liabilities
   Deposits:
      Interest bearing demand ............   $   31,344    $      531     1.69%   $   19,772    $      427     2.16%
      Money market .......................       15,109            97     0.64%       12,231           192     1.57%
      Savings ............................        5,293            31     0.59%        3,873            38     0.98%
      Time deposits ......................       20,296           544     2.68%       14,342           425     2.96%
                                             ----------    ----------             ----------    ----------
   Total interest bearing deposits .......       72,042         1,203     1.67%       50,218         1,082     2.15%
      Short-term borrowings ..............        5,284            41     0.78%        5,217            83     1.59%
                                             ----------    ----------             ----------    ----------
   Total interest bearing liabilities ....       77,326         1,244     1.61%       55,435         1,165     2.10%
                                                           ----------     ----    ----------    ----------     ----

Non-interest bearing liabilities:
   Demand deposit ........................       18,320                               14,786
   Other liabilities .....................          186                                  237
                                             ----------                           ----------
Total non-interest bearing liabilities ...       18,506                               15,023
                                             ----------                           ----------

Total liabilities ........................       95,832                               70,458
                                             ----------                           ----------
Shareholders' equity .....................        9,281                                6,917
                                             ----------                           ----------

   Total liabilities and shareholders' ...   $  105,113                           $   77,375
                                             ==========                           ==========

Net interest spread ......................                                3.18%                                3.45%
Net interest income/net interest
margin ...................................                 $    3,544     3.55%                 $    2,926     3.97%
                                                           ==========     ====                  ==========     ====

Average interest earning assets as a
   percentage of interest bearing
   liabilities ...........................       129.20%                              132.99%


                                                   YEAR ENDED DECEMBER 31,
                                                            2001
                                             ----------------------------------
                                                           INTEREST    AVERAGE
                                               AVERAGE      INCOME/     YIELD/
                                               BALANCE      EXPENSE      RATE
                                             ----------------------------------
                                                  (DOLLARS IN THOUSANDS)
                                                              
ASSETS
Interest earning assets:
Federal funds sold .......................   $   11,776   $      418     3.55%
Investment Securities:
   Taxable(1) ............................       12,977          810     6.24%
   Tax-exempt(2) .........................          564           26     4.61%
                                             ----------   ----------
      Total Securities ...................       13,541          836     6.17%
Loans, net of deferred fees/costs(3) .....       24,923        1,943     7.80%
                                             ----------   ----------
   Total interest earning assets .........       50,240        3,197     6.36%
                                             ----------   ----------

Non-interest earning assets:
Cash and due from banks ..................        2,036
Other assets(4) ..........................          770
Less: allowance for loan losses .........          (194)
                                             ----------
   Total non-interest earning assets .....        2,612
                                             ----------

       Total assets ......................   $   52,852
                                             ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest bearing liabilities
   Deposits:
      Interest bearing demand ............   $    9,460   $      278     2.94%
      Money market .......................       13,883          403     2.90%
      Savings ............................        1,807           27     1.49%
      Time deposits ......................        9,667          423     4.38%
                                             ----------   ----------
   Total interest bearing deposits .......       34,817        1,131     3.25%
      Short-term borrowings ..............        3,908          133     3.40%
                                             ----------   ----------
   Total interest bearing liabilities ....       38,725        1,264     3.26%
                                             ----------   ----------

Non-interest bearing liabilities:
   Demand deposit ........................        8,327
   Other liabilities .....................          129
                                             ----------
Total non-interest bearing liabilities ...        8,456
                                             ----------

Total liabilities ........................       47,181
                                             ----------
Shareholders' equity .....................        5,671
                                             ----------

   Total liabilities and shareholders' ...   $   52,852
                                             ==========

Net interest spread ......................                               3.10%
Net interest income/net interest
margin ...................................                $    1,933     3.85%
                                                          ==========

Average interest earning assets as a
   percentage of interest bearing
   liabilities ...........................       129.74%


----------

(1)   All taxable investment securities are classified as available for sale.
      The average balance for taxable securities excludes the SFAS 115 valuation
      allowance.

(2)   All tax-exempt investment securities are classified as held to maturity.
      Interest income on tax-exempt investment securities is presented on a
      tax-equivalent basis. Tax exempt yields were adjusted to a tax-equivalent
      basis using a 34% rate.

(3)   Includes average balance of loans held for sale of $382 in 2003, $156 in
      2002 and $160 in 2001. Interest income on loans held for sale was $23 in
      2003, $13 in 2002 and $14 in 2001.

                                       28


(4)   Excludes the average balance of deferred tax assets related to the SFAS
      115 valuation allowance on investment securities available for sale.

RATE/VOLUME ANALYSIS

            Future net interest income will be affected by changes in both
average interest rates and average volumes of interest-earning assets and
interest-bearing liabilities. The following tables set forth certain information
regarding changes in interest income and interest expense for the periods
indicated for each category of interest-earning assets and interest-bearing
liabilities. Information is provided on changes attributable to (i) changes in
volume (changes in average volume multiplied by prior rate), (ii) changes in
rate (changes in average rate multiplied by prior average volume), and (iii)
total change. Changes due to the combination of rate and volume changes (change
in average volume multiplied by change in average rate) have been allocated on a
consistent basis between rate and volume variances based on the percentage of
the rate or volume variance to the sum of the two absolute variances.



                                            YEAR ENDED DECEMBER 31, 2003 VERSUS
                                               YEAR ENDED DECEMBER 31, 2002
                                               ----------------------------
                                                INCREASE (DECREASE) DUE TO
                                                VOLUME      RATE      TOTAL
                                                ------      ----      -----
                                                  (DOLLARS IN THOUSANDS)
                                                            
Interest Income:
   Federal funds sold                          $   (54)   $   (44)   $   (98)
   Investment securities - taxable                 478       (255)       223
   Investment securities - tax exempt (1)           62         (8)        54
   Loans                                           817       (299)       518
                                               -------    -------    -------

     Total change in interest income           $ 1,303    $  (606)   $   697
                                               -------    -------    -------

Interest Expense:
   Interest bearing checking                   $   211    $  (107)   $   104
   Money market deposits                            37       (132)       (95)
   Savings deposits                                 11        (18)        (7)
   Time deposits                                   163        (44)       119
   Short-term borrowings                             1        (43)       (42)
                                               -------    -------    -------

     Total change in interest expense              423       (344)        79
                                               -------    -------    -------

Total change in net interest income            $   880    $  (262)   $   618
                                               =======    =======    =======


                                       29




                                             YEAR ENDED DECEMBER 31, 2002 VERSUS
                                                YEAR ENDED DECEMBER 31, 2001
                                                ----------------------------
                                                 INCREASE (DECREASE) DUE TO
                                                VOLUME      RATE       TOTAL
                                                ------      ----       -----
                                                   (DOLLARS IN THOUSANDS)
                                                            
Interest Income:
   Federal funds sold                          $   (25)   $  (217)   $  (242)
   Investment securities - taxable                  96       (259)      (163)
   Investment securities - tax exempt (1)            2        (11)        (9)
   Loans                                         1,568       (260)     1,308
                                               -------    -------    -------

     Total change in interest income           $ 1,641    $  (747)   $   894
                                               -------    -------    -------

Interest Expense:
   Interest bearing checking                   $   239    $   (90)   $   149
   Money market deposits                           (43)      (168)      (211)
   Savings deposits                                 22        (11)        11
   Time deposits                                   165       (163)         2
   Short-term borrowings                            36        (86)       (50)
                                               -------    -------    -------

     Total change in interest expense              419       (518)       (99)
                                               -------    -------    -------

Total change in net interest income            $ 1,222    $  (229)   $   993
                                               =======    =======    =======


----------

(1)   Tax-exempt yields were adjusted to a tax-equivalent basis using a 34%
      rate.

COMPARISON OF RESULTS OF OPERATIONS

      YEAR ENDED DECEMBER 31, 2003 VERSUS YEAR ENDED DECEMBER 31, 2002

            General. Net income increased 1.0% to $500,000 for the year ended
December 31, 2003, as compared to net income of $495,000 for the period ended
December 31, 2002. This increase was due to a $697,000 increase in net interest
and total other income, coupled with a $50,000 reduction in the provision for
loan losses, which were only partially offset by a $736,000 increase in total
other expense and a $6,000 increase in income tax expense.

            Basic earnings per share decreased to $0.35 for the year ended
December 31, 2003 (basic and diluted) from $0.44 for the year ended December 31,
2002 ($0.43 on a fully diluted basis). This decrease was due to the issuance of
additional shares of common stock in our public offering of units completed in
December 2002, which shares had only a marginal effect on the weighted average
number of shares outstanding for 2002. In the offering, we sold 254,399 units
and each unit consisted of one share of common stock and one warrant to purchase
an additional share of common stock. After giving effect to the 5% stock
dividend paid in April 2003 and the 5% stock dividend paid in April 2004, the
total number of shares of common stock issued in the unit offering was 280,475.

                                       30


            Total interest income increased 16.6% to $4.8 million from $4.1
million primarily due to the growth and mix of earning assets. Total other
income increased 48.0% or by $97,000 to $299,000 from $202,000, due to increased
deposit fees, gains on sale of mortgage loans and other fees as partially offset
by an 83.3% decline in gains on sale of investments to $4,000 from $24,000 in
the previous year. Total other expenses increased 36.4% or $736,000 to $2.8
million from $2.0 million due to growth related expenses from staffing
increases, new marketing initiatives, increased regulatory compliance costs and
more customer volume and activity, as well as increased expenses related to the
opening of our new Westville office.

            Net Interest Income. Interest income increased by $679,000 to $4.8
million from $4.1 million, primarily due to a $26.2 million increase in average
earning assets. Interest and fees on loans increased by $518,000 for the year
ended December 31, 2003, due to an increase in average loans and loans available
for sale outstanding of $12.8 million or 26.9% from the prior period, which more
than offset the decline in the average yield on the loan portfolio. The average
yield on our loan portfolio declined from 6.85% in 2002 to 6.26% in 2003 due to
the declining interest rate environment. Interest on federal funds sold
decreased by $98,000 due to a decrease of $4.1 million in average balances and
lower yields caused by market rate declines. Interest and dividends on
investments increased by $259,000 for the period due to an increase of $17.5
million in average outstanding balances. The increase was partially offset by an
overall decline in the yield on investment securities caused by a decline in
market interest rates. The average yield on investment securities declined to
2.87% in 2003 from 4.34% in 2002.

            Total interest expense increased $79,000 from the prior period, due
principally to a $21.9 million increase in average interest bearing liabilities.
The increase in the average balance of deposits was ameliorated by the lower
rates paid on deposit accounts and short-term borrowings, as the cost of
interest-bearing liabilities declined from 2.10% in 2002 to 1.61% in 2003. Our
net interest margin was 3.55% for the year ended December 31, 2003 as compared
to 3.97% for the prior period ended December 31, 2002, as our interest-earning
assets repriced downward to a greater degree than our interest-bearing
liabilities.

            Provision for Loan Losses. The provision for loan losses decreased
to $225,000 for year ended December 31, 2003 compared to $275,000 for the prior
period. Factors such as changes in the nature and volume of the portfolio,
overall portfolio quality, concentrations of credit risk, review of specific
problem loans, current economic conditions and trends that may affect the
ability of borrowers to pay, and prior loss experience within the various
categories of the portfolio are considered when reviewing the risks in the
portfolio. The allowance for loan losses was $768,000 at December 31, 2003, or
1.15% of total outstanding loans. See "Business -- Allowance for Loan Losses"
for more information.

            The bank's loan portfolio is relatively unseasoned due to the fact
that we commenced operations in 2000. Therefore, our historical charge-off and
non-performing loan statistics may not be indicative of future trends.

            Total Other Income. Other income, primarily service charges on
deposit accounts and gains on sale of mortgages held for sale, increased $97,000
to $299,000 for the year ended December 31, 2003. Fees from deposit account
holders for the year ended December 31, 2003 were approximately $139,000
compared to $85,000 in the prior period. This 63.5% increase was

                                       31


principally due to deposit growth. For the year ended December 31, 2003, we
recorded gains on the sale of residential mortgage loans held for sale of
$103,000 compared to $62,000 in the prior period. This was primarily due to
increased refinancing activity due to lower interest rates during the year. In
general, we sell all newly originated fixed-rate residential mortgage loans into
the secondary market on a servicing released basis. The increase of $22,000 to
$53,000 in 2003 from $31,000 in 2002, in other fees and charges was primarily
volume related. Gains on sale of investments available for sale for the year
ended December 31, 2003 declined to $4,000 compared to $24,000 in the year ended
December 31, 2002.

            Total Other Expense. Total other expenses for the year ended
December 31, 2003 increased $736,000 or 36.4% to $2.8 million compared to $2.0
million in the prior period. Most of the increases were due to growth related
factors:

-     Employee related expenses were $1.2 million for the year compared to
      $842,000 for the year ended December 31, 2002, reflecting additions to our
      staff as well as normal compensation increases.

-     Occupancy and equipment expenses increased $117,000 to $335,000 for the
      year ended December 31, 2003, compared to $218,000 in the prior period.
      The opening of our Westville branch office in January 2003 accounted for
      $72,000 of these increases.

-     Advertising expenses increased $70,000 to $145,000 for the year ended
      December 31, 2003 compared to $75,000 in the prior period. This was due to
      increased activity relating to our Westville opening and other marketing
      campaigns designed to increase community awareness of our presence,
      products and capabilities.

-     Due to increased business volume, data processing expenses increased 23.3%
      to $275,000 for the year ended December 31, 2003 compared to $223,000 for
      the year ended December 31, 2002.

-     Professional services, including audit, loan review, and legal expenses
      increased $27,000 to $222,000 during the year ended December 31, 2003
      compared to $195,000 for the comparable prior period. This increase was
      primarily related to our growth.

-     Other operating expenses included postage, ATM charges, telephone
      expenses, business development costs and other miscellaneous expenses.
      These expenses also included a loss of $19,000 on the replacement of
      equipment during the year ended December 31, 2003. Due to growth and
      increased activity, other operating expenses increased $137,000 or 29.2%
      to $607,000 for the year ended December 31, 2003, compared to $470,000 for
      the year ended December 31, 2002.

            Income Taxes. Our recorded income tax expense for the year ended
December 31, 2003 was $335,000 compared to $329,000 in the prior period. The
increase in income tax expense is due to higher pre-tax income for the year
ended December 31, 2003 as compared to the prior period. The effective rates for
the year ended December 31, 2003 and 2002 were 40.1% and 39.9%, respectively.

                                       32


      YEAR ENDED DECEMBER 31, 2002 VERSUS YEAR ENDED DECEMBER 31, 2001

            General. Net income increased 37.1% to $495,000 for the year ended
December 31, 2002 as compared to net income of $361,000 for the period ended
December 31, 2001. Basic earnings per share increased to $0.44 for the year
ended December 31, 2002 ($0.43 on a diluted basis) from $0.35 (basic and
diluted) for the year ended December 31, 2001. This increase in net income was
due to a $1.0 million increase in net interest and other income, which was
partially offset by a $423,000 increase in income tax expense, a $422,000
increase in total other expense, and a $50,000 increase in the provision for
loan losses.

            Total interest income increased 28.1% to $4.1 million from $3.2
million primarily due to the growth and mix of earning assets. Total other
income increased 19.5% or by $33,000 due to increased deposit fees, gains on
sale of residential mortgage loans and other fees, as partially offset by a
63.1% decline in gains on sale of investments to $24,000 from $65,000 in the
previous year. Total other expenses increased $422,000 to $2.0 million from $1.6
million, or 26.4%, due to increased staff, additional occupancy expenses and
volume-related charges.

            Net Interest Income. Total interest income increased 28.1% to $4.1
million from $3.2 million primarily due to the growth and mix of earning assets.
Interest and fees on loans increased by $1.3 million for the year ended December
31, 2002, due to an increase in average loans and loans available for sale
outstanding of $22.5 million or 90.3% from the prior period. Interest on federal
funds sold decreased by $242,000 due to lower yields caused by market rate
declines and a decrease of $770,000 in average balances. Interest and dividends
on investments decreased by $169,000 for the period due to a general decline in
market interest rates.

            Total interest expense decreased $99,000 from the prior period, due
principally to a decrease in the average rate paid on deposits and short-term
borrowings from 3.26% to 2.10%. Our net interest margin was 3.97% for the year
ended December 31, 2002 as compared to 3.85% for the prior period ended December
31, 2001.

            Provision for Loan Losses. Our provision for loan losses for 2002
was $275,000, representing a $50,000, or 22.2%, increase over the $225,000
recorded for 2001. Provisions for loan losses are charged to income to bring the
allowance for loan losses to a level deemed appropriate by management based on
factors discussed under "Business -- Allowance for Loan Losses." The increase in
the 2002 provision was principally due to the substantial growth in our loan
portfolio combined with management's view of the appropriate level of reserves
given the state of the economy in 2002. The allowance for loan losses was
$576,000 at December 31, 2002, representing 1.06% of total outstanding loans.
The allowance for loan losses at December 31, 2001 was $335,000 or 0.91% of
total outstanding loans at that date.

            Total Other Income. We derive a significant portion of our other
income from fees assessed on retail and business deposit account holders. Fees
from deposit account holders for the year ended December 31, 2002 were
approximately $85,000 compared to $47,000 for the year ended December 31, 2001.
This increase is primarily the result of deposit growth. In addition, during
2002 we recorded income from the sale of residential mortgages held-for-sale in
the amount of $62,000 and gains on the sale of available-for-sale securities in
the amount of

                                       33


$24,000. For the year ended December 31, 2001, we recorded gains on sale of
mortgages held-for-sale in the amount of $46,000 and gains on sale of
available-for-sale securities of $65,000.

            Total Other Expenses. Total other expenses for the year ended
December 31, 2002 increased 26.4% to $2.0 million as compared to $1.6 million
for the year ended December 31, 2001. Most of the increases were due to the
following growth related factors:

-     Salaries, wages and employee benefit expenses were $842,000 for the year
      ended December 31, 2002 as compared to $770,000 in the prior period,
      reflecting additions to our staff as well as normal compensation
      increases.

-     In the second quarter of 2002, the bank moved its accounting and
      operations department to a new location. This coupled with additional
      equipment for the added staff resulted in 29.8% increase in occupancy and
      equipment expenses to $218,000 from $168,000 in the prior year.

-     As the volume of our business increased due to our growth, data processing
      expenses for the year ended December 31, 2002 were $223,000, a 54.9%
      increase from the previous period.

-     Professional services increased $77,000 to $195,000 in 2002 from $118,000
      in 2001, as audit and loan review fees increased 75.9% from $58,000 in
      2001 to $102,000 in 2002. Legal expenses also increased during the period
      from $41,000 in 2001 to $68,000 in 2002.

-     Other operating expense increased $127,000 to $470,000 in 2002 from
      $343,000 in 2001, as the growth in deposits and assets caused FDIC/OCC
      premiums and assessments to increase from $25,000 in 2001 to $45,000 in
      2002, an increase of 80.0%. In addition, during 2002 we increased our
      dependence on outside couriers used for pick-up and delivery services to
      our customers. (The bank's internal courier service did not commence
      operations until 2003.) As a result of this and general growth, postage
      and courier-related expenses increased to $77,000 in 2002, a 108.1%
      increase from the prior period.

            Income Taxes. During 2002, we recorded an income tax expense of
$329,000, compared to a net tax benefit of $94,000 for 2001. This net tax
benefit was due to the reversal of the valuation allowance on our deferred tax
assets in the amount of $194,000, which offset our current tax expense of
$125,000. We have deferred tax assets because of differences that arise 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.

LIQUIDITY

            Liquidity represents an institution's ability to meet present and
future financial obligations through either the sale or maturity of existing
assets or the acquisition of additional funding through liability management.
Liquid assets include cash, interest-bearing deposits with banks, federal funds
sold, securities classified as available-for-sale, and loans maturing within one
year. As a result of our management of liquid assets and the ability to generate
liquidity

                                       34


through additional deposits or borrowings, we are able to maintain overall
liquidity sufficient to satisfy our deposit withdrawal requirements and meet our
customers' borrowing needs.

            At December 31, 2003, cash, cash equivalents, securities classified
as securities available for sale, and federal funds sold totaled $44.5 million
and were 37.7% of total assets. However, we have pledged $26.1 of our securities
available for sale as collateral for uninsured municipal deposits held by us and
uninsured deposits that underlie retail repurchase agreements, which adversely
impacts our liquidity position. Asset liquidity is also provided by managing
loan maturities. At December 31, 2003, approximately $29.6 million or 44.3% of
loans would mature or reprice within a one-year period. To the extent possible,
loans are funded with deposits or other funding with coinciding maturity or
repricing dates.

            Net cash provided by operating activities for the year ended
December 31, 2003 was $721,000 compared to $838,000 for the previous period. The
difference can be attributed to an increase in mortgage loans available for sale
offset by increased accretion of discounts on securities. An increase in other
assets also contributed to the change.

            Net cash used in investing activities was $15.8 million for the year
ended December 31, 2003 compared with $30.8 million for the previous year.
Proceeds from prepayments and redemptions of securities in excess of the prior
year, as well as a slower pace of loan growth, accounted for the majority of
this change.

            Cash provided by financing activities was $19.5 million in fiscal
year 2003 compared with $18.2 million in fiscal year 2002. Deposit growth was
partially offset by a decline in short-term borrowings. In addition, in December
2002, we completed a public offering of units of common stock and warrants. 1st
Colonial raised net proceeds of $1.9 million in that offering, and these
proceeds were included in cash provided by financing activities in fiscal year
2002.

CAPITAL RESOURCES

            The assessment of capital adequacy depends on a number of factors
such as asset quality, liquidity, earnings performance, changing competitive
conditions, economic forces and growth and expansion activities. We seek to
maintain a capital base to support our growth and expansion activities, to
provide stability to current operations and to promote public confidence.

            The bank's capital position exceeds regulatory minimums. The primary
indicators relied on by the OCC and other bank regulators in measuring strength
of capital position are the Tier 1 risk-based capital ratio, total risk-based
capital ratio and leverage ratio. Tier 1 capital consists of common and
qualifying preferred shareholders' equity less goodwill. Total capital consists
of Tier 1 capital, qualifying subordinated debt and a portion of the allowance
for possible loan losses. Risk-based capital ratios are calculated with
reference to risk weighted assets, which consist of both on and off balance
sheet risks (such as letters of credit, lines of credit and home equity lines).

            We manage capital ratios to exceed regulatory minimums. The bank's
Tier 1 risk-based capital ratio was 13.52% at December 31, 2003. The bank's
total risk-based capital ratio was 14.60% at December 31, 2003. These ratios are
in excess of the mandated minimum

                                       35


requirements of 4.00% and 8.00%, respectively. The leverage ratio consists of
Tier 1 capital divided by quarterly average assets. At December 31, 2003, the
bank's leverage ratio was 8.73%, which exceeded the required minimum leverage
ratio of 4.00%. Management anticipates these ratios to decline as capital is
leveraged in support of deposit and asset growth.

            The following table shows our regulatory capital ratios and
shareholders' equity to total assets as of December 31, 2003:



                                                                               AT DECEMBER 31, 2003
                                                                               --------------------
                                                                          REGULATORY            ACTUAL
                                                                            MINIMUM             RATIO
                                                                            -------             -----
                                                                                          
Total risk-based capital ratio.....................................           8.0%              14.60%
Tier 1 risk-based capital ratio....................................           4.0%              13.52%
Tier 1 leverage ratio..............................................           4.0%               8.73%
Shareholders' equity total assets..................................           None               8.09%


CONTRACTUAL OBLIGATIONS

            We enter into contractual obligations in the normal course of
business as a source of funds for its asset growth and its asset/liability
management, to fund acquisitions, and to meet required capital needs. These
obligations require us to make cash payments over time as detailed in the table
below (For further information regarding our contractual obligations refer to
Notes 9, 10, 15 and 16 of our Consolidated Financial Statements included in this
prospectus.):

                             PAYMENTS DUE BY PERIOD



CONTRACTUAL OBLIGATIONS AT                         LESS THAN     1-3      4-5     AFTER
DECEMBER 31, 2003                         TOTAL      1 YEAR     YEARS    YEARS   5 YEARS
                                         -------     ------     -----    -----   -------
                                                     (DOLLARS IN THOUSANDS)
                                                                  
Borrowings...........................    $ 4,087     $ 4,087   $    0   $    0    $    0
Certificates of deposit..............     26,232      20,577    2,251    3,404         0
Operating leases.....................        363          78      185      100         0
Capital leases.......................          0           0        0        0         0
                                         -------     -------   ------   ------    ------
Total contractual cash obligations...    $30,682     $24,742   $2,436   $3,504    $    0
                                         =======     =======   ======   ======    ======


                                       36


OFF-BALANCE SHEET INSTRUMENTS

            We do not have any off-balance sheet arrangements as that term is
defined in Item 303 of SEC Regulation S-B (such as guarantee contracts, credit
or liquidity support arrangements, derivative instruments or variable interests
in other entities). We are, however, a party to financial instruments with
off-balance sheet risk in the normal course of business to meet the financing
needs of its customers and to manage its own exposure to fluctuations in
interest rates. These financial instruments include commitments to extend
credit. These financial instruments involve elements of credit and interest rate
risk in excess of the amount recognized in the balance sheet. The contract or
notional amounts of these financial instruments reflect the extent of our
involvement in particular classes of financial instruments.

            Our exposure to credit loss in the event of non-performance by the
other party to the financial instrument for commitments to extend credit is
represented by the contractual amount of those instruments. We use the same
credit policies in making commitments and conditional obligations as we do for
on-balance sheet instruments. Unless noted otherwise, we do not require and are
not required to pledge collateral or other security to support financial
instruments with credit risk.

                   AMOUNT OF COMMITMENT EXPIRATION PER PERIOD



OTHER COMMERCIAL                         TOTAL       LESS
COMMITMENTS                             AMOUNTS     THAN 1     1-3      4-5    AFTER 5
AT DECEMBER 31, 2003                   COMMITTED     YEAR     YEARS    YEARS    YEARS
                                       ---------     ----     -----    -----    -----
                                                                
Commitments to extend credit:
  Lines of Credit                        $3,666     $3,274   $  392   $    0   $    0
                                         ------     ------   ------   ------   ------
  Unfunded residential mortgages          4,653        522        0        0    4,131
                                         ------     ------   ------   ------   ------

Total commercial commitments             $8,319     $3,796   $  392   $    0   $4,131
                                         ======     ======   ======   ======   ======


            For further information regarding our commitments, refer to Note 16
of our Consolidated Financial Statements included in this prospectus.

INTEREST SENSITIVITY

            An important element of both earnings performance and the
maintenance of sufficient liquidity is management of the interest sensitivity
gap. The interest sensitivity gap is the difference between interest-rate
sensitive assets and interest-rate sensitive liabilities in a specific time
period. Interest rate "gap analysis" is a common, though imperfect, measure of
interest rate risk, which measures the relative dollar amounts of
interest-earning assets and interest-bearing liabilities which reprice within
these specific time periods, either through maturity or rate adjustment. A
"positive gap" for a given period means that the amount of interest-earning
assets maturing or otherwise repricing within that period exceeds the amount of
interest-bearing liabilities maturing or otherwise repricing within the same
period. Accordingly, in a declining interest rate environment, an institution
with a "positive gap" would generally be expected, absent the effects of other
factors, to experience a decrease in the yield on its assets greater than the
decrease in the cost of its liabilities and its net interest income should be
negatively affected.

                                       37


Conversely, the cost of funds for an institution with a "positive gap" would
generally be expected to increase more slowly than the yield on its assets in a
rising interest rate environment, and such institution's net interest income
generally would be expected to be positively affected by rising interest rates.
If we had a "negative gap" position with respect to a given time period, it
would indicate that more liabilities may reprice within that time period than
assets, with the result that rising rates may have a negative impact on interest
rate spread and therefore on earnings.

            The gap can be managed by repricing assets or liabilities, by
selling securities or loans held-for-sale, by replacing an asset or liability at
maturity or by adjusting the interest rate during the life of an asset or
liability. Matching the amounts of assets and liabilities repricing in the same
time interval contributes to preserving net interest margins and minimizing the
impact on net interest income in periods of rising or falling interest rates. We
evaluate interest sensitivity risk and then formulate guidelines regarding asset
generation and pricing, funding sources and pricing, and off-balance sheet
commitments (such as letters of credit, lines of credit and credit card lines)
in order to manage sensitivity risk. These guidelines are based on management's
outlook regarding future interest rate movements, the state of the regional and
national economy, and other financial and business risk factors.

            The following table illustrates our interest sensitivity gap
position at December 31, 2003. It summarizes the contractual repayment terms or
nearest repricing dates of our interest-earning assets and interest-bearing
liabilities. This table presents a position that existed at one particular day
(December 31, 2003) and therefore is not necessarily indicative of our position
at any other time.

                                       38


INTEREST SENSITIVITY ANALYSIS



                                                                MATURING OR REPRICING IN:
                                              ----------------------------------------------------------
                                              WITHIN 3      4-12          1-5       OVER
                                               MONTHS      MONTHS        YEARS     5 YEARS        TOTAL
                                               ------      ------        -----     -------        -----
                                                                 (DOLLARS IN THOUSANDS)
                                                                                 
Interest earning assets:
  Federal funds sold                          $  9,735   $       -     $      -    $      -     $  9,735
  Interest bearing deposits                        500           -            -           -          500
  Investment securities held to maturity           387       5,421            -           -        5,808
  Investment securities available-for-sale       8,812       8,169       10,493         511       27,985
  Loans and mortgages available for sale        20,579       9,005       36,536         711       66,831
                                              --------    --------     --------    --------     --------

      Total interest earning assets           $ 40,013    $ 22,595     $ 47,029    $  1,222     $110,859
                                              ========    ========     ========    ========     ========

Interest bearing liabilities:
  Deposits:
    Interest bearing demand                   $  6,612    $ 18,680     $  9,014    $  3,005     $ 37,311
    Money market                                 2,646       3,402        9,073           -       15,121
    Savings                                        762         709        2,836         946        5,253
    Time deposits $100,000 and over              9,737       5,591        1,556           -       16,884
    Time deposits less than $100,000             2,277       2,972        4,099           -        9,348
  Other borrowed money                           4,087           -            -           -        4,087
                                              --------    --------     --------    --------     --------

Total interest bearing liabilities            $ 26,121    $ 31,354     $ 26,578    $  3,951     $ 88,004
                                              ========    ========     ========    ========     ========

  Period gap                                  $ 13,892    $ (8,759)    $ 20,451    $ (2,729)    $ 22,855
                                              ========    ========     ========    ========     ========

  Cumulative gap                              $ 13,892    $  5,133     $ 25,584    $ 22,855
                                              ========    ========     ========    ========

  Ratio of cumulative gap to total interest
      earning assets                             12.53%       4.63%       23.08%      20.62%
                                              ========    ========     ========    ========


            While securities available-for-sale are presented in the foregoing
table according to the earlier of their stated maturities or call dates, such
investments can, if necessary, be sold at any time in reaction to interest rate
changes or funding demands.

            We manage our interest rate sensitivity gap to, among other things,
control the exposure of our net interest margin such that a 200 basis point
increase or decrease in market rates will impact net interest income by no more
than approximately 15% in any one year period. At December 31, 2003, we estimate
that if interest rates increased by 200 basis points, projected net interest
income for 2003 would decrease by 3.4% despite the fact that we had a positive
gap. This is due to the fact that callable agency securities would not be called
and we would not be able to reinvest these funds into higher yielding
investments. Given the current interest rate levels, all interest rates could
not decline 200 basis points. We estimate that a 100 basis point decrease would
cause net interest income to decrease approximately 7.4%. This is due to
callable agency securities being called, necessitating reinvestment into lower
yielding investments.

            As noted previously, securities available for sale, while presented
in the table at their stated maturities or possible call date whichever is
shorter, can be sold any time and are an active interest sensitivity gap
management tool. Further, the magnitude and timing of changes to

                                       39


deposit rate changes can be managed to further minimize the exposure of net
interest margin. For example, savings deposits and certain interest-bearing
demand deposits, while recorded at their first possible repricing opportunity,
would not likely react as quickly to a market rate change as their first
recorded repricing opportunity would indicate.

RECENT ACCOUNTING PRONOUNCEMENTS

      TECHNICAL CORRECTIONS TO FASB STATEMENTS.

            In April 2002, the Financial Accounting Standards Board (FASB)
issued SFAS No. 145, Rescission of FASB Statements No. 4, 44, and 64, Amendment
of FASB Statement No. 13, and Technical Corrections. This Statement rescinds
FASB Statement No. 4, Reporting Gains and Losses from Extinguishment of Debt,
and an amendment of that Statement, FASB Statement No. 64, Extinguishments of
Debt Made to Satisfy Sinking-Fund Requirements. This Statement also rescinds
FASB Statement No. 44, Accounting for Intangible Assets of Motor Carriers. This
Statement amends FASB Statement No. 13, Accounting for Leases, to eliminate an
inconsistency between the required accounting for sale-leaseback transactions
and the required accounting for certain lease modifications that have economic
effects that are similar to sale-leaseback transactions. This Statement also
amends other existing authoritative pronouncements to make various technical
corrections, clarify meanings, or describe their applicability under changed
conditions.

            The provisions of this Statement related to the rescission of
Statement 4 shall be applied in fiscal years beginning after May 15, 2002. Any
gain or loss on extinguishment of debt that was classified as an extraordinary
item in prior periods presented that does not meet the criteria in Opinion 30
for classification as an extraordinary item shall be reclassified.

            The provisions in paragraphs 8 and 9(c) of this Statement related to
Statement 13 shall be effective for transactions occurring after May 15, 2002,
with early application encouraged. All other provisions of this Statement shall
be effective for financial statements issued on or after May 15, 2002, with
early application encouraged.

            The adoption of this Statement did not have an impact on 1st
Colonial's earnings, financial condition or equity.

      COSTS ASSOCIATED WITH EXIT OR DISPOSAL ACTIVITIES

            In June 2002, the FASB issued SFAS No. 146 Accounting for Costs
Associated with Exit or Disposal Activities. This Statement requires companies
to recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
The standard nullifies Emerging Issues Task Force (EITF) Issue No. 94-3,
Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (including Certain Costs Incurred in a Restructuring).

            The provisions of this Statement are to be applied prospectively for
exit or disposal activities that are initiated after December 31, 2003, with
early application encouraged. 1st Colonial does not expect the adoption of this
Statement to have an impact on its earnings, financial condition, or equity.

                                       40


      ACQUISITIONS OF CERTAIN FINANCIAL INSTITUTIONS

            In October 2002, the FASB issued Statement No. 147, Acquisitions of
Certain Financial Institutions, which amends SFAS No. 72, Accounting for Certain
Acquisitions of Banking or Thrift Institutions, SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets, and FASB Interpretation No. 9.
Except for transactions between two or more mutual enterprises, this Statement
removes acquisitions of financial institutions from the scope of both Statement
No. 72 and Interpretation 9 and requires that those transactions be accounted
for in accordance with FASB Statements No. 141, Business Combinations, and No.
142, Goodwill and Other Intangible Assets. Thus, the requirement in paragraph 5
of Statement No. 72 to recognize any excess of the fair value of liabilities
assumed over the fair value of tangible and identifiable intangible assets
acquired as an unidentifiable intangible asset no longer applies to acquisitions
within the scope of this Statement. In addition, this Statement amends Statement
No. 144 to include in its scope long-term customer-relationship intangible
assets of financial institutions such as depositor- and borrower-relationship
intangible assets and credit cardholder intangible assets. Consequently, those
intangible assets are subject to the same undiscounted cash flow recoverability
test and impairment loss recognition and measurement provisions that Statement
No. 144 requires for other long-lived assets that are held and used. With some
exceptions, the requirements of Statement No. 147 are effective October 1, 2002.
The adoption of this Statement did not have an impact on 1st Colonial's
earnings, financial condition, or equity.

      ACCOUNTING FOR STOCK-BASED COMPENSATION

            In December 2002, FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation -- Transition and Disclosure -- an amendment of FASB
Statement No. 123. SFAS No. 148 amends FASB Statement No. 123, Accounting for
Stock-Based Compensation, to provide alternative methods of transition for a
voluntary change to the fair value based method of accounting for stock-based
employee compensation. SFAS No. 148 amends the disclosure requirements of
Statement 123 to require prominent disclosures in both annual and interim
financial statements about the method of accounting for stock-based employee
compensation and the effect of the method used on reported results. The
provisions of SFAS No. 148 are effective for fiscal years ending after December
15, 2002, except for financial reports containing condensed financial statements
for interim periods for which disclosure is effective for periods beginning
after December 15, 2002. Adoption of SFAS No. 148 did not impact 1st Colonial's
earnings, financial condition, or equity. However, 1st Colonial did modify its
disclosures related to the method of accounting for stock-based employee
compensation in accordance with SFAS No. 148.

      GRANTOR'S ACCOUNTING AND DISCLOSURE REQUIREMENTS FOR GUARANTEES

            During 2002, FASB Interpretation No. 45, Guarantor's Accounting and
Disclosure Requirements for Guarantees Including Indirect Guarantees of
Indebtedness of Others, was issued. FASB Interpretation No. 45 requires a
guarantor to include disclosure of certain obligations and, if applicable, at
the inception of the guarantee, recognize a liability for the fair value of
other certain obligations undertaken in issuing a guarantee. The recognition
requirement is effective for guarantees issued or modified after December 31,
2003. Adoption of

                                       41


FASB Interpretation No. 45 did not have an impact on 1st Colonial's earnings,
financial condition, or equity.

      CONSOLIDATION OF VARIABLE INTEREST ENTITIES

            During 2002, FASB Interpretation No. 46, Consolidation of Variable
Interest Entities, was issued. FASB Interpretation No. 46 clarifies the
application of Accounting Research Bulletin No. 51 and applies immediately to
any variable interest entities created after January 31, 2003 and to variable
interest entities in which an interest is obtained after that date. Adoption of
FASB Interpretation No. 46 did not have an impact on 1st Colonial's earnings,
financial condition, or equity.

      DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

            In April 2003, the FASB issued Statement No. 149, Amendment of
Statement 133 on Derivative Instruments and Hedging Activities. This Statement
amends and clarifies financial accounting and reporting for derivative
instruments, including certain derivative instruments embedded in other
contracts (collectively referred to as derivatives) and for hedging activities
under FASB Statement No. 133, Accounting for Derivative Instruments and Hedging
Activities. With some exceptions, this Statement is effective for contracts
entered into or modified after June 30, 2003. The adoption of this Statement did
not have an impact on 1st Colonial's earnings, financial condition, or equity.

      FINANCIAL INSTRUMENTS WITH DEBT AND EQUITY CHARACTERISTICS

            In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity. This
Statement establishes standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and
equity. It requires that an issuer classify a financial instrument that is
within its scope as a liability (or an asset in some circumstances). SFAS No.
150 is effective for financial instruments entered into or modified after May
31, 2003, and otherwise is effective at the beginning of the first interim
period beginning after June 15, 2003, except for mandatorily redeemable
financial instruments of nonpublic entities. The adoption of this Statement did
not have an impact on 1st Colonial's earnings, financial condition, or equity.

                                       42


                                    BUSINESS

GENERAL

            We are a Pennsylvania business corporation and bank holding company
registered under the Bank Holding Company Act of 1956. 1st Colonial was
incorporated on February 26, 2002 for the purpose of acquiring the bank, thereby
enabling the bank to operate within a holding company structure. On June 30,
2002, 1st Colonial acquired 100% of the outstanding shares of the bank.

            The principal activities of 1st Colonial are owning and supervising
the bank. The bank is a community-oriented, full-service commercial bank
providing commercial and consumer financial services to businesses and
individuals in Camden County, New Jersey and surrounding areas. We believe that
we will continue to gain market share in our geographic market. We compete with
the many existing and larger financial institutions in our geographic market by
emphasizing personalized service, responsive decision making and an overall
commitment to excellence.

            The bank offers commercial and consumer loans of all types,
including real estate loans, residential mortgage loans, home equity loans and
lines of credit, auto loans and other credit products. The bank's deposit
services include business and individual demand and time deposit accounts, NOW
accounts, money market accounts, Individual Retirement Accounts and holiday
accounts. Our strategy for deposit acquisition and development has been to
attract and retain core deposits, and we traditionally have not priced our
deposits to attract short-term relationships. We do not accept brokered
deposits. The bank is not authorized to offer trust services and does not
presently offer the sale of investment products such as mutual funds to its
customers.

            We provide a number of convenience-oriented services and products to
our customers, including direct payroll and social security deposit services,
bank-by-mail services, letters of credit, access to a national automated teller
machine network, safe deposit boxes, night depository facilities, notary
services, courier services and travelers checks. We also offer telephone banking
services that enable our customers to obtain account information, effectuate
transfers between accounts, order new checks and make stop payment requests. In
addition, we intend to begin offering Internet-banking services to our customers
in the third quarter of 2004, using a third-party service provider.

            We have outsourced virtually all of our data processing operations
to a third-party service provider with respect to deposit accounts, checking
accounts, loan accounts and other matters, as well as ATM processing services.
We also use third parties to provide certain credit card processing services and
escrow deposit processing services.

            As of December 31, 2003, we employed 23 full-time and three
part-time employees.

BUSINESS STRATEGY

            Our mission is to become the leading community bank in our market
area by meeting the credit needs of local businesses and residents, providing
relationship banking and customer

                                       43


service that is superior to the larger banks in our market area, and offering
products and services responsive to local needs. We intend to increase our
market share and presence by opening additional branch offices at convenient and
strategic locations and through growth at our existing offices.

      We target small and mid-sized businesses as well as professional practices
such as lawyers, medical doctors and accountants in our market area. In
addition, we have had success marketing our deposit account services to local
government entities such as municipalities, school districts and public
authorities. This success is largely due to the experience and reputation of our
management in serving municipal and local government entities in our
marketplace. These deposit relationships are typically operating accounts and
longer-term certificates of deposit, which we believe are a stable source of
funding for us.

      We actively pursue business relationships with our targeted clientele
through diligent calling efforts and by capitalizing on our knowledge of the
market and pre-existing business relationships. Our goal is to establish deposit
and lending relationships that are based on service, will result in
long-standing relationships and will lead to referrals from our satisfied
customers.

      As an added convenience for our government and business customers, we
began offering courier pick-up and delivery services to these customers in 2003.
We also are planning to add up to two full-service branches by the first quarter
of 2006, although we have no definitive arrangements to establish any branches
at this time.

      An important element of our strategy is to capitalize on the prior
experience of our management team in our market, as well as their pre-existing
business relationships. Prior to organizing the bank, our president, Gerard M.
Banmiller, helped organize Community National Bank of New Jersey located in
Camden County, New Jersey, and served as its president from 1987 until its sale
in 1998. James E. Strangfeld, the bank's executive vice president, directed
various business and consumer banking operations for the southern New Jersey
divisions of two large regional banks from 1986 to 2000. Many of the bank's
customers, including governmental entities and local businesses, were customers
of Mr. Banmiller and Mr. Strangfeld in their prior positions. It is a
fundamental belief of management that having knowledge of our local markets
facilitates a bank's deposit gathering capabilities and its ability to make
sound credit decisions. This extensive knowledge of our local markets has
allowed us to develop and implement a highly focused and disciplined approach to
deposit and lending relationships with the customers in our market area.

      We believe that our knowledge of the local banking market and our emphasis
on service, when combined with the application of sound lending practices, will
create value for our shareholders.

CORPORATE HISTORY

    REORGANIZATION

      1st Colonial was formed on February 26, 2002. On June 30, 2002, we
acquired 1st Colonial National Bank pursuant to its merger with and into Interim
1st Colonial National

                                       44


Bank, our wholly owned subsidiary that we formed for the sole purpose of
acquiring 1st Colonial National Bank. The acquisition was part of the
reorganization of 1st Colonial National Bank from a stand-alone national bank to
a bank holding company structure.

      The reorganization was approved by the Office of the Comptroller of the
Currency and by the Federal Reserve Bank of Philadelphia on June 6, 2002. The
shareholders of the bank approved the reorganization at a meeting held on June
12, 2002. In preparation for that meeting, 1st Colonial and the bank mailed a
proxy statement/prospectus to the bank's shareholders on May 10, 2002.

      In the reorganization, each existing shareholder of the bank received an
equal number of shares of 1st Colonial common stock in exchange for his or her
bank common stock. A total of 1,129,607 shares of 1st Colonial common stock were
issued in the reorganization in exchange for an equal number of shares of the
common stock of the bank.

    2002 STOCK OFFERING

      On September 20, 2002, 1st Colonial commenced a public offering of 600,000
units for an offering price of $8.50 per unit. Each unit consisted of one share
of common stock and one warrant to purchase one share of common stock at an
exercise price of $9.60 per share. This offering was completed on December 16,
2002. In the offering, 1st Colonial sold 254,399 units. After giving effect to
the 5% stock dividends paid by 1st Colonial in April 2003 and April 2004, 1st
Colonial issued in this offering 280,475 shares of common stock and warrants to
acquire 280,475 shares of common stock at an exercise price of $8.71 per share.
The offering raised $2,160,000 before offering expenses of $230,000. These
proceeds were used to fund, among other things, the continued growth of the
bank, including the establishment of the bank's branch in Westville, New Jersey.

LOAN PORTFOLIO

      The bank is an active lender with a loan portfolio that includes
commercial mortgages, commercial loans, consumer installment loans and home
equity loans. At December 31, 2003, we had loans of $65.8 million (net of a
$768,000 allowance for loan losses and including $121,000 in net deferred
costs), representing 55.7% of total assets, compared to $53.6 million at
December 31, 2002.

    LENDING POLICY

      The bank's lending policies and procedures establish the basic guidelines
governing its lending operations. Generally, the guidelines address the type of
loans we seek, target markets, underwriting and collateral requirements, terms,
interest rate and yield consideration and compliance with laws and regulations.
The policies are reviewed and approved by the Board of the bank. The bank
supplements its own supervision of the loan underwriting and approval process
with quarterly loan audits by independent, outside professionals experienced in
loan review work. All new loans in excess of $100,000, as well as a
representative sample of the portfolio, are reviewed on a quarterly basis by
this independent loan review firm.

                                       45


      The Board maintains a loan committee consisting of at least four "outside"
directors. Outside directors are directors who are not officers of the bank. Our
senior lending officer and other loan officers present loans to the loan
committee for consideration, but are not voting members of the committee. The
loan committee is authorized to consider and approve all loan requests in excess
of the lending authority delegated to the loan officers. Credit review and
analysis on each loan is prepared by the individual loan officers for
presentation to the loan committee. Loan approval requires a majority of the
voting members present.

      The bank requires at least two authorized signatures for any loan in
excess of $100,000. The authorized approval level required is a function of the
aggregate amount of credit exposure to the borrower and any related entity. The
senior lending officer, the president/chief executive officer, or the vice
president, loan department, may approve loans up to $100,000. Other loan
officers may approve loans up to an individual lending authority approved by the
Board of Directors.

      The president/chief executive officer and the senior lending officer, or
the senior lending officer and the vice president, loan department may approve
loans up to an amount not to exceed $500,000. All loans in excess of $500,000 up
to $1,000,000 are presented to the loan committee for approval, and all loans in
excess of $1,000,000 are presented to the board of directors for approval.

    COMMERCIAL AND COMMERCIAL REAL ESTATE LOANS

      Our lending activity is concentrated primarily in commercial and
commercial real estate loans. At December 31, 2003, commercial and commercial
real estate loans equaled $44.2 million, or 66.5%, of the loan portfolio. The
commercial and commercial real estate loan portfolio is comprised of $17.0
million of commercial and industrial loans, as well as $27.2 million of loans
secured by commercial and multi-family real estate. These commercial real estate
loans have an average loan to value ratio under 80%. Other than loans to
operators of nonresidential buildings, which amount to $8.2 million or 12.4% of
total loans, there is no material concentration in the commercial and commercial
real estate loan portfolio within any business or industry segment. Our strategy
is to make commercial and commercial real estate loans based on our analysis of
a borrower's ability to repay the loan out of its operating cash flows. With few
exceptions, we also obtain real estate or other collateral for a commercial or
commercial real estate loan, and typically require repayment guarantees by
principals of a borrower. Most of our commercial and commercial real estate
loans are made to a diverse group of businesses of small and medium size. Except
for one land loan in the amount of $1.1 million as of December 31, 2003, we have
no land or residential development loans.

    RESIDENTIAL REAL ESTATE/CONSUMER LOANS

      Residential real estate and consumer loans together equaled $19.4 million,
or 29.2% of the loan portfolio at December 31, 2003. The residential real estate
portfolio consists primarily of home equity loans. The consumer loan portfolio
consists primarily of automobile and personal loans. Approximately 85.3% of the
residential real estate/consumer portfolio at December 31, 2003 is home equity
loans. The average loan to value ratio of these loans is

                                       46


approximately 80%. Substantially all residential first mortgage loans originated
by us are sold in the secondary market on a servicing released basis.

    CONSTRUCTION LOANS

      Construction loans equaled $2.9 million, or 4.3% of the loan portfolio at
December 31, 2003. This portfolio consists of loans to contractors for the
purpose of constructing or renovating single-family homes and loans to business
owners for the purpose renovating existing facilities. All of these loans mature
within one year. The average loan to value ratio of these loans is approximately
80%. The bank limits its lending to single-facility projects, and does not
finance any tract developments.

      The following table summarizes the bank's loan portfolio by type of loan
on the dates indicated.



                                                                       AT DECEMBER 31,
                                            -----------------------------------------------------------------
                                        2003                    2002                    2001                 2000
                                        ----                    ----                    ----                 ----
                                            PERCENT                PERCENT                 PERCENT               PERCENT
                                  AMOUNT    OF TOTAL      AMOUNT   OF TOTAL       AMOUNT   OF TOTAL    AMOUNT    OF TOTAL
                                 -------    --------     -------   --------      -------   --------   -------    --------
                                                                   (DOLLARS IN THOUSANDS)
                                                                                         
Type of Loan:
Commercial                       $16,953       25.52%    $17,565      32.43%     $13,782      37.64%    6,244       43.70%
Real estate - commercial          27,227       40.99%     18,895      34.88%      12,280      33.53%    3,554       24.88%
Real estate - residential         16,512       24.86%     12,147      22.43%       6,588      17.99%    3,478       24.34%
Construction                       2,884        4.34%      3,213       5.93%       2,120       5.79%       --          --
Consumer                           2,853        4.29%      2,348       4.33%       1,850       5.05%    1,012        7.08%
                                 -------      ------     -------     ------      -------     ------    ------      ------
Total gross loans                 66,429      100.00%     54,168     100.00%      36,620     100.00%   14,288      100.00%
                                              ======                 ======                  ======                ======
Less allowance for loan losses      (768)                   (576)                   (335)                (110)

Plus deferred loan costs (fees)      121                      30                     (24)                   5
                                 -------                 -------                 -------              -------
Loans, net                       $65,782                 $53,622                 $36,261              $14,183
                                 =======                 =======                 =======              =======


      The following table sets forth the estimated maturity of the bank's loan
portfolio at December 31, 2003. The table does not include prepayments or
scheduled principal repayments.

                             MATURITY DISTRIBUTION



                                  WITHIN
                                 ONE YEAR    ONE-FIVE YEARS     OVER FIVE YEARS        TOTAL
                                 --------    --------------     ---------------        -----
                                                  (DOLLARS IN THOUSANDS)
                                                                          
Commercial                       $  9,664    $        7,048     $           241       $ 16,953
Construction                        2,884                --                  --          2,884
Real estate mortgage (1)            4,050            30,356               9,333         43,739
Consumer                              874             1,719                 260          2,853
                                 --------    --------------     ---------------       --------
Total                            $ 17,472    $       39,123     $         9,834       $ 66,429
                                 ========    ==============     ===============       ========


----------

(1) Includes all mortgage and home equity loans.

                                       47


      The following table sets forth the dollar amount of all loans due after
December 31, 2003 which have predetermined interest rates and which have
floating or adjustable rates.



                                                      FLOATING OR
                                 FIXED RATES        ADJUSTABLE RATES       TOTAL
                                 -----------        ----------------       ------
                                               (DOLLARS IN THOUSANDS)
                                                                 
Commercial                       $     9,326        $         7,627       $ 16,953
Real Estate- construction              1,088                  1,796          2,884
Real Estate- mortgage (1)             34,821                  8,918         43,739
Consumer                               2,788                     65          2,853
                                 -----------        ---------------       --------
Total                            $    48,023        $        18,406       $ 66,429
                                 ===========        ===============       ========


(1) Includes all mortgage and home equity loans.

      Loans held for sale are residential mortgage loans that are subject to
purchase commitments from third-party investors such as mortgage companies.
Funds for these sales have not yet been received from the investors. The bank
usually receives funds within one week of the loan closing. The bank receives
interest income from the investor from the date the loan closes to the date
funds are received from the investor. At December 31, 2003, there were $281,000
in loans held for sale compared to $63,000 at December 31, 2002 and $182,000 at
December 31, 2001. Interest earned from loans held for sale totaled $23,000 for
2003 compared to $13,000 for 2002 and $14,000 for 2001, and is included in
interest on loans.

RISK ELEMENTS

      Risk elements in the loan portfolio include loans past due, non-accrual
loans, other real estate owned and a concentration of loans to one type of
borrower. We closely monitor the loan portfolio to reduce the risk of delinquent
and problem credits. Strict underwriting criteria, which include loan to value
and debt to income ratios, are followed, which also helps reduce credit risk in
the loan portfolio. The loan review function is performed by an outside entity
that evaluates loan quality, including adherence to underwriting criteria. This
outside entity reports directly to the Audit Committee of the Board of
Directors. The OCC, as the bank's primary regulator, also reviews the loan
portfolio as part of its review process. The bank's lending activity extends to
individuals and small and medium sized businesses located primarily within the
greater Cherry Hill, New Jersey area. Consistent with its focus on providing
community-based financial services, the bank does not attempt to diversify its
loan portfolio geographically by making significant amounts of loans to
borrowers outside its market area. For a description of the bank's market area,
see "Business -- Market Area."

ASSET QUALITY

      The bank manages asset quality and controls credit risk through
diversification of the loan portfolio and the application of policies designed
to foster sound underwriting and loan monitoring practices. The bank's senior
officers are charged with monitoring asset quality, establishing credit policies
and procedures subject to approval by the Board of Directors, seeking

                                       48


the consistent application of these policies and procedures across the bank and
adjusting policies as appropriate for changes in market conditions.

      Non-performing assets include non-performing loans and foreclosed real
estate held for sale. Non-performing loans consist of loans where the principal,
interest, or both, is 90 or more days past due and loans that have been placed
on non-accrual. Income recognition of interest is discontinued when, in the
opinion of management, the collectibility of such interest becomes doubtful. A
loan is generally classified as non-accrual when principal or interest has been
in default for a period of 90 days or more or because of a deterioration in the
financial condition of the borrower such that payment in full of principal or
interest is not expected. Loans past due 90 days or more and still accruing
interest are loans that are generally well secured and in process of collection.
When loans are placed on non-accrual, accrued income from the current period
will be reversed from current earnings. Consumer loans are to be charged off
when principal or interest is 120 or more days delinquent or will be placed on
non-accrual if the collateral is insufficient to recover the principal. The bank
had no non-performing loans or non-accrual loans at December 31, 2003. As of
December 31, 2003, for purposes of accounting and reporting in accordance with
SFAS 15, the bank had no troubled debt restructuring. As of December 31, 2003,
for purposes of accounting and reporting in accordance with SFAS 114, the bank
had no "impaired" loans.

ALLOWANCE FOR LOAN LOSSES

      The bank determines the provision for loan losses through a quarterly
analysis of the allowance for loan losses. Factors such as changes in the nature
and volume of the portfolio, overall portfolio quality, concentrations of credit
risk, review of specific problem loans, current economic conditions and trends
that may affect the ability of borrowers to pay, and prior loss experience
within the various categories of the portfolio are considered when reviewing the
risks in the portfolio. All loans greater than $100,000 and all classified loans
are analyzed individually. While management believes the allowance for loan
losses is currently appropriate, future additions to the allowance may be
necessary based on changes in general economic conditions and/or the condition
of specific borrowers. The allowance is reviewed quarterly by the Board of
Directors and senior management of the bank. In addition, various regulatory
agencies, as an integral part of their examination process, periodically review
the allowance for loan losses. Such agencies may require the bank to recognize
additions to the allowance based on their judgments about information available
to them at the time of their examination.

      In addition to management review, an external service provides a detailed
loan review analysis. In the course of a year, all loans in excess of $100,000
are reviewed and rated. In addition, other smaller loans are reviewed on a
random basis. At each quarterly review cycle, all classified loans are assigned
a specific reserve allocation based on the guidelines established in the bank's
credit policy which was approved by the Board of Directors. These could range
from 2.5%-10% on special mention loans; 10%-25% on substandard loans; 50%-75% on
loans rated doubtful and 100% on any loan rated loss.

      The balance of any rated loan is deducted from the remaining general
portfolio classification. The general category is currently segregated by
commercial real estate loans, commercial and industrial loans, residential real
estate loans, construction loans and other

                                       49


consumer loans. Each category of loan is then assigned loss factors based on a
review of the following areas: (i) historical losses [(due to limited loss
experience, we use the loss experience of peer banks as reported in the Uniform
Bank Performance Report)]; (ii) policies and procedures; (iii) economic
conditions; (iv) nature and volume; (v) management; (vi) oversight; (vii)
concentrations; and (viii) external factors. The sum of the assigned loss
factors is then applied to the outstanding balance of the respective category.

      The bank has no credit exposure to foreign countries or foreign borrowers
or highly leveraged transactions.

      The following table sets forth the year-end balances of and changes in the
allowance for loan losses, as well as certain related ratios, as of December 31,
2003, 2002, 2001 and 2000:



                                                                   DECEMBER 31,
                                                       ---------------------------------
                                                    2003        2002        2001       2000
                                                  --------    --------    --------   --------
                                                                 (DOLLARS IN THOUSANDS)
                                                                         
Allowance for loan losses,
   beginning of period........................    $    576    $    335    $    110   $      0

Loans charged-off:
 Consumer.....................................         (40)        (49)          0          0

Recoveries:
 Consumer.....................................           7          15           0          0
                                                  --------    --------    --------   --------

Net charge-offs...............................         (33)        (34)          0          0
Provision charged to operations...............         225         275         225        110
                                                  --------    --------    --------   --------
Balance, end of year..........................    $    768    $    576    $    335   $    110
                                                  ========    ========    ========   ========
Average loans, net of deferred
   costs(1)...................................    $ 60,183    $ 47,430    $ 24,923   $  6,936
Total gross loans at year end.................    $ 66,550    $ 54,198    $ 36,596   $ 14,293

Ratios:
Net charge-offs to:
  Average loans, net of deferred costs........        0.05%       0.07%       0.00%      0.00%

Allowance as a percentage
     of total gross loans.....................        1.15%       1.06%       0.92%      0.77%


----------

(1) Includes average balance of loans held for sale of $382 in 2003 and $156 in
    2002. Interest income on loans held for sale was $23 in 2003 and $13 in
    2002.

                                       50


      Loans charged off will represent the bank's recognition of losses
previously provided for in the overall allowance for loan losses through the
provisions charged to operations in the respective periods.

      The following schedule sets forth the allocation of the allowance for
possible loan losses among various categories. The allocation is based upon the
historical experience of the bank, the historical experience of the bank's
management while at other institutions and management's review of the specific
amount or specific loan category in which future losses may ultimately occur.
However, the entire allowance for possible loan losses is available to absorb
future loan losses in any category. The bank is unable to accurately predict in
what category future charge offs and recoveries may actually occur.

                ALLOCATION OF ALLOWANCE FOR POSSIBLE LOAN LOSSES



                                                                        DECEMBER 31,
                                              ------------------------------------------------------------------
                                                 2003                       2002                        2001
                                                 ----                       ----                        ----
                                          AMOUNT     PERCENT*      AMOUNT       PERCENT*       AMOUNT        PERCENT*
                                          ------     --------      ------       --------       ------        --------
                                                                  (DOLLARS IN THOUSANDS)
                                                                                           
Commercial........................        $  275       25.52%      $  235         32.43%       $  150          37.64%
Real estate - commercial..........           256       40.99%         170         34.88%          107          33.53%
Real estate - residential.........           102       24.86%          75         22.43%           31          17.99%
Construction......................            27        4.34%          29          5.93%           19           5.79%
Consumer..........................           108        4.29%          67          4.33%           28           5.05%
                                          ------      ------       ------        ------        ------         ------
                                          $  768      100.00%      $  576        100.00%       $  335         100.00%
                                          ======      ======       ======        ======        ======         ======


* Percentages indicate percent of loans in each category to total loans.

SECURITIES

      Securities, primarily U.S. treasury and U.S. government agency securities,
totaled $33.9 million or 28.7% of total assets at December 31, 2003. The bank's
securities portfolio serves several purposes. Portions are held to maturity. The
remaining portions are used to assist the bank in liquidity and asset/liability
management. Total amortized cost of securities at December 31, 2003 was $33.9
million or 28.7% of total assets compared to $31.0 million or 31.5% of total
assets at December 31, 2002.

      Securities are classified as investment securities held-to-maturity when
management has the intent and the bank has the ability at the time of purchase
to hold the securities to maturity. Investment securities held-to-maturity are
carried at cost adjusted for amortization of premiums and accretion of
discounts. Securities to be held for indefinite periods of time are classified
as securities available-for-sale and are carried at fair market value.
Securities available-for-sale include securities that may be sold in response to
changes in market interest rates, changes in the security's prepayment risk,
increases in loan demand, general liquidity needs and other similar factors. The
bank's recent purchases of investment securities have been U.S. government and
agency securities with short- to medium-term maturities and adjustable rate
mortgage backed securities.

                                       51


      Securities available-for-sale are reflected at fair value with unrealized
gains and losses, net of tax, if any, being included in the bank's accumulated
other comprehensive income account. The fair value of the securities
available-for-sale, as of December 31, 2003 was $28.0 million, which resulted in
a tax adjusted unrealized loss on such securities included in accumulated other
comprehensive income, a component of shareholders' equity, of $73,000. The fair
value at December 31, 2002 was $29.9 million, which resulted in a tax-adjusted
unrealized gain on such securities included in shareholders' equity of $101,000
as of December 31, 2002.

      The following tables summarize the composition of our investment
securities portfolio at December 31, 2003 and 2002.

                              SECURITIES PORTFOLIO



                                                                           AT DECEMBER 31, 2003
                                                              -----------------------------------------------
                                                              HELD TO MATURITY             AVAILABLE FOR SALE
                                                          ------------------------      -----------------------
                                                          AMORTIZED      ESTIMATED      AMORTIZED     ESTIMATED
                                                            COST        FAIR VALUE        COST       FAIR VALUE
                                                          --------      ----------      ---------    ----------
                                                                          (DOLLARS IN THOUSANDS)
                                                                                         
Municipal securities...............................       $  5,808      $    5,796      $      --    $       --
U.S. government securities.........................             --              --         18,536        18,479
Mortgage-backed securities.........................             --              --          9,265         9,200
Equity securities..................................             --              --            306           306
                                                          --------      ----------      ---------    ----------
Total..............................................       $  5,808      $    5,796      $  28,107    $   27,985
                                                          ========      ==========      =========    ==========




                                                                           AT DECEMBER 31, 2002
                                                              -----------------------------------------------
                                                              HELD TO MATURITY             AVAILABLE FOR SALE
                                                          ------------------------      -----------------------
                                                          AMORTIZED      ESTIMATED      AMORTIZED     ESTIMATED
                                                             COST       FAIR VALUE        COST       FAIR VALUE
                                                          --------      ----------      ---------    ----------
                                                                          (DOLLARS IN THOUSANDS)
                                                                                         
Municipal securities...............................         $1,220          $1,218      $      --    $       --
U.S. government securities.........................             --              --         19,196        19,317
Mortgage-backed securities.........................             --              --         10,376        10,413
Equity securities..................................             --              --            204           204
                                                            ------          ------      ---------    ----------
Total..............................................         $1,220          $1,218      $  29,776    $   29,934
                                                            ======          ======      =========    ==========


      The amortized cost and weighted average yield of the bank's investment
securities and securities available-for-sale at December 31, 2003, by
contractual maturity, are reflected in the following table. Actual maturities
will differ from contractual maturities because certain borrowers may have the
right to call or prepay obligations with or without call or prepayment
penalties.

                                       52




                                            DUE 1 YEAR        DUE          DUE IN       DUE AFTER
          AT DECEMBER 31, 2003               OR LESS       1-5 YEARS     5-10 YEARS      10 YEARS     TOTAL
          --------------------              ----------     ---------     ----------     ---------    --------
                                                                   (DOLLARS IN THOUSANDS)
                                                                                      
Investments securities held
  to maturity:
Municipal Securities:
     Amortized cost                         $    5,808     $      --     $    --        $      --    $  5,808
     Weighted average yield (1)                   1.79%           --          --               --        1.79%
                                            ----------     ---------     ----------     ---------    --------
Total amortized cost                        $    5,808     $      --     $    --        $      --    $  5,808
                                            ==========     =========     =======        =========    ========
Weighted average yield                            1.79%           --          --               --        1.79%

Investment securities available
  for sale:
US government agency
  securities:
     Amortized cost                         $       --     $  18,536     $    --        $      --    $ 18,536
     Weighted average yield                         --          2.85%         --               --        2.85%
Mortgage backed securities:
     Amortized cost                         $      343     $   1,385     $ 1,817        $   5,720    $  9,265
     Weighted average yield                       3.81%         3.61%       3.45%            2.99%       3.20%
Equity securities:
     Amortized cost                                 --            --          --        $     306    $    306
     Weighted average yield                         --            --          --             5.41%       5.41%

Total amortized cost                        $      343     $  19,921     $ 1,817        $   6,026    $ 28,107
                                            ==========                                               ========
Total fair value                            $      341     $  19,854     $ 1,804        $   5,986    $ 27,985
                                            ==========                                               ========
Weighted average yield                            3.81%          2.90%      3.45%            3.11%       2.99%


----------

(1) Yields on tax-exempt securities were adjusted to a tax - equivalent basis
    using a 34% rate.

DEPOSITS

      The bank's predominant source of funds is depository accounts. The bank's
deposit base is comprised of demand deposits, savings and money market accounts
and other time deposits.

      The following table sets forth the distribution of average deposits by
major category and the average rate paid in each year as applicable.

                                       53


                        DISTRIBUTION OF AVERAGE DEPOSITS



                                                                      YEARS ENDED DECEMBER 31,
                                               -----------------------------------------------------------------------
                                                                       (DOLLARS IN THOUSANDS)
                                                       2003                      2002                    2001
                                                       ----                      ----                    ----
                                               AVERAGE      AVERAGE      AVERAGE      AVERAGE    AVERAGE       AVERAGE
                                               BALANCE       RATE        BALANCE       RATE      BALANCE        RATE
                                               -------      -------      -------      -------    -------       -------
                                                                                             
Non-interest bearing demand deposits           $18,320       0.00%       $14,786        0.00%     $8,327        0.00%
Interest bearing demand deposits                31,344       1.69%        19,772        2.16%      9,460        2.94%
Money market deposits                           15,109       0.64%        12,231        1.57%     13,883        2.90%
Savings deposits                                 5,293       0.59%         3,873        0.98%      1,807        1.49%
Time deposits                                   20,296       2.68%        14,342        2.96%      9,667        4.38%
                                               -------       ----        -------        ----    --------        ----
         Total/weighted average rate           $90,362       1.33%       $65,004        1.66%    $43,144        2.62%
                                               =======       ====        =======        ====     =======        ====


      The following table is a summary of time deposits of $100,000 or more (all
of which are certificates of deposit) by remaining maturities as of December 31,
2003:

                MATURITIES OF TIME DEPOSITS OF $100,000 AND OVER



                                          AMOUNT     PERCENT
                                         --------    -------
                                        (DOLLARS IN THOUSANDS)
                                               
Three months or less                     $  9,737      57.67%
Three to six months                         3,043      18.02%
Six to twelve months                        2,548      15.09%
Over twelve months                          1,556       9.22%
                                         --------     ------
                                         $ 16,884     100.00%


      Total deposits at December 31, 2003 were $104.3 million compared to total
deposits of $82.9 million at December 31, 2002. Certificates of deposit totaled
$26.2 million and $16.9 million at December 31, 2003 and December 31, 2002,
respectively.

      As new deposits are generated from the bank's existing branch as well as
any future branches, the bank expects to use these funds, to the extent that
they grow faster than loan growth, for investment securities and other earning
assets. Management expects to manage the growth of deposits in any new branches
as it does in its current operations, by interest rate management and marketing.

      The bank's strategy for deposit acquisition and development has been to
attract and retain core deposits, and the bank has not priced its deposits to
attract short-term relationships. In addition, we have had success marketing our
deposit account services to local government entities such as municipalities,
school districts and public authorities. This success is largely due to the
experience and reputation of our management in handling local government entity
business, which has led to referrals and additional relationships. These
deposits are typically operating accounts and longer term certificates of
deposit, so they are a stable source of funding for us.

                                       54


SHORT-TERM BORROWINGS

      The bank has no funding dependence on short-term borrowings. Typically the
short-term borrowings are in the form of securities sold under repurchase
agreements and are an accommodation for significant depositor relationships that
have excess large investable balances for short periods. The majority of these
repurchase agreements mature within 90 days.

      The following table summarizes short-term borrowing and weighted average
interest rates paid:



                                                                        YEAR ENDED DECEMBER 31,
                                                                        -----------------------
                                                                    2003         2002          2001
                                                                  -------      -------       -------
                                                                          (DOLLARS IN THOUSANDS)
                                                                                    
Average daily amount of short-term
  borrowings outstanding during the period............            $ 5,284      $ 5,217       $ 3,908
Weighted average interest rate on average daily
  short-term borrowings...............................               0.78%        1.59%         3.40%
Maximum outstanding short-term borrowings
  outstanding at any month-end........................            $ 8,296      $ 7,065       $ 6,071
Short-term borrowings outstanding at period
  end.................................................            $ 4,087      $ 6,033       $ 5,460
Weighted average interest rate on short-term
  borrowings at period end............................               0.49%        1.00%         1.91%


MARKET AREA

      We are located in the southwestern part of New Jersey, approximately five
miles east of the City of Philadelphia, Pennsylvania, which is the fifth largest
city in the United States. Our market area consists of the greater Cherry Hill,
New Jersey area and the Borough of Westville, New Jersey. Our target market
includes the towns of Collingswood, Cherry Hill, Haddonfield and Westville.

PROPERTIES

      Our headquarters are located at 1040 Haddon Avenue, Collingswood, New
Jersey. The property, which houses the administrative headquarters and a
full-service banking office, is leased by the bank. The building has two stories
containing approximately 3,800 total square feet of space. The annual base
rental through 2004 is $45,000, not including taxes, utilities and insurance,
which increases to $49,500 for 2005. After 2005, the rent increases annually
based on increases in the consumer price index, with a minimum annual increase
of 3%. The initial term of the lease is through 2009, with options in favor of
the bank to renew the lease for two additional five-year terms. The property is
well maintained and suitable to our present needs and operations.

                                       55


      Certain back office and administrative functions are located in office
space leased by the bank at 900 Haddon Avenue, Collingswood, New Jersey. This
lease expires in 2006.

      On January 16, 2003 the bank opened a branch office at 321 Broadway,
Westville, New Jersey. The bank purchased this facility from another financial
institution. The bank did not purchase any deposits or loans in this
transaction. In addition to the existing vault, drive-through teller windows and
night depository facility, the facility was expanded to include multiple
customer service representative locations and a drive-up automated teller
machine.

COMPETITION

      The banking business in our market area, as well as the balance of New
Jersey and the Philadelphia area, is highly competitive with respect to both
loans and deposits and is dominated by a number of major regional and
super-regional banks and non-depository institutions which have many offices.
Many of these institutions, particularly the larger banking firms that have
enhanced their local presence through mergers in recent years, have
substantially greater resources and offer a wider array of services than we do.
In addition, many of these institutions are permitted to make larger loans than
we can. In addition, the present bank regulatory environment has undergone
significant change. This change affects the banking industry and competition
between banks and non-bank financial institutions. There have been significant
regulatory, statutory and case law changes in the bank merger and acquisition
area, in the products and services banks can offer, and in the non-banking
activities in which bank holding companies can engage. We face competition for
loans and deposits from institutions such as credit unions, mortgage brokers,
mortgage banking companies, mutual funds, money market funds, investment
bankers, insurance companies and others. These non-bank financial institutions
have the power to acquire and own banks that could compete with us. See
"Supervision and Regulation."

      We compete with these institutions primarily on the basis of service,
quality and hours of operation. We believe that the local presence of our senior
management and Board of Directors, and their collective familiarity with our
market area, affords us an advantage in service, quality and understanding the
needs of our customer base.

LEGAL PROCEEDINGS

      We are periodically parties to or otherwise involved in legal proceedings
arising in the normal course of business, such as claims to enforce liens,
claims involving the making and servicing of real property loans, and other
issues incident to our business. We do not believe that there is any pending or
threatened proceeding against us which, if determined adversely, would have a
material effect on our business or financial position.

                                       56


                           SUPERVISION AND REGULATION

GENERAL

      We are registered as a bank holding company and are subject to supervision
and regulation by the Board of Governors of the Federal Reserve System under the
Bank Holding Act of 1956, as amended. As a bank holding company, our activities
and those of the bank are limited to the business of banking and activities
closely related or incidental to banking. Bank holding companies are required to
file periodic reports with and are subject to examination by the Federal Reserve
Board.

      The Federal Reserve Board has issued regulations under the Bank Holding
Company Act that require a bank holding company to serve as a source of
financial and managerial strength to its subsidiary banks. As a result, the
Federal Reserve Board, pursuant to such regulations, may require us to stand
ready to use our resources to provide adequate capital funds to the bank during
periods of financial stress or adversity.

      The Bank Holding Company Act prohibits us from acquiring direct or
indirect control of more than 5% of the outstanding shares of any class of
voting stock, or substantially all of the assets of, any bank, or from merging
or consolidating with another bank holding company, without prior approval of
the Federal Reserve Board. Additionally, the Bank Holding Company Act prohibits
us from engaging in or from acquiring ownership or control of more than 5% of
the outstanding shares of any class of voting stock of any company engaged in a
non-banking business, unless such business is determined by the Federal Reserve
Board to be so closely related to banking as to be a proper incident thereto.
The types of businesses that are permissible for bank holding companies to own
have been expanded by recent federal legislation; see discussion of
Gramm-Leach-Bliley Act below.

      The bank is a national bank chartered under the National Bank Act, and is
subject to regulation, supervision and examination by the OCC and, in certain
respects, by the Federal Reserve Board and the Federal Deposit Insurance
Corporation (the "FDIC"). The FDIC, through the Bank Insurance Fund, insures all
deposits held by the bank up to a maximum of $100,000 for any one customer.

      The OCC, which has primary supervisory authority over the bank, regularly
examines banks in such areas as reserves, loans, investments, management
practices, and other aspects of operations. These examinations are designed for
the protection of the bank's depositors rather than the bank's shareholders. The
bank must furnish annual and quarterly Call Reports to the OCC, which has the
authority under the Financial Institutions Supervisory Act to prevent a national
bank from engaging in an unsafe or unsound practice in conducting its business.

      The various laws and regulations administered by the OCC affect corporate
practices, such as the payment of dividends, incurrence of debt and acquisition
of other financial institutions and companies, and affect business practices,
such as the payment of interest on deposits, the charging of interest on loans,
the types of business conducted and the location of offices.

                                       57


SARBANES-OXLEY ACT

      On July 30, 2002, the Sarbanes-Oxley Act, or SOX, was enacted. SOX is not
a banking law, but applies to all public companies, including 1st Colonial. The
stated goals of SOX are to increase corporate responsibility, to provide for
enhanced penalties for accounting and auditing improprieties at publicly traded
companies and to protect investors by improving the accuracy and reliability of
corporate disclosures pursuant to the securities laws. SOX is the most
far-reaching U.S. securities legislation enacted in some time. SOX generally
applies to all companies, both U.S. and non-U.S., that file or are required to
file periodic reports with the Securities and Exchange Commission, or the SEC,
under the Securities Exchange Act of 1934, or the Exchange Act. Given the
extensive SEC role in implementing rules relating to many of SOX' new
requirements, the final scope of these requirements remains to be determined.

      SOX includes very specific additional disclosure requirements and new
corporate governance rules, requires the SEC and securities exchanges to adopt
extensive additional disclosure, corporate governance and other related rules
and mandates further studies of specified issues by the SEC and the Comptroller
General. SOX represents significant federal involvement in matters traditionally
left to state regulatory systems, such as the regulation of the accounting
profession, and to state corporate law, such as the relationship between a board
of directors and management and between a board of directors and its committees.
SOX addresses, among other matters:

       -   audit committees;

       -   certification of financial statements by the chief executive officer
           and the chief financial officer;

       -   the forfeiture of bonuses or other incentive-based compensation and
           profits from the sale of an issuer's securities by directors and
           senior officers in the 12-month period following initial publication
           of any financial statements that later require restatement;

       -   a prohibition on insider trading during pension plan blackout
           periods;

       -   disclosure of off-balance sheet transactions;

       -   a prohibition on personal loans to directors and officers;

       -   expedited filing requirements for Form 4 statements of changes of
           beneficial ownership of securities required to be filed by officers,
           directors and 10% shareholders;

       -   disclosure of whether or not a company has adopted a code of ethics;

       -   "real time" filing of periodic reports;

       -   auditor independence; and

                                       58


       -   various increased criminal penalties for violations of securities
           laws.

      The SEC has been delegated the task of enacting rules to implement various
provisions with respect to, among other matters, disclosure in periodic filings
pursuant to the Exchange Act. To date, the SEC has implemented some of the
provisions of SOX. However, the SEC continues to issue final rules, reports, and
press releases. As the SEC provides new requirements, we will review those rules
and comply as required.

USA PATRIOT ACT

      In October 2001, the President signed into law the USA PATRIOT Act. This
Act was in direct response to the terrorist attacks on September 11, 2001, and
strengthens the anti-money laundering provisions of the Bank Secrecy Act. Most
of the new provisions added by this Act apply to accounts at or held by foreign
banks, or accounts of or transactions with foreign entities. The bank does not
have a significant foreign business and does not expect this Act to materially
affect its operations. This Act does, however, require the banking regulators to
consider a bank's record of compliance under the Bank Secrecy Act in acting on
any application filed by a bank. As the bank is subject to the provisions of the
Bank Secrecy Act (i.e., reporting of cash transactions in excess of $10,000),
the bank's record of compliance in this area will be an additional factor in any
applications filed by it in the future. To the bank's knowledge, its record of
compliance in this area is satisfactory and its processes and procedures to
insure compliance with this Act are satisfactory.

GRAMM-LEACH-BLILEY ACT

      In November 1999 the Gramm-Leach-Bliley Act (the "GLB Act") became law.
The GLB Act made significant changes in U.S. banking law, principally by
repealing the 1933 Glass-Steagall Act. Under the GLB Act, banks and other
financial companies, such as securities firms and insurance companies, are now
able to combine and be commonly owned. The GLB Act also permits bank holding
companies and banks to engage in a broader range of financially related
activities than was available to them before the passage of the GLB Act,
including insurance and securities underwriting, merchant banking and real
estate development and investment. The GLB Act, however, does not authorize
banks or their affiliates to engage in commercial activities that are not
financial in nature, such as manufacturing.

      The GLB Act creates a new category of bank holding company called a
"financial holding company." In order to avail itself of the expanded financial
activities permitted under the GLB Act, a bank holding company must notify the
Federal Reserve that it elects to be a financial holding company. A bank holding
company can make this election if it, and all its bank subsidiaries, are well
capitalized, well managed, and have at least a satisfactory Community
Reinvestment Act rating, each in accordance with the definitions prescribed by
the Federal Reserve and the regulators of the company's subsidiary banks. Once a
bank holding company makes such an election, and provided that the Federal
Reserve does not object to such election, the financial holding company may
engage in financial activities (i.e., securities underwriting, insurance
underwriting, and certain other activities that are financial in nature as to be
determined by the Federal Reserve) by simply giving a notice to the Federal
Reserve within thirty days after beginning such business or acquiring a company
engaged in such business. This

                                       59


makes the regulatory approval process to engage in financial activities much
more streamlined than it was under prior law. We have no present intention of
electing to become a financial holding company.

      The GLB Act also permits certain financial activities to be undertaken by
a subsidiary of a national bank. Generally, for financial activities that are
conducted as a principal, such as a securities underwriter or dealer holding an
inventory, a national bank must be one of the 100 largest national banks in the
United States and have debt that is rated investment grade. However, smaller
national banks may own a securities broker or an insurance agency, or certain
other financial agency entities under the GLB Act. Under prior law, national
banks could only own an insurance agency if it was located in a town of fewer
than 5,000 residents, or under certain other conditions. Under the GLB Act,
there is no longer any restriction on where the insurance agency subsidiary of a
national bank is located or does business.

      The GLB Act also contains a number of provisions that affect the
operations of all financial institutions. One of the provisions relates to the
financial privacy of consumers, authorizing the federal banking regulators to
adopt rules that would limit the ability of banks and other financial entities
to disclose non-public information about consumers to entities that are not
affiliates. Under these rules, banks must establish a disclosure policy for
non-public customer information, disclose the policy to their customers, and
give their customers the opportunity to object to non-public information being
disclosed to a third party.

CAPITAL REQUIREMENTS

      Under federal regulations, Bank must maintain a minimum ratio of qualified
total capital to risk-weighted assets of 8.0%. Risk-weighted assets are
determined by multiplying the various categories of assets by the appropriate
risk-weighing factor (ranging from 0% to 100%) under applicable regulations.
Certain off-balance sheet items, such as standby letters of credit, are included
in assets for these purposes at a "credit equivalent" value, determined by
multiplying the off-balance sheet item by a credit conversion factor established
by applicable regulations. At least half of the total capital must be comprised
of common equity, retained earnings and a limited amount of permanent preferred
stock, less goodwill ("Tier 1 capital"). The remainder ("Tier 2 capital") may
consist of a limited amount of subordinated debt, other preferred stock, certain
other instruments and a limited amount of loan and lease loss reserves. The sum
of Tier 1 capital and Tier 2 capital is "total risk-based capital." Federal
regulations also require a minimum ratio of Tier 1 capital to risk-weighted
assets of 4.0%.

      In addition, federal regulations have established a minimum leverage ratio
(Tier 1 capital to quarterly average assets less goodwill) of 3.0% for banks and
bank holding companies that meet certain specified criteria, including that they
have the highest regulatory rating. All other banks and bank holding companies
are required to maintain a leverage ratio of 3.0% plus an additional amount of
at least 100 to 200 basis points. The regulations also provide that banking
organizations experiencing internal growth or making acquisitions will be
expected to maintain strong capital positions substantially above the minimum
supervisory levels, without significant reliance on intangible assets.

                                       60


      Banking regulators continue to indicate their desire to raise banking
organization capital requirements beyond their current levels. However,
management is unable to predict whether higher capital ratios will be imposed
and, if so, at what levels and on what schedule.

      Any national bank not in compliance with applicable capital requirements
may be subject to certain growth restrictions, issuance of a capital directive
by the appropriate federal regulator, and various other possible enforcement
actions by the appropriate federal regulators, including a cease and desist
order, civil monetary penalties, and the establishment of restrictions on
operations. In addition, the institution could be subject to appointment of a
receiver or conservator or a forced merger into another institution.

LIMITS ON DIVIDENDS

      The amount of dividends that may be paid by the bank depends upon the
bank's earnings and capital position, and is limited by federal law, regulations
and policies.

      As a national bank subject to the regulations of the OCC, the bank must
obtain approval for any dividend if the total of all dividends declared in any
calendar year would exceed the total of its net profits, as defined by
applicable regulations, for that year, combined with its retained net profits
for the preceding two years, less any required transfers to surplus. In
addition, the bank may not pay a dividend in an amount greater than its
undivided profits then on hand after deducting its losses and bad debts. For
this purpose, bad debts are generally defined to include the principal amount of
loans which are in arrears with respect to interest by six months or more unless
such loans are fully secured and in the process of collection. Moreover, for
purposes of this limitation, the bank is not permitted to add the balance in its
allowance for loan loss account to its undivided profits then on hand; however,
it may net the sum of its bad debts as so defined against the balance in its
allowance for loan loss account and deduct from undivided profits only bad debts
as so defined in excess of that amount.

      In addition, the OCC is authorized to determine under certain
circumstances relating to the financial condition of a national bank that the
payment of dividends would be an unsafe or unsound practice and to prohibit
payment thereof. The payment of dividends that deplete a bank's capital base
could be deemed to constitute such an unsafe or unsound practice.

LOANS TO ONE BORROWER LIMITATION

      Under applicable OCC regulations, a national bank's total outstanding
loans and extensions of credit to one borrower may not exceed 15 percent of the
bank's capital and surplus, plus an additional 10 percent of the bank's capital
and surplus if the amount that exceeds the bank's 15 percent general limit is
fully secured by readily marketable collateral, which is defined to include
certain financial instruments and bullion. To qualify for the additional 10
percent limit, the bank must perfect a security interest in the collateral under
applicable law and the collateral must have a current market value at all times
of at least 100 percent of the amount of the loan or extension of credit that
exceeds the bank's 15 percent general limit. At December 31, 2003, the Bank's
loans to one borrower limitation was $1.4 million.

                                       61


COMMUNITY REINVESTMENT

      Under the Community Reinvestment Act ("CRA"), a bank has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire community, including low- and moderate-income
neighborhoods. The CRA does not establish specific lending requirements or
programs for financial institutions nor does it limit an institution's
discretion to develop types of products and services that it believes are best
suited to its particular community, consistent with the CRA. The CRA requires
the OCC, in connection with its examination of national banks, to assess the
institution's record of meeting the credit needs of its community and to take
such record into account in its evaluation of certain applications by such
institution. The OCC is required to provide a written evaluation of an
institution's CRA performance utilizing a four tiered descriptive rating system,
which rating is disclosed to the public.

      The Community Reinvestment Act was amended by the GLB Act to provide that
small banks (those under $250 million in assets) that received an "outstanding"
on their last CRA exam will not have to undergo another CRA exam for five years,
or for four years if their last exam was "satisfactory." In addition, any CRA
agreement entered into between a bank and a community group must be disclosed,
with both the bank and the group receiving any grants from the bank detailing
the amount and use of the funding provided.

PROMPT CORRECTIVE ACTION

      The federal banking agencies are required to take "prompt corrective
action" in respect of banks that do not meet minimum capital requirements. There
currently are five capital tiers: "well capitalized," "adequately capitalized,"
"under capitalized," "significantly under capitalized" and "critically under
capitalized." The bank is "well capitalized." The following table sets forth the
minimum capital ratios that a bank must satisfy in order to be considered well
capitalized or adequately capitalized under OCC regulations:



                                          ADEQUATELY              WELL
                                         CAPITALIZED          CAPITALIZED
                                         -----------          -----------
                                                        
Total risk-based capital ratio                8%                  10%
Tier 1 risk-based capital ratio               4%                   6%
Leverage ratio                                4%                   5%


      The FDIC's regulations establish specific actions that are permitted or,
in certain cases required, to be taken by regulators with respect to
institutions falling within one of the three undercapitalized categories.
Depending on the level of the institution's capital, the agency's correction
powers can include: requiring a capital restoration plan; placing limits on
asset growth and restrictions on activities; requiring the institution to issue
additional stock (including voting stock) or be acquired by another institution
in a transaction supervised by the FDIC; placing restrictions on transactions
with affiliates; restricting the interest rate the institution may pay on
deposits; ordering a new election for the institution's board of directors;
requiring that certain senior executive officers or directors be dismissed;
prohibiting the institution from accepting deposits from correspondent banks;
prohibiting the payment of principal or interest on

                                       62


subordinated debt; and, in the most severe cases, appointing a receiver for the
institution. A bank that is undercapitalized is required to submit a capital
restoration plan. Under certain circumstances, a "well capitalized," "adequately
capitalized" or "undercapitalized" institution may be required to comply with
restrictions applicable to the next lowest capital category.

SAFETY AND SOUNDNESS STANDARDS

      The OCC and the other federal banking agencies have adopted "Interagency
Guidelines Establishing Standards for Safety and Soundness" ("Guidelines").
These operational and managerial standards address an institution's general
practices, and are designed to provide a framework for the federal bank
regulators to determine whether those practices are sound in principle and
whether procedures are in place to ensure that they are applied in the normal
course of business. The guidelines cover such areas as internal controls, loan
documentation, credit underwriting, interest rate exposure, asset growth and
compensation. Banks failing to meet these standards are required to submit
compliance plans to their appropriate federal regulators.

      The OCC is also required to perform annual on-site bank examinations,
place limits on real estate lending by banks and impose more stringent auditing
requirements.

INSURANCE OF ACCOUNTS AND REGULATIONS BY THE FDIC

      The bank is a member of the Bank Insurance Fund, which is administered by
the FDIC. Deposits are insured up to the applicable limits by the FDIC and such
insurance is backed by the full faith and credit of the United States
government. As insurer, the FDIC imposes deposit insurance premiums and is
authorized to conduct examination of, and to require reporting by, FDIC-insured
institutions. It also may prohibit any FDIC-insured institution from engaging in
any activity the FDIC determines by regulation or order to pose a serious risk
to the Bank Insurance Fund.

      The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured depository institutions are placed into one of
nine categories and assessed insurance premiums based upon their level of
capital and supervisory evaluation. Under the system, institutions classified as
well capitalized (i.e., a core capital ratio of at least 5%, a ratio of Tier 1
or core capital to risk-weighted assets ("Tier 1 risk-based capital") of at
least 6% and a risk-based capital ratio of at least 10%) and considered healthy
pay the lowest premium, while institutions that are less than adequately
capitalized (i.e., core or Tier 1 risk-based capital ratios of less than 4% or a
total risk-based capital ratio of less than 8%) and considered of substantial
supervisory concern pay the highest premium. Risk classification of all insured
institutions is made by the FDIC for each semi-annual assessment period.

      The FDIC is authorized to increase assessment rates, on a semi-annual
basis, if it determines that the reserve ratio of the Bank Insurance Fund will
be less than the designated reserve ratio of 1.25% of Bank Insurance Fund
insured deposits. In setting these increased assessments, the FDIC must seek to
restore the reserve ratio to that designated reserve level, or such higher
reserve ratio as established by the FDIC.

                                       63


      The current premium schedule for Bank Insurance Fund insured institutions
ranges from 0 to 27 basis points per $100 of deposits. The bank is in the
category of institutions that pay zero in FDIC insurance premiums. In addition
FDIC premiums, all insured institutions are required to pay a Financing
Corporation assessment, in order to find the interest on bonds issued to resolve
thrift failures in the 1980s. The current annual rate for all insured
institutions is 1.54 basis points for each $100 in domestic deposits. These
assessments are revised quarterly and will continue until the bonds mature in
the year 2017.

LEGISLATIVE PROPOSALS AND REFORMS

      Legislative and regulatory proposals regarding changes in banking, and the
regulation of banks, thrifts and other financial institutions, are considered
from time to time by the executive branch of the federal government, Congress
and various state governments. Certain of these proposals, if adopted, could
significantly change the regulation of banks and the financial services
industry. We cannot predict whether any of these proposals will be adopted or,
if adopted, how these proposals will affect us.

IMPACT OF MONETARY POLICIES

      The profitability of the banking business depends in large part on the
difference between the interest rate paid by us on deposits and other
borrowings, and the interest rate received by us on loans extended to customers
and securities held in our portfolio, comprise the major portion of our
earnings. In addition, we attempt to generate revenues by assessing fees on our
services, to the extent the competitive market will allow such fees.

      The earnings and growth of the bank and of the banking industry as a whole
is affected not only by general domestic and foreign economic conditions, but
also by the monetary and fiscal policies of the United States and its agencies,
particularly the Federal Reserve Board. The Federal Reserve Board affects the
national economy by its open market operations in United States government
securities, limitations upon savings and time deposit interest rates, and
adjustments to the discount and reserve retention rates applicable to borrowings
by banks which are members of the Federal Reserve System. These actions of the
Federal Reserve Board influence the growth of bank loans, investments and
deposits and affect interest rates charged on loans and paid on deposits. The
nature and impact of any future changes in monetary policies cannot be predicted
but, in any event, may have a material effect on the our results of operations.

TRANSACTIONS WITH AFFILIATES

      National banks must comply with Sections 23A and 23B of the Federal
Reserve Act ("Sections 23A and 23B") and Regulation W under that act relative to
transactions with affiliates in the same manner and to the same extent as if the
bank were a Federal Reserve member bank. A bank holding company, its
subsidiaries and any other company under common control are considered
affiliates of the bank. Generally, Sections 23A and 23B and Regulation W: (i)
limit the extent to which the insured association or its subsidiaries may engage
in certain covered transactions with an affiliate to an amount equal to 10% of
such institution's capital and surplus and place an aggregate limit on all such
transactions with affiliates to an amount equal to 20% of such capital and
surplus, and (ii) require that all such transactions be on terms substantially
the

                                       64


same, or at least as favorable to the institution or subsidiary, as those
provided to a non-affiliate. The term "covered transaction" includes the making
of loans, the purchase of assets, the issuance of a guarantee and similar types
of transactions. Any loan or extension of credit by the bank to an affiliate
must be secured by collateral in accordance with Section 23A and Regulation W.
Exemptions from Section 23A or 23B may be granted only by the Federal Reserve.
The bank has not been significantly affected by the rules regarding transactions
with affiliates.

      The bank's authority to extend credit to executive officers, directors and
10% shareholders, including 1st Colonial, as well as entities controlled by such
persons, is governed by Sections 22(g) and 22(h) of the Federal Reserve Act, and
Regulation O thereunder. Pursuant to these laws and regulations, any loan made
by the bank to an executive officer or director, or his or her affiliates, (i)
was made in the ordinary course of business, (ii) was made on terms and
conditions substantially the same as those offered to unaffiliated individuals
and (iii) did not involve more than the normal risk of repayment. The bank has
not made any loans to a 10% shareholder. Generally, Regulation O also places
individual and aggregate limits on the amount of loans the bank may make to such
persons based, in part, on the bank's capital position, and requires certain
board approval procedures to be followed.

                                       65


                                   MANAGEMENT

      The table set forth below contains information concerning our board of
directors, including their principal occupations or employment during the past
five years and their ages.



                                                                                                           DIRECTOR
NAME                                                                                            AGE        SINCE(1)
----                                                                                            ---        --------
                                                                                                     
LINDA M. ROHRER............................................................................      56          2000
Since 1985, Ms. Rohrer has owned and served as the President of Rohrer and Sayers Real
Estate, a commercial and residential real estate sales company.  Ms. Rohrer served as a
director of Community National Bank of New Jersey from October 1988 to May 1996.

GERARD M. BANMILLER........................................................................      56          2000
Mr. Banmiller has been President and Chief Executive Officer of the bank since its opening
in June 2000.  From October 1999 to June 2000, Mr. Banmiller organized the bank on a
full-time basis.  He served as a Regional President of Hudson United Bank from August 1998
until September 1999.  He served as a director and President of Community National Bank of
New Jersey from its formation in 1987 until its acquisition by Hudson United Bank in August
1998.

MARY R. BURKE..............................................................................      51          2002
Since July 1993, Ms. Burke has owned, and served as the President and Treasurer of,
Standardized Test Scoring Co., Inc., an independent assessment service organization.  Since
August 2003, she also has served as the principal of St. Rose of Lima School in Haddon
Heights, New Jersey.  From January 2003 to June 2003, she served as principal of Christ the
King Regional School in Haddonfield, New Jersey.

THOMAS A. CLARK, III.......................................................................      50          2000
Mr. Clark is a practicing attorney.  Since 1992, he has been a shareholder, officer and
director of the law firm of Cureton Caplan, P.C.

LETITIA G. COLOMBI ........................................................................      59          2000
Since May 2001, Ms. Colombi has served as the Mayor of the Borough of Haddonfield, New
Jersey, and since 1985, she has been a Borough Commissioner and the Director of Public
Works for Haddonfield.  From August 1998 until April 2000, she served as a member of an
advisory board at Hudson United Bank.  Ms. Colombi served as a director of Community
National Bank of New Jersey from October 1988 to August 1998.


                                       66




                                                                                                           DIRECTOR
NAME                                                                                            AGE        SINCE(1)
----                                                                                            ---        --------
                                                                                                     
GERALD J. DEFELICIS .......................................................................      77          2000
Since 1984, Mr. DeFelicis has been retired, having served from 1945 to 1984 with Sun
Company, Inc., where he held the position of Manager of Systems Policy and Strategic
Facilities.  From August 1998 to April 2000, Mr. DeFelicis served as a member of an
advisory board at Hudson United Bank.  Mr. DeFelicis served as a director of Community
National Bank of New Jersey from 1987 to August 1998.

JOHN J. DONNELLY IV .......................................................................      49          2001
Since 1998, Mr. Donnelly has served as President of J.J. Donnelly Inc., a general
contractor in the commercial construction industry. From 1992 to 1998, Mr. Donnelly served
as President of John J. Donnelly Inc.

EDUARDO F. ENRIQUEZ .......................................................................      46          2000
Since 1994, Dr. Enriquez has been self-employed as a Doctor of Medicine. Since
1997, he has been a member of the Physicians Counsel to the Board of Trustees of
Virtua Health Systems.

MICHAEL C. HAYDINGER.......................................................................      34          2002
From 1994 to the present, Mr. Haydinger has served as the Controller of First Montgomery
Group, a real estate management and construction firm in Marlton, New Jersey.

HARRISON MELSTEIN..........................................................................      61          2002
Mr. Melstein is retired. From 1985 to 2002, he was a registered pharmacist and
owned and operated Ames Drug Store in Collingswood, New Jersey.

STANLEY H. MOLOTSKY........................................................................      68          2000
Mr. Molotsky is a counselor in financial matters.  Since 1988, Mr. Molotsky has been the
owner and operator of SHM Financial Group, a financial counseling firm.


----------

(1) Includes service as a director of the bank.

EXECUTIVE OFFICERS

      Set forth below is certain information concerning our executive officers.

GERARD M. BANMILLER. Mr. Banmiller is the President and Chief Executive Officer
of 1st Colonial and the bank. He is also a director. Please see "Board of
Directors" above for more information regarding Mr. Banmiller.

                                       67


JAMES E. STRANGFELD. Mr. Strangfeld serves as Executive Vice President of 1st
Colonial and Executive Vice President and Senior Loan Officer the bank. From
1996 until being engaged by the bank in 2000, Mr. Strangfeld served as a
Regional Executive with PNC Bank in Cherry Hill, New Jersey, where he directed
the consumer banking operations for 40 branches in Burlington and Camden
Counties. From 1986 to 1996, he served as Senior Vice President/Manager
Community Lending for Chemical Bank New Jersey, where he directed all functions
of its New Jersey Community Lending Department, which was designed to service
small business customers.

ROBERT C. FAIX. Mr. Faix serves as Senior Vice President and Chief Financial
Officer of 1st Colonial and the bank. From June 2000 until being engaged by the
bank in May 2001, Mr. Faix served as the Senior Vice President and Chief
Financial Officer of Crusader Holding Corp., the holding company for Crusader
Savings Bank. From July 1999 through June 2000, Mr. Faix served as Senior Vice
President and Chief Financial Officer for the Student Finance Corp., a subprime
student lender located in Newark, Delaware. From June 1998 through June 1999,
Mr. Faix served as the Vice President and Controller of Keystone Bank, N.A., a
commercial bank located in Horsham, Pennsylvania. From May 1995 through June
1998, Mr. Faix served as the Senior Vice President and Chief Financial Officer
of American Heritage FCU, a credit union located in Philadelphia, Pennsylvania.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth certain information concerning the number
of shares of our common stock held as of December 31, 2003, by each person known
by us to be the beneficial owner of more than five percent of our outstanding
common stock (each of whom is a director), each director, each executive
officer, and all directors and executive officers as a group. The amounts in
this table and its footnotes have been adjusted to give effect to the 5% stock
dividend paid on April 15, 2004 to shareholders of record as of April 1, 2004.

                                       68


                  AMOUNT AND NATURE OF BENEFICIAL OWNERSHIP(1)



                                                                   Sole Voting       Shared
                                                    Total              and         Voting and
                                                  Beneficial       Investment      Investment      Percent of
Name of Beneficial Owner                         Ownership(1)         Power           Power         Class(2)
------------------------                         ------------      ----------      ----------      ----------
                                                                                       
Linda M. Rohrer (3)......................          97,049            97,049               0            6.8%

Gerard M. Banmiller (4)..................          63,937            15,978          47,959            4.5%

Mary R. Burke (5)........................           8,478             8,478               0            0.6%

Thomas A. Clark III (6)..................          27,876            27,876               0            2.0%

Letitia G. Colombi (7)...................           9,933             3,939           5,994            0.7%

Gerald J. DeFelicis (8)..................          24,826            24,826               0            1.8%

John J. Donnelly, IV (9).................          30,626            24,011           6,615            2.2%

Eduardo F. Enriquez (10).................          39,088            29,252           9,836            2.7%

Michael C. Haydinger (11)................         106,188            12,972          93,216            7.4%

Harrison Melstein (12)...................          39,417            33,421           5,996            2.8%

Stanley H. Molotsky (13).................          29,089            21,372           7,717            2.1%

James E. Strangfeld (14).................          10,660             6,029           4,631            0.8%

Robert C. Faix (15)......................           7,023             6,659             364            0.5%

All nominees, continuing directors and
executive officers as a group
(13 persons)(16).........................         494,190           311,862         182,328           32.5%


----------

(1)  Based on information furnished by the respective individuals as of December
     31, 2003 and our books and records as of such date, as adjusted to reflect
     the 5% stock dividend paid on April 15, 2004 to shareholders of record on
     April 1, 2004. Under applicable regulations, shares are deemed beneficially
     owned by a person if he or she directly or indirectly has or shares the
     power to vote or dispose of the shares. Unless otherwise indicated, the
     named beneficial owner has sole voting and dispositive power with respect
     to the shares. Under applicable regulations, a person is deemed to have
     beneficial ownership of shares which may be received upon the exercise of
     outstanding stock options or warrants if the option or warrant is
     exercisable within 60 days. All warrants held by our executive officers and
     directors are fully vested, have a three-year term expiring on December 16,
     2005 and have an exercise price of $8.71 per share.

                                       69


(2)  The percentage is calculated on a fully diluted basis (as if such person's
     or group's vested options and warrants were exercised).

(3)  Includes 4,102 shares that Ms. Rohrer has the right to acquire upon the
     exercise of vested stock options, and 12,972 shares that Ms. Rohrer has the
     right to acquire upon the exercise of vested warrants.

(4)  Includes 44,872 shares jointly owned by Mr. Banmiller with his spouse,
     11,443 shares that Mr. Banmiller has the right to acquire upon the exercise
     of vested stock options and 3,087 shares that Mr. Banmiller and his wife
     have the joint right to acquire upon the exercise of vested warrants.

(5)  Includes 1,655 shares that Ms. Burke has the right to acquire upon the
     exercise of vested stock options.

(6)  Includes 6,891 shares owned by the Cureton Caplan Hunt Scaramella & Clark
     Profit Sharing Plan over which Mr. Clark has control, 3,181 shares that Mr.
     Clark has the right to acquire upon the exercise of vested stock options,
     and 1,323 shares that Mr. Clark has the right to acquire upon the exercise
     of vested warrants.

(7)  Includes 4,892 shares owned by Ms. Colombi's spouse, 1,103 shares that Ms.
     Colombi's spouse has the right to acquire upon the exercise of vested
     warrants, and 3,181 shares that Ms. Colombi has the right to acquire upon
     the exercise of vested stock options.

(8)  Includes 3,181 shares that Mr. DeFelicis has the right to acquire upon the
     exercise of vested stock options and 3,245 shares that Mr. DeFelicis has
     the right to acquire upon the exercise of vested warrants.

(9)  Includes 3,181 shares that Mr. Donnelly has the right to acquire upon the
     exercise of vested stock options, 3,308 shares that Mr. Donnelly has the
     right to acquire upon the exercise of vested warrants, 3,308 shares owned
     by The Eighdies, LLC, a limited liability company in which Mr. Donnelly has
     a 25% membership interest, and 3,308 shares that The Eighdies, LLC has the
     right to acquire upon the exercise of vested warrants.

(10) Includes 3,181 shares that Dr. Enriquez has the right to acquire upon the
     exercise of vested stock options; 2,594 shares that Dr. Enriquez has the
     right to acquire upon the exercise of vested warrants; 4,919 shares jointly
     owned by Dr. Enriquez with his spouse; 4,919 shares that Dr. Enriquez and
     his spouse have the joint right to acquire upon the exercise of vested
     warrants; 2,863 shares owned by the Eduardo F. Enriquez MD LLC Profit
     Sharing Plan FBO Eduardo F. Enriquez (the "Enriquez Profit Sharing Plan"),
     over which Dr. Enriquez has sole voting and investment control; and 2,863
     shares that the Enriquez Profit Sharing Plan has the right to acquire upon
     the exercise of vested warrants.

(11) Includes 1,655 shares that Mr. Haydinger has the right to acquire upon the
     exercise of vested stock options, 40,692 shares owned by First Montgomery
     Properties, 50,869 shares owned by Marlton Investment Group and 12,972
     shares of common stock that Marlton Investment Group has the right to
     acquire upon the exercise of warrants. Mr. Haydinger is an executive
     officer of First Montgomery Properties and Marlton Investment Group (which

                                       70


     are affiliated companies) and through his position exercises voting and
     investment power over these shares.

(12) Includes 1,655 shares that Mr. Melstein has the right to acquire upon the
     exercise of vested stock options, 2,205 shares that Mr. Melstein has the
     right to acquire upon the exercise of vested warrants, and 5,996 shares
     that Mr. Melstein owns jointly with his spouse.

(13) Includes 3,181 shares that Mr. Molotsky has the right to acquire upon the
     exercise of vested stock options, 3,859 shares owned by Mr. Molotsky's
     spouse and 3,859 shares that Mr. Molotsky's spouse has the right to acquire
     upon the exercise of vested warrants.

(14) Includes 2,426 shares owned by Mr. Strangfeld's spouse, 1,103 shares
     jointly owned by Mr. Strangfeld and his spouse, 1,103 shares that Mr.
     Strangfeld and his spouse have the joint right to acquire upon the exercise
     of vested warrants, and 5,422 shares that Mr. Strangfeld has the right to
     acquire upon the exercise of vested stock options.

(15) Includes 364 shares jointly owned by Mr. Faix with his spouse, 1,147 shares
     that Mr. Faix has the right to acquire upon the exercise of vested stock
     options, and 2,756 shares that Mr. Faix has the right to acquire upon the
     exercise of vested warrants.

(16) Includes 46,165 shares that the directors and executive officers, in the
     aggregate, have the right to acquire upon the exercise of vested stock
     options, and 61,617 shares that the directors and officers, in the
     aggregate, have the right to acquire upon the exercise of vested warrants.

DIRECTOR COMPENSATION

      The Chairman of the Board receives a quarterly retainer of $1,000 for
service on the Board, and each director, other than Mr. Banmiller, receives a
quarterly retainer of $500. Each committee chairman receives an annual retainer
of $500 for chairing such committee. Each director, except for Mr. Banmiller and
each committee chairman (other than the loan committee chairman, who receives
both the retainer and the per meeting fee), receives $50 per committee meeting
attended. An aggregate of $32,750 was paid to directors during the year ended
December 31, 2003, for attendance at Board and committee meetings.

      Options to purchase shares of common stock have been granted to directors
of 1st Colonial and the bank, and directors of 1st Colonial and the bank will
receive additional stock options at each annual shareholders' meeting and at
other times determined by our Stock Option Plan Committee in its discretion. On
January 15, 2003, each non-employee director of the bank was granted options to
purchase 828 shares of 1st Colonial common stock, at an exercise price of $7.82
per share (amounts are adjusted to reflect the April 2003 and April 2004 5%
stock dividends). On April 22, 2003, the date of our annual meeting of
shareholders, each non-employee director of the bank was granted options to
purchase 788 shares of 1st Colonial common stock, at an exercise price of $8.71
per share. On January 2, 2004, each non-employee director of the bank was
granted options to purchase 1,575 shares of 1st Colonial common stock, at an
exercise price of $10.89 per share. (April 2003 and January 2004 grant amounts
are adjusted to reflect the April 2004 5% stock dividend). On the date of the
2004 annual meeting of

                                       71


shareholders, which we anticipate will be held in May 2004, each non-employee
who is elected as a director of 1st Colonial or the bank will automatically be
granted options to purchase 750 shares of our common stock. All of the directors
of 1st Colonial also are directors of the bank.

      Options have a term of ten years from the date of grant. Options vest on
the earlier of the date on which (i) the optionee has completed 11 months of
continuous service as a director of 1st Colonial or the bank from the date of
grant or (ii) a change in control of the 1st Colonial or the bank occurs. In the
event of the optionee's retirement from the board of directors, death or
disability, his or her stock options lapse at the earlier of three months from
the date of retirement, death or disability, or the expiration of the term of
the option. If his or her service as a director is terminated for any reason
except retirement, death or disability, all options terminate upon the date
service is terminated, unless the Stock Option Plan Committee permits the
optionee to exercise such options until the earlier of the expiration of the
term of the option or three months after the termination of service.

      1st Colonial maintains a directors and officers liability insurance
policy. The policy covers all directors and officers of 1st Colonial and the
bank for certain liability, loss, or damage that they may incur in their
capacities as such. To date, no claims have been filed under this insurance
policy.

AUDIT COMMITTEE

         The Audit Committee of our board of directors is composed entirely of
non-management directors, each meeting the independence requirements of the
NASD. The primary duties and responsibilities of the Audit Committee are to:

            -  Oversee that management maintains the reliability and integrity
               of the accounting policies and financial reporting and disclosure
               practices of 1st Colonial;

            -  Oversee that management establishes and maintains processes to
               assure that an adequate system of internal controls is
               functioning within 1st Colonial; and

            -  Oversee that management establishes and maintains processes to
               assure compliance by 1st Colonial with all applicable laws,
               regulations and corporate policy.

      In connection with these duties, the Audit Committee is responsible for
the appointment, compensation, oversight and termination of our independent
auditors. The Audit Committee is responsible also for, among other things,
reporting to the our board of directors on the results of the annual audit, and
reviewing the financial statements and related financial and non-financial
disclosures included in our earnings releases, Annual Reports on Form 10-KSB and
Quarterly Reports on Form 10-QSB. The Audit Committee is also responsible for
receiving and responding to complaints and concerns relating to accounting and
auditing matters. The Audit Committee has adopted the written charter outlining
its practices and responsibilities.

                                       72


      During the year ended December 31, 2003, the Audit Committee met four
times. At each meeting, the Audit Committee reviewed the results of reviews
performed in the areas of internal audit and compliance. The Audit Committee was
apprised of the status of all audit findings and the resolutions instituted by
management. At the February 18, 2004 meeting, the Audit Committee also reviewed
and approved the Audit Committee Charter and the internal audit program for the
year ending December 31, 2004. Management also updated the Audit Committee on
the status of the independent audit for the year ended December 31, 2003 that
was being performed by KPMG LLP.

      The Audit Committee recommended to Bancorp's Board of Directors the
engagement of KPMG LLP for the year ended December 31, 2003.

      The Audit Committee has discussed with our independent auditors the
matters required to be discussed by Statement of Auditing Standards 61 and has
received from the independent auditors the written disclosures and letter
required by Independence Standards Board Standard No. 1 addressing all
relationships between the independent auditors and 1st Colonial that might bear
on the auditors' independence. The Audit Committee has reviewed the materials
received from the independent auditors, has discussed with the independent
auditors the independence of such auditors, and has satisfied itself as to the
auditors independence.

      The Audit Committee acts only in an oversight capacity, and in doing so
relies on the work and assurances of our management and its independent
auditors.

                                       73


REMUNERATION OF EXECUTIVE OFFICERS

      The following table sets forth the compensation paid to our Chief
Executive Officer during the years ended December 31, 2003, 2002 and 2001 and
any executive officer who received cash compensation exceeding $100,000 during
2003:

                           SUMMARY COMPENSATION TABLE



         NAME AND                                                        OTHER ANNUAL
    PRINCIPAL POSITION             YEAR        SALARY       BONUS      COMPENSATION (1)
    ------------------             ----       --------     -------     ----------------
                                                           
Gerard M. Banmiller                2003       $153,258     $10,000         $ 24,383
    President and Chief            2002        137,500      16,000           21,204
    Executive Officer              2001        114,423      25,000           17,695

James E. Strangfeld                2003       $127,758     $ 8,500         $  3,888
    Executive Vice                 2002        115,000      14,000            3,883
    President                      2001         98,654      20,000            3,851

Robert C. Faix                     2003       $ 97,132     $ 6,500         $ 11,719
    Senior Vice President          2002         92,500       3,000            8,079
    and Chief Financial            2001(2)      55,384       5,000            2,625
    Officer


----------

(1) Consists of an automobile expense allowance, life, health, automobile and
    long-term disability insurance annual premiums, and club membership dues.

(2) Mr. Faix commenced his employment in May 2001.

EMPLOYMENT AGREEMENTS

      Gerard M. Banmiller, the President, Chief Executive Officer and a director
of 1st Colonial Bancorp and the Bank, has an employment agreement with the Bank.
The Bank's obligations under this agreement are guaranteed by 1st Colonial
Bancorp. This agreement has an initial three-year term and provides for annual
one-year extensions on each anniversary of June 29, 2000, the date the Bank
received regulatory authority to open for business, unless the Bank or Mr.
Banmiller gives prior written notice of nonrenewal to the other party. On and
after January 1, 2002, Mr. Banmiller is entitled to receive an annual base
salary of not less than $100,000. Except for a reduction which is proportionate
to a company-wide reduction in executive pay, the annual base salary paid to Mr.
Banmiller in any period cannot be less than the annual base salary paid to him
in any prior period.

      Under his agreement, Mr. Banmiller is entitled to participate in any
incentive compensation and employee benefit plans that the Bank maintains. He
also is entitled to participate in and enjoy any other plans and arrangements
which provide for sick leave, vacation, sabbatical, or personal days, club
memberships and dues, education payment or reimbursement, business-related
seminars, and similar fringe benefits provided to or for the executive officers
of

                                       74


the bank from time to time. He also is entitled to be reimbursed for amounts he
pays as lease or loan payments due with respect to the lease or purchase of his
automobile, up to and not to exceed an amount equal to $500.00 per month.

      In the event the bank terminates Mr. Banmiller's employment for "Cause" as
defined in his agreement, he will be entitled to receive his accrued but unpaid
base salary and an amount for all accumulated but unused vacation time earned
through the date of his termination.

      In the event the bank terminates Mr. Banmiller's employment without Cause,
he will be entitled to receive, during the remaining term of his agreement, an
annual amount equal to the greater of (i) his highest base salary received
during one of the two years immediately preceding the year in which he is
terminated, or (ii) his base salary in effect immediately prior to his
termination. In addition, during the remaining term of his agreement, Mr.
Banmiller will annually be entitled to (i) an amount equal to the higher of the
aggregate bonuses paid to him in one of the two years immediately preceding the
year in which he is terminated and (ii) an amount equal to the sum of the
highest annual contribution made on his behalf (other than his own salary
reduction contributions) to any tax qualified and non-qualified defined
contribution plans maintained by the bank in the year in which he is terminated
or in one of the two years immediately preceding such year. Mr. Banmiller will
also be entitled to certain retirement, health and welfare benefits.

      In the event Mr. Banmiller terminates his employment with the Bank for
"Good Reason," as defined in his agreement, he will be entitled to receive the
same annual amounts and benefits he would be entitled to receive if he was
terminated without Cause, but for a period of three years from the date of
termination of employment. In the event Mr. Banmiller terminates his employment
with the bank without Good Reason, he will be entitled to receive his accrued
but unpaid base salary until the date of termination and an amount for all
accumulated but unused vacation time through the date of the termination of his
employment. In the event of Mr. Banmiller's death or disability during the term
of his employment, he and his eligible dependents or his spouse and her eligible
dependents, as the case may be, will be entitled to receive the same annual
amounts and benefits Mr. Banmiller would be entitled to receive if he was
terminated without Cause, but only for a period of one year from the date of
termination of employment. They will also be entitled to certain health and
welfare benefits.

      In the event that Mr. Banmiller is required to pay any excise tax imposed
under Section 4999 of the Internal Revenue Code (or any similar tax imposed
under federal, state or local law), as a result of any compensation and benefits
received under his agreement in connection with a change in control, the bank
will pay him an additional amount such that the net amount retained by him,
after the payment of such excise taxes (and any additional income tax resulting
from such payment by the bank), equals the amount he would have received but for
the imposition of such taxes.

      The employment agreement further provides that in the event Mr.
Banmiller's employment is terminated for any reason or he voluntarily terminates
his employment, he may not, for a period of 12 months after the date of
termination, without the prior written consent of the bank's Board of Directors,
become an officer, director or a shareholder or equity owner of 4.9% or more of
any entity engaged in the banking, lending, asset management, mutual fund,

                                       75


financial planning or investment security business within the New Jersey
Counties of Camden, Gloucester, Burlington, Salem, Atlantic, Cape May or
Cumberland, or any other county in which the bank has an office. In addition,
during his employment and for a period of 12 months following the termination of
his employment, except following a change in control of the Bank, Mr. Banmiller
may not solicit, endeavor to entice away from the bank, its subsidiaries or
affiliates, or otherwise interfere with the relationship of the bank or its
subsidiaries or affiliates with, any person who is, or was within the then most
recent 12-month period, an employee or associate of the bank or any of its
subsidiaries or affiliates.

      The bank also has employment agreements with Mr. Strangfeld, its Executive
Vice President and Senior Loan Officer, and Mr. Faix, its Senior Vice President
and Chief Financial Officer. These agreements are substantially identical to Mr.
Banmiller's employment agreement (including containing the covenant not to
compete described above), except that they provide that (i) the executive is
entitled to receive an annual base salary of at least $90,000; (ii) the
executive is not entitled to be reimbursed for any amounts he pays as lease or
loan payments with respect to his automobile; (iii) in the event the bank
terminates the executive's employment without cause, he will be entitled to his
salary and benefits as determined in the same manner as under Mr. Banmiller's
agreement, but for one year only and (iv) in the event the executive terminates
his employment for "Good Reason," he will be entitled to his salary and benefits
as determined in the same manner, but for a period of (a) 18 months in the event
of a termination prior to a change in control of the bank or (b) two years in
the event of a termination after a change in control of the bank.

      The bank's obligations under its employment agreements with Mr. Strangfeld
and Mr. Faix also are guaranteed by 1st Colonial.

                                       76


OPTION GRANTS IN LAST FISCAL YEAR

      The following table sets forth information concerning the grant of stock
options during the fiscal year ended December 31, 2003 to our named executive
officers.



                               NUMBER OF          PERCENTAGE OF
                               SECURITIES         TOTAL OPTIONS
                               UNDERLYING           GRANTED TO              PER SHARE
                                OPTIONS            EMPLOYEES IN            EXERCISE OR             EXPIRATION
         NAME                GRANTED(1)(2)        FISCAL YEAR(3)        BASE PRICE(2)(4)              DATE
         ----                -------------        --------------        ----------------           ----------
                                                                                    
Gerard M. Banmiller            5,513 (5)              50.0%                  $ 7.83             January 14, 2013
   President and Chief
   Executive Officer

James E. Strangfeld            3,308 (5)              30.0%                  $ 7.83             January 14, 2013
   Executive Vice
   President

Robert C. Faix                 1,103 (5)              10.0%                  $ 7.83             January 14, 2013
   Senior Vice
   President and Chief
   Financial Officer


----------

(1) Amounts represent securities underlying incentive stock options under the
    Bank's Employee Stock Option Plan. In April 2003, this plan was terminated
    and replaced by the 1st Colonial Bancorp, Inc. Employee Stock Option Plan.
    The termination of the Bank's plan does not effect any options that were
    outstanding at the time of such termination.

(2) Reflects adjustments resulting from the 5% stock dividend paid on April 15,
    2003 to shareholders of record on April 1, 2003, and the 5% stock dividend
    paid on April 15, 2004 to shareholders of record on April 1, 2004.

(3) 1st Colonial Bancorp, Inc does not have any employees. This percentage
    reflects the grant as a percentage of the total options granted to employees
    of the Bank, but does not include options to purchase 16,149 shares granted
    in fiscal year 2003 to directors of 1st Colonial Bancorp and the Bank who
    are not employees.

(4) The exercise price per share is equal to the fair market value on the date
    the option was granted. The exercise price may be paid in cash, or upon the
    approval of the Stock Option Plan Committee, in shares of common stock
    valued at their fair market value on the date of exercise, or in a
    combination of cash and stock.

(5) Options will vest and become exercisable in five equal annual installments
    commencing on the first anniversary of the date of grant and continuing on
    each successive anniversary of such date. Notwithstanding the foregoing, in
    the event of a "change in control" of the Bank, all outstanding options
    become exercisable in three equal annual installments

                                       77


    commencing on the first anniversary of the date of grant and continuing on
    each successive grant date anniversary. If the optionee's employment
    terminates due to retirement, death or disability, the optionee or his legal
    representative may exercise the option until the earlier of the expiration
    of the term of the option or three months after the termination of
    employment. If the optionee's employment is terminated for any reason except
    retirement, death or disability, all options terminate on the date
    employment is terminated, unless the Stock Option Plan Committee permits the
    optionee to exercise the option until the earlier of the expiration of the
    term of the option or three months after the termination of employment.

AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION
VALUES

      No options were exercised during the year ended December 31, 2003 by our
named executive officers. The following table sets forth the aggregate options
to purchase shares of common stock held by our named executive officers at
December 31, 2003, separately identifying exercisable and unexercisable options,
and the aggregate dollar value of in-the-money unexercised options, separately
identifying exercisable and unexercisable options.



                                       NUMBER OF SECURITIES UNDERLYING             VALUE OF UNEXERCISED
                                                 UNEXERCISED                           IN-THE-MONEY
                                         OPTIONS HELD AT 12/31/03 (1)            OPTIONS AT 12/31/03 (2)
                                         ----------------------------            -----------------------
NAME                                   EXERCISABLE         UNEXERCISABLE     EXERCISABLE         UNEXERCISABLE
----                                   -----------         -------------     -----------         -------------
                                                                                     
Gerard M. Banmiller...........            9,240                15,976          $35,383              $169,824
James E. Strangfeld...........            4,099                 8,650           14,986                92,254
Robert C. Faix................              713                 2,712            1,630                29,078


----------

(1) Reflects adjustments resulting from the 10% stock dividend paid on January
    15, 2002, the 5% stock dividend paid on April 15, 2003, and the 5% stock
    dividend paid on April 15, 2004.

(2) Based upon the mean between the bid and asked prices of our common stock of
    $10.89 per share on December 31, 2003 less the exercise price of the options
    (in each case, as adjusted to reflect the 5% stock dividend paid in April
    2004).

INDEBTEDNESS OF MANAGEMENT

      The bank offers various types of loans to its directors, officers, and
employees. Pursuant to applicable Federal law, any loan made by the bank to a
director, officer, employee or other affiliate is made on substantially the same
terms and conditions available to non-related borrowers (in particular as to
interest rate and collateral). In addition, applicable Federal law requires that
the risk of nonpayment not be greater than the risk of nonpayment on loans to
non-related borrowers, and that the loan must be approved by a majority of the
full Board of Directors, with the loan applicant not voting or influencing the
vote.

                                       78


TRANSACTIONS WITH RELATED PERSONS

      Certain directors and officers of the bank are customers of the bank
during the year ended December 31, 2003, had banking transactions with the bank
in the ordinary course of business. Similar transactions may be expected to
occur in the future. All loans and commitments to loan were made under
substantially the same terms, including interest rates, collateral, and
repayment terms, as those prevailing at the time for comparable transactions
with other persons and, in the opinion of bank's management, do not involve more
than the normal risk of collection or present other unfavorable features. The
aggregate amount of loans to such related parties was $1,443,000 and $406,000 at
December 31, 2003 and 2002, respectively. During 2003 and 2002, new loans and
credit line advances to such related parties amounted to $1,436,000 and
$517,000, respectively, and repayments amounted to $399,000 and $983,000,
respectively. The aggregate amount of deposits from related parties was
$7,216,000 and $10,515,000 at December 31, 2003 and 2002, respectively.

      The bank retained an entity that is affiliated with John J. Donnelly IV, a
director of the bank, to perform certain property inspection services and branch
renovations. The total amount paid by the bank for such services amounted to
fees of $86,000, $110,000 and $1,000 for the years ended December 31, 2003, 2002
and 2001, respectively. Such fees were capitalized as premises and equipment.
Mr. Donnelly's company was selected by the bank pursuant to a competitive
bidding process involving other general contractors.

      The bank engages a law firm that is affiliated with Thomas A. Clark III, a
director of the Bank, for certain debt collection services. Total fees for such
services amounted to $9,000, $7,000 and $0 for the years ended December 31,
2003, 2002 and 2001, respectively. The terms of the services provided were
substantially equivalent to that which would have been obtained from
unaffiliated parties.

      Any future transactions between 1st Colonial and any of its officers or
directors, or any holder of five percent or more of its outstanding common
stock, will be on terms no less favorable to 1st Colonial than it could obtain
from third parties.

INDEMNIFICATION OF DIRECTORS AND OFFICERS

      Our bylaws provide that we will indemnify our directors and officers to
the maximum extent permitted by Pennsylvania law. Pennsylvania law provides that
a Pennsylvania corporation may indemnify directors, officers, employees and
agents of the corporation against liabilities they may incur in such capacities
for any action taken or failure to act, whether or not the corporation would
have the power to indemnify the person under any provision of law, unless such
action or failure to act is determined by a court to have constituted
recklessness or willful misconduct. Insofar as indemnification for liabilities
arising under the Securities Act of 1933 may be permitted to our directors and
officers pursuant to the foregoing provisions or otherwise, we have been advised
that, in the opinion of the Securities and Exchange Commission, such
indemnification is against public policy as expressed in that Act, and is
therefore unenforceable.

                                       79


                          DESCRIPTION OF OUR SECURITIES

COMMON STOCK

    GENERAL

      Our authorized capital consists of 5,000,000 shares of common stock, no
par value. Except as described below, each share of common stock will have the
same relative rights as, and will be identical in all respects with, each other
share of common stock.

      Voting Rights. Prior to the issuance of any preferred stock which
possesses voting rights, the holders of the common stock will possess exclusive
voting rights in 1st Colonial. Except for the limitation on the right of a
person or group acting in concert to vote shares with voting power in excess of
10%, each holder of shares of common stock is entitled to one vote for each
share held on matters upon which shareholders have the right to vote.
Shareholders are not entitled to cumulate their votes for the election of
directors. See "Certain Restrictions on Acquisition of 1st Colonial" below.

      Dividends. Under the Pennsylvania Business Corporation Law, we may only
pay dividends if solvent and if payment of such dividend would not render us
insolvent. Funds for dividend distribution must initially come from dividends
paid to us by the bank, so that the restrictions on the bank's ability to pay
dividends are indirectly applicable to us. The bank's ability to pay dividends
is restricted by certain regulations. See "Supervision and Regulation -- Limits
on Dividends."

      We presently intend to continue our policy of retaining earnings for the
foreseeable future to support our growth. Accordingly, we do not anticipate
paying cash dividends to shareholders for the foreseeable future.

      Preemptive Rights; Redemption. Holders of our common stock are not
entitled to preemptive rights with respect to any shares of common stock that
may be issued in the future. The common stock will not be subject to redemption.
Upon receipt by us of the full specified purchase price for the common stock,
such common stock will be fully paid and nonassessable.

      Liquidation. In the event of our liquidation, dissolution, or winding up,
after payment of all of our debts and liabilities and payment of any liquidation
preference plus accrued dividends applicable to any outstanding shares of
preferred stock, the holders of common stock would be entitled to receive all
assets available for distribution in cash or in kind.

      Transfer. Shares of common stock are freely transferable except for shares
that are held by affiliates. Those shares may be transferred in accordance with
the requirements of Rule 144 of the Securities Act of 1933.

                                       80


WARRANTS

    GENERAL

      The bank issued warrants to purchase its common stock in 2000, and these
warrants have since become warrants to purchase the common stock of 1st
Colonial. In 2002, we issued additional warrants to purchase our common stock as
part of a common stock and warrant offering. In general, any warrant not
exercised on or before its expiration date will expire and will no longer be
exercisable. Further, the holders of these warrants do not have the rights and
privileges of holders of common stock.

      Warrants may be exercised in whole or in part, but no fractional shares of
common stock will be issued upon exercise of the warrant. If less than all of
the warrants evidenced by the warrant agreement or certificate are exercised, a
new warrant agreement or certificate will be issued for the remaining number of
warrants. The number of shares purchasable upon exercise and the exercise price
of each warrant will be proportionately adjusted upon the occurrence of certain
events, including stock dividends, stock splits, reclassification and
reorganizations.

    WARRANTS ISSUED IN 2000

      Warrants were issued to the bank's underwriter in connection with the
bank's initial public offering of common stock in June 2000. These warrants are
held by the selling shareholders, and entitle them to purchase 97,024 shares of
1st Colonial common stock at a purchase price of $9.56 per share. These warrants
are exercisable until June 29, 2005. These warrants are evidenced by written
agreements between the bank and the holders of the warrants. Neither these
warrants nor the shares issuable upon their exercise have been registered under
the Securities Act of 1933, and therefore neither can be sold or offered for
sale unless an exemption from such registration requirements (such as Rule 144)
is available.

      We filed a registration statement with the SEC on March 12, 2004 in
connection with our pending common stock offering. Under the terms of these
warrants, the warrant holders had the right to cause the shares issued or
issuable upon exercise of the warrants to be registered in that registration
statement. All of the warrant holders exercised such registration rights, and
the shares issuable pursuant to the exercise of the warrants have been
registered under the Securities Act of 1933. In connection with this
registration, we are required to bear all expenses attendant to registering such
shares, including the cost of one counsel for any selling shareholders;
provided, however, that we are not required to bear the expense of any
underwriting discounts and commissions relating thereto, which shall be borne by
the selling shareholders, except as prohibited by any state laws.

    WARRANTS ISSUED IN 2002

      Each outstanding warrant issued in connection with our common stock and
warrant offering in 2002 entitles the holder to purchase one share of common
stock at a purchase price of $8.71 per share until the expiration of the
warrants on December 16, 2005. These warrants have been registered under the
Securities Act of 1933 and are freely tradable without the common

                                       81


stock, and upon exercise of these warrants, the common stock issued would be
freely tradable as well. Currently, there is no public trading market for these
warrants.

      Each of the 2002 warrants is evidenced by a certificate indicating the
total number of shares for which the warrant is exercisable. Warrant
certificates may be exercised or transferred by presenting them at the office of
the warrant agent, StockTrans, Inc. Each warrant may be exercised by
surrendering the warrant certificate, with the form of election to purchase on
the reverse side properly completed and executed, together with payment of the
exercise price to the warrant agent. The warrants are governed by our warrant
agreement with the warrant agent, a copy of which has been filed with the SEC
(See "Where You Can Find Additional Information").

    TRANSFER AGENT AND WARRANT AGENT

      The transfer agent for the common stock and the warrant agent is
StockTrans, Inc. with offices at 44 West Lancaster Avenue, Ardmore, Pennsylvania
19003.

CERTAIN RESTRICTIONS ON ACQUISITION OF 1ST COLONIAL

      Our articles of incorporation and bylaws contain numerous provisions that
are intended to encourage potential acquirors to negotiate directly with the
Board of Directors, but which also may deter a non-negotiated tender or exchange
offer for our stock or a proxy contest for control of 1st Colonial. Certain
provisions of Federal and Pennsylvania law may also discourage nonnegotiated
takeover attempts or proxy contests. In addition, the terms of the bank's
employment agreements with our executive officers (see "Management -- Employment
Agreements") may also be viewed as having the effect of discouraging such
efforts. These provisions may also serve to entrench existing management. These
provisions may also deter institutional interest in and ownership of our stock
and, accordingly, may depress the market price for, and liquidity of, our stock.

      The following is a description of such provisions and their purpose and
possible effects. The Board of Directors does not presently intend to propose
additional anti-takeover provisions for the Articles of Incorporation or bylaws
in the future. Because of the possible adverse effect such provisions may have
on shareholders, this discussion should be read carefully.

    FEDERAL REGULATORY PROVISIONS

      Under the Federal Change in Bank Control Act (the "Control Act"), a 60-day
prior written notice must be submitted to the Board of Governors of the Federal
Reserve System (FRB) if any person, or any group acting in concert, seeks to
acquire 10% or more of any class of outstanding voting securities of 1st
Colonial, unless the FRB determines that the acquisition will not result in a
change of control of 1st Colonial. Under the Control Act, the FRB has 60 days
within which to act on such notice, taking into consideration certain factors,
including the financial and managerial resources of the acquiror, the
convenience and needs of the community served by the bank holding company and
its subsidiary banks and the antitrust effects of the acquisition. Under the
Bank Holding Company Act, a company is generally required to obtain prior
approval of the FRB before it may obtain control of a bank holding company.
Control is

                                       82


generally described to mean the beneficial ownership of 25% or more of all
outstanding voting securities of a company.

    PENNSYLVANIA FIDUCIARY DUTY PROVISIONS

      The Pennsylvania Business Corporation Law provides as follows:

         -  the Board of Directors can consider, in determining whether a
            certain action is in the best interests of the corporation, (1) the
            effects of any action upon any or all groups affected by such
            action, including shareholders, employees, suppliers, customers and
            creditors of the corporation, and upon communities in which offices
            or other establishments of the corporation are located, (2) the
            short-term and long-term interests of the corporation, including
            benefits that may accrue to the corporation from its long-term plans
            and the possibility that these interests may be best served by the
            continued independence of the corporation, (3) the resources, intent
            and conduct (past, stated and potential) of any person seeking to
            acquire control of the corporation, and (4) all other pertinent
            factors;

         -  the Board of Directors need not consider the interests of any
            particular group as dominant or controlling;

         -  directors, in order to satisfy the presumption that they have acted
            in the best interests of the corporation, need not satisfy any
            greater obligation or higher burden of proof with respect to actions
            relating to an acquisition or potential acquisition of control;

         -  actions relating to acquisitions of control that are approved by a
            majority of "disinterested directors" are presumed to satisfy the
            directors' standard unless it is proven by clear and convincing
            evidence that the directors did not assent to such action in good
            faith after reasonable investigation; and

         -  the fiduciary duty of directors is solely to the corporation and may
            be enforced by the corporation or by a shareholder in a derivative
            action, but not by a shareholder directly.

      The Pennsylvania Business Corporation Law explicitly provides that the
fiduciary duty of directors shall not be deemed to require directors to act as
the board of directors, a committee of the board or an individual director
solely because of the effect such action might have on an acquisition or
potential or proposed acquisition of control of the corporation or the
consideration that might be offered or paid to shareholders in such an
acquisition. One of the effects of these fiduciary duty provisions may be to
make it more difficult for a shareholder to successfully challenge the actions
of our Board of Directors in a potential change in control context. Pennsylvania
case law appears to provide that the fiduciary duty standard under the
Pennsylvania Business Corporation Law grants directors the statutory authority
to reject or refuse to consider any potential or proposed acquisition of the
corporation.

                                       83


    OTHER PROVISIONS OF PENNSYLVANIA LAW.

      The Pennsylvania Business Corporation Law also contains provisions
applicable to us that may have the effect of impeding a change in control. These
provisions:

         -  prohibit for five years, subject to certain exceptions, a "business
            combination," which includes a merger or consolidation or a sale,
            lease or exchange of assets, with a shareholder or group of
            shareholders beneficially owning 20% or more of a public
            corporation's voting power;

         -  prevent a shareholder acquiring different levels of voting power
            (20%, 33% and 50%) from voting any shares in excess of the
            applicable threshold unless disinterested shareholders approve such
            voting rights; and

         -  require any person or group that publicly announces that it may
            acquire control of the corporation, or that acquires or publicly
            discloses an intent to acquire 20% or more of the voting power of
            the corporation, to disgorge to the corporation any profits it
            receives from sales of the corporation's equity securities purchased
            over the prior 18 months.

    ANTITAKEOVER PROVISIONS OF OUR ARTICLES OF INCORPORATION AND BYLAWS

      1. Prohibition of Ownership and Voting of Shares in Excess of 10%. Our
articles of incorporation impose limitations upon the ability of certain
shareholders and groups of shareholders to acquire or vote shares of our stock.
The articles of incorporation prohibit any person (whether an individual,
company or "group acting in concert") from acquiring "voting control." Voting
control is generally defined as the beneficial ownership at any time of shares
with more than 10% of the total voting power of our outstanding capital stock.
These provisions do not apply to the purchase of shares by an underwriter in
connection with a public offering. A "group acting in concert" includes persons
seeking to combine or pool their voting power or other interests in common stock
for a common purpose. Such a group does not include actions by the Board of
Directors acting solely in their capacity as the Board.

      Under this provision, shares of common stock, if any, owned in excess of
10% will be treated as "excess shares." In general, all shares of common stock
deemed to be excess shares will not be entitled to vote on any matter or take
other shareholder action. For purposes of determining the voting rights of other
shareholders, excess shares are essentially treated as no longer outstanding. As
a result, where excess shares are present, other shareholders will realize a
proportionate increase in their voting power, but this 10% voting restriction
shall not be applicable to other shareholders if their voting power increases
above 10% as a result of application of this rule to another shareholder.

      The potential effect of this voting rights limitation is significant. Any
person or group acting in concert owning more than 10% of the outstanding common
stock will generally be unable to exercise voting rights proportionate to their
equity interest. When operating in conjunction with other provisions in our
Articles of Incorporation, particularly the provision requiring the affirmative
vote of the holders of 80% of the voting power of the corporation on

                                       84


certain matters, the practical effect of the limitation on voting rights may be
to render it virtually impossible for any one shareholder or group acting in
concert to determine the outcome of any such vote.

      The 10% voting rights limitation may make it extremely difficult for any
one person or group of affiliated persons to acquire voting control of 1st
Colonial, with the result that it may be extremely difficult to bring about a
change in the Board of Directors or management. This provision may have the
effect of discouraging holders of large amounts of shares from purchasing
additional shares, or would be holders who may desire to acquire enough shares
to exercise control from purchasing any shares. As a result, this may have an
adverse effect on the liquidity and market price of our common stock.

      2. "Classified" Board of Directors. Our articles of incorporation provide
for a "classified" Board of Directors of between seven (7) and twenty-five (25)
members, which number is fixed by the Board of Directors, divided into three
classes, serving for terms currently expiring in 2004, 2005, and 2006,
respectively, and after such terms, for successive terms of three years each. In
the event of a Board vacancy, the articles of incorporation provide that the
sole power to fill such vacancy is vested in the Board of Directors, and any
such new director will serve out the full term of the former director. This
provision is designed to assure experience, continuity, and stability in the
Board's leadership and policies. The Board of Directors believes that this can
best be accomplished by electing each director to a three-year term and electing
only approximately one-third of the directors each year.

      The election of directors for staggered terms significantly extends the
time required to make any change in control of the Board of Directors and may
tend to discourage any surprise or non-negotiated takeover bid for control of
1st Colonial. Under the articles of incorporation, it would take at least two
annual meetings for holders of a majority of 1st Colonial's voting securities to
make a change in control of the Board of Directors because only a minority
(approximately one-third) of the directors will be elected at each meeting. In
addition, because certain actions require more than majority approval of the
Board, it may take as many as three annual meetings for a controlling block of
shareholders to obtain complete control of the Board.

      This provision may tend to perpetuate present management because of the
additional time required to change control of the Board. Because the provision
will increase the amount of time required for a takeover bidder to obtain
control without the cooperation of the Board even if the takeover bidder were to
acquire a majority of our outstanding stock, it may tend to discourage certain
tender offers, perhaps including some tender offers that the shareholders may
believe would be in their best interests. The classified Board provision applies
to all elections of directors and, accordingly, makes it more difficult for
shareholders to change the composition of the Board if the shareholders believe
such a change is desirable, even in the absence of any third party's acquisition
of voting control. This is especially true in light of the denial of cumulative
voting described below.

      3. No Cumulative Voting. Cumulative voting entitles a shareholder to
multiply the number of votes to which the shareholder is entitled by the number
of directors to be elected, with the shareholder being able to cast all such
votes for a single nominee or distribute them among the nominees as such
shareholder sees fit. The Pennsylvania Business Corporation Law

                                       85


provides that shareholders are entitled to cumulate their votes for the election
of directors, unless a corporation's articles of incorporation provide
otherwise.

      Cumulative voting is specifically prohibited in the articles of
incorporation because we believe that each director should represent and act in
the interest of all shareholders and not any special shareholder or group of
shareholders. In light of current acquisition techniques and activity, minority
representation could be disruptive and could impair efficient management of our
company. In addition, the absence of cumulative voting will also tend to deter
"greenmail," in which a substantial minority shareholder uses his holdings as
leverage to demand that a corporation purchase such shareholder's shares at a
significant premium over the market value of such stock to prevent such
shareholder from obtaining or attempting to obtain a seat on the Board of
Directors. In the absence of cumulative voting, a majority of the votes cast in
any election of directors can elect all of the directors of the class in any
given year.

      The absence of cumulative voting, coupled with a classified Board of
Directors, may also deter a proxy contest designed either to win representation
on the Board of Directors or to remove management because a group or entity
owning less than a majority of the voting stock may be unable to elect a single
director. Although this may tend to make removal of incumbent management more
difficult, the Board of Directors believes that deterring proxy contests will
avoid the significant cost, in terms of money and management's time, incurred in
opposing such actions.

      4. Preferred Stock. Our articles of incorporation authorize the issuance
of up to 1,000,000 shares of preferred stock and empower the Board of Directors
to issue such shares as a class or in one or more series, with such voting,
dividend, redemption, sinking fund, conversion, exchange, liquidation and other
rights as shall be determined by the Board of Directors, without shareholder
approval.

      We have no agreements, commitments or plans for the sale or other use of
the shares of preferred stock. We believe that having preferred stock authorized
provides flexibility in enabling us to respond promptly should opportunities
arise involving the raising of capital, acquisitions, stock distributions, and
other proper corporate purposes.

      Although we presently intend to use the preferred stock for the purposes
set forth above, if there is a merger, proposal, tender offer or other attempt
to gain control of 1st Colonial that our Board of Directors does not approve, it
would be possible for the Board of Directors to authorize the issuance of a
series of preferred stock with rights and preferences that would impede
completion of the proposed transaction. This would tend to perpetuate incumbent
management. Therefore, a possible effect of the provision would be to deter a
future takeover attempt that the Board of Directors considers contrary to the
best interests of all shareholders, but which some, or even a majority, of the
shareholders might deem to be in their best interests.

      5. Nominations for Directors and Shareholder Proposals. Our bylaws require
that nominations for the election of directors made by shareholders (as opposed
to those made by the Board of Directors) and any shareholder proposals for the
agenda at any annual meeting generally must be made by written notice delivered
or mailed to the Secretary not less than 90 days (and in the case of proposals
not more than 150 days) prior to the meeting of shareholders at

                                       86


which directors are to be elected or the proposal is to be considered. In the
case of director nominations, such notice must set forth, among other things,
the name, age, address, principal occupation or employment of each such nominee,
the number of shares of common stock that are owned by such nominee and the
length of time such nominee has been a shareholder. In the case of shareholder
proposals, such notice must set forth a brief description of the business
desired to be brought before the annual meeting. Nominations and proposals not
made in accordance with this procedure will be disregarded.

      We believe that this procedure assures that shareholders will have an
adequate opportunity to consider the qualifications of all nominees for
directors and permit the shareholders' meetings to be conducted in an orderly
manner. It may have the effect, however, of deterring nominations other than
those made by the Board of Directors.

      6. Mergers, Sale of Assets, Liquidation Approval. Our articles of
incorporation provide that any merger, consolidation, sale of assets or similar
transaction involving 1st Colonial requires the affirmative vote of shareholders
entitled to cast at least 80% of the votes which all shareholders are entitled
to cast, unless the transaction is approved in advance by 66 2/3% of the members
of the Board of Directors. If the transaction is approved in advance by 66 2/3%
of the members of the Board of Directors, approval by the affirmative vote of a
majority of the votes cast by holders of outstanding voting stock at a meeting
at which a quorum was present is required. The Articles of Incorporation also
provide that liquidation or dissolution of 1st Colonial requires the affirmative
vote of shareholders entitled to cast at least 80% of the votes that all
shareholders are entitled to cast, unless such transaction is approved by 66
2/3% of the members of the Board of Directors.

      We believe that in a merger or other business combination, the effects on
our employees and the customers and communities we serve might not be considered
by the tender offeror when merging us into an entity controlled by such offeror
as the second part of a two-step acquisition. By requiring approval of a merger
or similar transaction by the affirmative vote of shareholders holding 80% or
more of the combined voting power of our outstanding stock in cases in which the
transaction is not approved in advance by 66 2/3% of the members of the Board of
Directors, it will be extremely difficult for a group or person owning a
substantial block of our stock, after a successful tender or exchange offer, to
accomplish a merger or similar transaction without negotiating an agreement
acceptable to the Board of Directors. Accordingly, the Board of Directors will
be able to protect the interests of the remaining shareholders as well as our
employees and the customers and communities that we serve. If Board approval is
not obtained, the proposed transaction must be on terms sufficiently attractive
to obtain approval by a vote of shareholders holding 80% or more of the combined
voting power of our outstanding capital stock.

      The 80% approval requirement, applicable when 66 2/3% of the members of
the Board of Directors have not approved the transaction in advance, could
result in the Board and management being able to exercise a stronger influence
over any proposed takeover by refusing to approve the proposed business
combination and obtaining sufficient votes, including votes controlled directly
or indirectly by management, to preclude the 80% approval requirement.

                                       87


      Because this provision tends to discourage certain nonnegotiated takeover
bids and encourages other takeover bidders to negotiate with the Board, it also
tends to assist the Board and, therefore, management in retaining their present
positions. In addition, if the Board does not grant its prior approval, a
takeover bidder may still proceed with a tender offer or other purchases of our
stock, although any resulting acquisition of 1st Colonial may be more difficult
and more expensive. Because of the increased expense and the tendency of this
provision to discourage competitive bidders, any price offered to shareholders
may be lower than if this provision were not present in the Articles of
Incorporation.

      7. Qualifications for Directors. Our articles of incorporation provide
that, unless waived by the Board of Directors, a person must be a shareholder of
1st Colonial or the bank for at least three years before he or she can be
elected to the Board of Directors. This provision is designed to discourage
non-shareholders who are interested in buying a controlling interest in 1st
Colonial for the purpose of having themselves elected to the Board, by requiring
them to wait at least three years before being eligible for election. Our bylaws
also provide that, unless waived by a majority of the Board of Directors,
officers, directors, employees, agents and persons who own 5% or more of the
voting securities of any other corporation or other entity that owns 66 2/3% or
more of our outstanding voting stock cannot constitute a majority of the members
of the Board of Directors. The effect of this provision is to prevent a
corporation or other entity that has acquired 66 2/3% or more of our voting
stock from electing a Board of Directors in which its representatives constitute
a majority of the directors.

      8. Mandatory Tender Offer by 25% Shareholder. Our articles of
incorporation require any person or entity that has acquired shares of our stock
having a combined voting power of 25% or more of the total voting power of our
outstanding capital stock, to offer to purchase, for cash, all outstanding
shares of our voting stock at a price equal to the highest price paid within the
preceding twelve months by such person or entity for shares of the same class or
series of stock. In the event such person or entity did not purchase any shares
of a particular class or series of stock within the preceding 12 months, the
price per share for such class or series of stock would be the fair market value
of such class or series of stock as of the date on which such person acquired
25% or more of the combined voting power of our outstanding stock. The
provisions would not apply if 80% or more of the members of the Board of
Directors approved in advance an acquisition of our stock with combined voting
power of 25% or more.

      The Pennsylvania Business Corporation Law provides that, following any
acquisition by a person or group of more than 20% of a publicly-held
corporation's voting stock, the remaining shareholders have the right to receive
payment, in cash, for their shares from the acquiror of an amount equal to the
fair value of their shares, including a proportionate amount for any control
premium. Our articles of incorporation provide that if provisions of the
respective articles and the Pennsylvania Business Corporation Law both apply in
a given instance, the price per share to be paid will be the higher of the price
per share determined under the provision in the articles or under the
Pennsylvania Business Corporation Law.

      Our Board of Directors believes that any person or entity who acquires
control of 1st Colonial in a non-negotiated manner should be required to offer
to purchase all shares of voting stock remaining outstanding after the
assumption of control, at a price not less than the amount paid to acquire the
control position. Under Federal law, a person or entity is deemed to

                                       88


have acquired "control" of a bank or bank holding company when such person or
entity owns 25% or more of the voting stock of such bank or bank holding
company.

      A number of companies have been the subject of tender offers for, or other
acquisitions of, 25% or more of their outstanding shares of common stock. In
many cases, such purchases have been followed by mergers in which the tender
offeror or other purchaser has paid a lower price for the remaining outstanding
shares than the price it paid in acquiring its original interest in the company
and has paid in a potentially less desirable form (often securities of the
purchaser that do not have an established trading market at the time of
issuance). The statutory right of the remaining shareholders of a company to
dissent in connection with certain mergers and receive the "fair value" of their
shares in cash may involve significant expense and uncertainty to dissenting
shareholders and may not be meaningful because the appraisal standard to be
applied under Pennsylvania law does not take into account any appreciation in
the stock price due to the merger. This provision in the articles of
incorporation is intended to prevent these potential inequities.

      In many situations, the provision would require that a purchaser pay
shareholders a higher price for their shares and/or structure the transaction
differently than might be the case without the provision. Accordingly, we
believe that, to the extent a merger were involved as part of a plan to acquire
control of 1st Colonial, adoption of the provision would increase the likelihood
that a purchaser would negotiate directly with the Board. We further believe
that we are in a better position than the individual shareholders to negotiate
effectively on behalf of all shareholders and that the Board of Directors is
likely to be more knowledgeable than any individual shareholder in assessing the
business and prospects of 1st Colonial. Accordingly, we are of the view that
negotiations between the Board and a would-be purchaser will increase the
likelihood that shareholders, as a whole, will receive a higher average price
for their shares.

      The provision will tend to discourage any purchaser whose objective is to
seek control of 1st Colonial at a relatively low price by offering a lesser
value for shares in a subsequent merger than it paid for shares acquired in a
tender or exchange offer. The provision also should discourage the accumulation
of large blocks of shares of our voting stock, which we believe to be disruptive
to the stability of our vitally important relationships with our employees,
customers and communities which we serve, and which could precipitate a change
of control of 1st Colonial on terms unfavorable to the other shareholders.

      Tender offers or other private acquisitions of stock are usually made at
prices above the prevailing market price of a company's stock. In addition,
acquisitions of stock by persons attempting to acquire control through market
purchases may cause the market price of the stock to reach levels which are
higher than otherwise would be the case. The provision may discourage any
purchases of less than all of the outstanding shares of our voting stock and may
thereby deprive shareholders of an opportunity to sell their stock at a higher
market price. Because of having to pay a higher price to other shareholders in a
merger, it may become more costly for a purchaser to acquire control of 1st
Colonial. Open market acquisitions of stock may be discouraged by the
requirement that any premium price paid in connection with such acquisitions
would increase the price that must be paid in a subsequent merger. The provision
may therefore decrease the likelihood that a tender offer will be made for less
than all of our

                                       89


outstanding voting stock and, as a result, may adversely affect those
shareholders who would desire to participate in such a tender offer.

      9. Prohibition of Shareholders' Action Without a Meeting and of
Shareholders' Right To Call a Special Meeting. Our articles of incorporation
prohibit shareholder action without a meeting (i.e., the written consent
procedure is prohibited) and prohibit shareholders from calling a special
meeting. Therefore, in order for shareholders to take any action, it will
require prior notice, a shareholders' meeting and a vote of shareholders.
Special meetings of shareholders can only be called by the Board of Directors.
Therefore, without the cooperation of the Board, any shareholder will have to
wait until the annual meeting of shareholders to have a proposal submitted to
the shareholders for a vote.

      These provisions are intended to provide the Board of Directors and
nonconsenting shareholders with the opportunity to review any proposed action,
express their views and take any necessary action to protect the interests of
such shareholders and 1st Colonial before the action is taken, and to avoid the
costs of holding multiple shareholder meetings each year to consider proposals
of shareholders. These provisions also will preclude a takeover bidder who
acquires a majority of our outstanding stock from completing a merger or other
business combination of 1st Colonial without granting the Board of Directors and
the remaining shareholders an opportunity to make their views known and vote at
an annual shareholders' meeting. The delay caused by the necessity for an annual
shareholders' meeting would allow management to take preventive actions, even if
such actions are not believed by shareholders to be in their best interests.

      10. Amendment of Articles of Incorporation. The Pennsylvania Business
Corporation Law provides that the articles of incorporation of a Pennsylvania
business corporation (such as the 1st Colonial) may be amended by the
affirmative vote of a majority of the votes cast by all shareholders entitled to
vote thereon, except as otherwise provided by such corporation's articles of
incorporation. Our articles of incorporation provide that the following
provisions of the articles can only be amended by an affirmative vote of
shareholders entitled to cast at least 80% of all votes which shareholders are
entitled to cast, or by an affirmative vote of 80% of the directors and of
shareholders entitled to cast at least a majority of all votes which
shareholders are entitled to cast:

        (1) the provisions requiring 80% shareholder approval of certain
            actions;

        (2) the provisions establishing a classified board of directors;

        (3) the elimination of cumulative voting for directors;

        (4) the prohibition on acquiring or voting of more than 10% of the
            voting stock;

        (5) the prohibition on shareholder action without a meeting;

        (6) the prohibition on shareholders calling special meetings;

        (7) the requirement that a 25% shareholder purchase of all remaining
            shareholders' stock; and

        (8) the provisions that no shareholder shall have preemptive rights.

                                       90


      On other matters, the articles of incorporation can be amended by an
affirmative vote of a majority of the votes cast by all shareholders entitled to
vote thereon at a meeting at which a quorum is present.

      11. Amendment of Bylaws. Generally, our articles of incorporation vest
authority to make and amend the bylaws in the Board of Directors, acting by a
vote of a majority of the entire Board. In addition, except as described below,
shareholders may amend the bylaws by an affirmative vote of the holders 66 2/3%
of the outstanding voting stock. However, the provision of the bylaws concerning
directors' liabilities and indemnification of directors, officers and others may
not be amended to increase the exposure of directors to liability or decrease
the degree of indemnification except by the two-thirds vote of the entire Board
of Directors or 80% of all votes of shareholders entitled to be cast.

      This provision is intended to provide for additional continuity and
stability in our policies and governance so as to enable management to carry out
its long range plans for the company. The provision is also intended to
discourage certain nonnegotiated efforts to acquire 1st Colonial, since a
greater percentage of outstanding voting stock will be needed before effective
control over its affairs could be exercised. The Board of Directors will have
relatively greater control over the bylaws than the shareholders because, except
with respect to the director liability and indemnification provisions, the Board
could adopt, alter, amend or repeal the bylaws upon a majority vote by the
directors.

                              PLAN OF DISTRIBUTION

      The selling shareholders or their pledgees, donees, transferees, or other
successors in interest may sell the shares offered hereby from time to time in
one or more transactions (which may include block transactions) on the OTC
Bulletin Board or such other market on which our common stock may, from time to
time, be traded, in privately negotiated transactions, or otherwise at market
prices prevailing at the time of sale, at prices related to prevailing market
prices or at negotiated prices. The selling shareholders may effect such
transactions by selling the shares to or through broker-dealers, and such
broker-dealers may receive compensation in the form of discounts, concessions or
commissions from the selling shareholders and/or the purchasers of the shares
for whom such broker-dealers may act as agents or to whom they sell as
principals, or both. In addition, any shares that qualify for sale pursuant to
Rule 144 under the Securities Act may be sold under Rule 144 rather than
pursuant to this prospectus.

      The selling shareholders and any broker-dealers or agents that participate
with the selling shareholders in the distribution of the shares may be deemed to
be "underwriters" within the meaning of the Securities Act, and any commissions
received by them and any profit on the resale of the shares purchased by them
may be deemed to be underwriting commissions or discounts under the Securities
Act.

      We have agreed to indemnify and hold the selling shareholders harmless
against certain liabilities, including certain liabilities under the Securities
Act, that could arise in connection with the sale by the selling shareholders of
the shares. We also have agreed to bear certain expenses (other than selling
commissions) in connection with the registration and sale of the shares being
offered by the selling shareholders.

                                       91


                                  LEGAL MATTERS

      The validity of the issuance of the common stock being offered hereby has
been passed upon by Stevens & Lee, Cherry Hill, New Jersey.

                                     EXPERTS

      The consolidated statements of financial condition as of December 31, 2003
and 2002, and the consolidated statements of operations, shareholders' equity
and comprehensive income, and cash flows for each of the years in the three-year
period ended December 31, 2003, included in this prospectus, have been included
herein in reliance on the report of KPMG LLP, independent accountants, appearing
elsewhere herein, and upon the authority of that firm as experts in accounting
and auditing.

                      WHERE YOU CAN OBTAIN MORE INFORMATION

      We have filed with the Securities and Exchange Commission in Washington,
D.C., a Registration Statement on Form SB-2 under the Securities Act of 1933,
with respect to the shares of common stock being offered by this prospectus.
This prospectus, which constitutes a part of the Registration Statement, does
not contain all the information set forth in the Registration Statement. You
should review the Registration Statement and the exhibits thereto for further
information with respect to 1st Colonial and the shares being offered.
Statements in this prospectus about the contents of any contract or other
document are not necessarily complete, and those statements are qualified in all
respects by such reference. The Registration Statement, together with exhibits,
may be inspected without charge, and copied at prescribed rates at the principal
or regional offices of the Commission at the addresses indicated above. Copies
also may be obtained at prescribed rates from the public reference facilities
maintained by the Commission, at 450 Fifth Street, N.W., Washington, D.C. and
can be inspected without charge and copied at prescribed rates at the
Commission's regional office at Northwestern Atrium Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661. Electronic copies of the
Registration Statement can be viewed at the Commission's Website at
http://www.sec.gov.

      1st Colonial is subject to the informational requirements of Section 15(d)
of the Securities Exchange Act of 1934, and in accordance therewith, files
reports and other information with the Commission. Such reports and other
information can be inspected without charge and copied at prescribed rates at
the public reference facilities maintained by the Commission at Room 1024
Judiciary Plaza, 450 Fifth Street, N.W., Washington, DC 20549 and at its
regional office located at Northwestern Atrium Center, 500 West Madison Street,
Suite 1400, Chicago, IL 60661. Copies of such material can also be obtained at
prescribed rates from the Commission's Public Reference Section, 450 Fifth
Street, N.W., Washington, DC 20549 and its public reference facilities in
Chicago, Illinois. Electronic copies can be viewed at the Commission's website
at http://www.sec.gov.

      The bank is a wholly owned subsidiary of 1st Colonial. Prior to 1st
Colonial's acquisition of the bank on June 30, 2002, the bank filed periodic and
current reports on Forms 10-KSB, 10-QSB and 8-K with the Office of the
Comptroller of the Currency under Section 13 of the Securities Exchange Act.
Copies of such reports may be obtained promptly and without charge

                                       92


from the bank by contacting Gerard M. Banmiller, President and Chief Executive
Officer, 1st Colonial National Bank, 1040 Haddon Avenue, Collingswood, New
Jersey 08108. Copies of such documents are also available for inspection or
copying at prescribed rates at the offices of the Comptroller of the Currency,
250 E Street, S.W., Washington, D.C. 20219.

                                       93


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                AUDITED CONSOLIDATED FINANCIAL STATEMENTS                                    PAGE
                                                                                                             ----
                                                                                                          
Report of Independent Auditors............................................................................    F-2
Consolidated Statements of Financial Condition as of December 31, 2003 and 2002...........................    F-3
Consolidated Statements of Operations for the years ended December 31, 2003, 2002 and 2001................    F-4
Consolidated Statements of Shareholders' Equity and Comprehensive Income for the
    years ended December 31, 2003, 2002 and 2001..........................................................    F-5
Consolidated Statements of Cash Flows for the years ended December 31, 2003, 2002 and 2001................    F-6
Notes to Consolidated Financial Statements................................................................    F-7


                                      F-1


                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
1st Colonial Bancorp, Inc.:

      We have audited the accompanying consolidated statements of financial
condition of 1st Colonial Bancorp, Inc. and subsidiary (the Company) as of
December 31, 2003 and 2002, and the related consolidated statements of
operations, shareholders' equity and comprehensive income, and cash flows for
each of the years in the three-year period ended December 31, 2003. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

      We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. 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 the Company
as of December 31, 2003 and 2002, and the results of their operations and their
cash flows for each of the years in the three-year period ended December 31,
2003, in conformity with accounting principles generally accepted in the United
States of America.

/s/ KPMG LLP
Philadelphia, PA
February 6, 2004

                                      F-2


                           1ST COLONIAL BANCORP, INC.

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                           DECEMBER 31, 2003 AND 2002



                                                                                         2003         2002
                                                                                       ---------    ---------
                                                                                       (DOLLARS IN THOUSANDS)
                                                                                              
                                     ASSETS
Cash and due from banks ...........................................................    $   6,281    $   6,156
Federal funds sold ................................................................        9,735        6,005
Interest-bearing deposits .........................................................          500           --
                                                                                       ---------    ---------
        Cash and cash equivalents .................................................       16,516       12,161
                                                                                       ---------    ---------

Investments held to maturity (fair value of $5,796 at December 31, 2003 and
   $1,218 at December 31, 2002) ...................................................        5,808        1,220
Securities available for sale (amortized cost of $28,107 at December 31, 2003 and
     $29,776 at December 31, 2002) ................................................       27,985       29,934
Mortgage loans held for sale ......................................................          281           63
Loans .............................................................................       66,550       54,198
     Less allowance for loan losses ...............................................         (768)        (576)
                                                                                       ---------    ---------
        Net loans .................................................................       65,782       53,622
Premises and equipment, net .......................................................          935          763
Accrued interest receivable .......................................................          373          341
Deferred tax assets ...............................................................          301          181
Other assets ......................................................................           91           35
Total assets ......................................................................    $ 118,072    $  98,320
                                                                                       =========    =========
                       LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Deposits .......................................................................    $ 104,323    $  82,948
   Short-term borrowings ..........................................................        4,087        6,033
   Accrued interest payable .......................................................            8           10
   Income taxes payable ...........................................................           48           51
   Other liabilities ..............................................................           55           76
                                                                                       ---------    ---------
        Total liabilities .........................................................      108,521       89,118
                                                                                       ---------    ---------
Shareholders' equity:
   Common stock, $0 par value; authorized 5,000,000 shares; issued and
      outstanding 1,414,487 shares at December 31, 2003 and 1,410,770 shares at
      December 31, 2002............................................................           --           --
   Preferred stock, 1,000,000 shares authorized, no shares issued..................           --           --
   Additional paid-in capital......................................................        9,238        8,935
   Retained earnings...............................................................          386          166
   Accumulated other comprehensive (loss) income...................................          (73)         101
                                                                                       ---------    ---------
        Total shareholders' equity.................................................        9,551        9,202
                                                                                       ---------    ---------
Total liabilities and shareholders' equity.........................................    $ 118,072    $  98,320
                                                                                       =========    =========


          See accompanying notes to consolidated financial statements.

                                      F-3


                           1ST COLONIAL BANCORP, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001



                                                                    2003             2002            2001
                                                                 -----------     -----------     -----------
                                                                (DOLLARS IN THOUSANDS, EXCEPT PER-SHARE DATA)
                                                                                        
Interest income:
   Loans                                                         $     3,769     $     3,251     $     1,943
   Federal funds sold and interest-bearing deposits                       78             176             418
   Investments:
      Taxable                                                            870             647             810
      Nontaxable                                                          47              11              17
                                                                 -----------     -----------     -----------
         Total interest income                                         4,764           4,085           3,188
                                                                 -----------     -----------     -----------

Interest expense:
   Deposits                                                            1,203           1,082           1,131
   Short-term borrowings                                                  41              83             133
                                                                 -----------     -----------     -----------
         Total interest expense                                        1,244           1,165           1,264
                                                                 -----------     -----------     -----------
         Net interest income                                           3,520           2,920           1,924
Provision for loan losses                                                225             275             225
                                                                 -----------     -----------     -----------
         Net interest income after provision for loan losses           3,295           2,645           1,699
                                                                 -----------     -----------     -----------

Other income:
   Service charges on deposit accounts                                   139              85              47
   Gain on sales of mortgage loans held for sale                         103              62              46
   Other income, service charges, and fees                                53              31              11
   Gain on sales of securities available for sale                          4              24              65
                                                                 -----------     -----------     -----------
   Total other income                                                    299             202             169
                                                                 -----------     -----------     -----------

Other expenses:
   Compensation and employee benefits                                  1,175             842             770
   Occupancy and equipment expenses                                      335             218             168
   Advertising expense                                                   145              75              58
   Data processing expense                                               275             223             144
   Professional services                                                 222             195             118
   Other operating expenses                                              607             470             343
                                                                 -----------     -----------     -----------
         Total other expenses                                          2,759           2,023           1,601
                                                                 -----------     -----------     -----------
         Income before income taxes                                      835             824             267
   Income tax expense (benefit)                                          335             329             (94)
                                                                 -----------     -----------     -----------
         Net income                                              $       500     $       495     $       361
                                                                 ===========     ===========     ===========

   Basic earnings per share                                      $      0.35     $      0.44     $      0.35
   Diluted earnings per share                                           0.35            0.43            0.35
   Weighted average number of shares outstanding:
      Basic earnings per share                                     1,411,529       1,139,076       1,030,334
      Diluted earnings per share                                   1,446,334       1,143,212       1,033,484


          See accompanying notes to consolidated financial statements.

                                      F-4


                           1ST COLONIAL BANCORP, INC.

               CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND
       COMPREHENSIVE INCOME YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001



                                                                          ACCUMULATED
                                                                             OTHER
                                                                            COMPRE-      TOTAL
                                                  ADDITIONAL   RETAINED     HENSIVE      SHARE-    COMPRE-
                                         COMMON    PAID-IN     EARNINGS     (LOSS)      HOLDER'S   HENSIVE
                                         STOCK     CAPITAL     (DEFICIT)    INCOME       EQUITY    INCOME
                                         ------   ----------   --------   -----------   --------   -------
                                                              (DOLLARS IN THOUSANDS)
                                                                                 
Balance at December 31, 2000 ........    $   --   $    5,785   $   (597)  $       114   $  5,302
Proceeds from private placement              --        1,122         --            --      1,122
     of 145,482 common shares........
Stock split effected in the form of          --           93        (93)           --         --
     a dividend, 10%.................
Net unrealized loss on securities            --           --         --           (16)       (16)  $   (16)
     available for sale, net of tax..
Net income ..........................        --           --        361            --        361       361
                                                                                                       ---
Total comprehensive income ..........                                                              $   345
                                         ------   ----------   --------   -----------   --------   =======

Balance at December 31, 2001 ........        --        7,000       (329)           98      6,769
Proceeds from sale of 280,475                --        1,931         --            --      1,931
    common shares in stock offering..
Exercise of director's options ......        --            4         --            --          4
Net unrealized gain on securities            --           --         --             3          3   $     3
     available for sale, net of tax..
Net income ..........................        --           --        495            --        495       495
                                                                                                       ---
Total comprehensive income ..........                                                              $   498
                                         ------   ----------   --------   -----------   --------   =======

Balance at December 31, 2002 ........        --        8,935        166           101      9,202
Stock issuance expenses .............        --           (9)        --            --         (9)
Exercise of warrants ................        --           32         --            --         32
Stock dividend ......................        --          280       (280)           --         --
Net unrealized loss on securities            --           --         --          (174)      (174)  $  (174)
     available for sale, net of tax..
Net income ..........................        --           --        500            --        500       500
                                                                                                       ---
Total comprehensive income ..........                                                              $   326
                                         ------   ----------   --------   -----------   --------   =======

Balance at December 31, 2003 ........    $   --   $    9,238   $    386   $       (73)  $  9,551
                                         ======   ==========   ========   ===========   ========


          See accompanying notes to consolidated financial statements.

                                      F-5


                           1ST COLONIAL BANCORP, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001



                                                                            2003        2002        2001
                                                                          --------    --------    --------
                                                                               (DOLLARS IN THOUSANDS)
                                                                                         
Cash flows from operating activities:
   Net income                                                             $    500    $    495    $    361
                                                                          --------    --------    --------
Adjustments to reconcile net income to net  cash provided by operating
   activities:
Depreciation and amortization                                                  113          90          74
     Amortization (accretion) of premium (discount) on securities, net         173          19         (32)
     Amortization of deferred fees/cost, net                                    41          10           7
     Gain on sales of mortgage loans held for sale                            (103)        (62)        (46)
     Gain on sales of securities available for sale                             (4)        (24)        (65)
     Loss on fixed asset retirements                                            19          --          --
     Provision for loan losses                                                 225         275         225
     Cash disbursed for mortgage banking activities                        (21,771)    (12,784)     (9,840)
     Cash received for mortgage banking activities                          21,656      12,965       9,704
     Increase in accrued interest receivable                                   (32)        (11)        (84)
     Deferred income tax benefit                                               (14)        (19)       (219)
     (Increase) decrease in other assets                                       (56)         26         (17)
     (Decrease) increase in accrued interest payable                            (2)        (20)         21
     (Decrease) increase in income taxes payable                                (3)        (74)        125
     Decrease in other liabilities                                             (21)        (48)         (6)
                                                                          --------    --------    --------
                  Total adjustments                                            221         343        (153)
                                                                          --------    --------    --------
                  Net cash provided by operating activities                    721         838         208
                                                                          --------    --------    --------

Cash flows from investing activities:
   Proceeds from maturities and sales of securities available for sale      28,129      21,714       9,525
   Proceeds from maturities of securities held to maturity                   1,220         931          --
   Purchases of securities held to maturity                                 (5,808)       (935)     (1,216)
   Purchases of securities available for sale                              (31,665)    (35,344)    (17,180)
   Repayment of principal of securities available for sale                   5,036         893         568
   Increase in loans receivable, net                                       (12,426)    (17,646)    (22,310)
   Capital expenditures                                                       (304)       (411)        (80)
                                                                          --------    --------    --------
                  Net cash used in investing activities                    (15,818)    (30,798)    (30,693)
                                                                          --------    --------    --------

Cash flows from financing activities:
   Net increase in deposits                                                 21,375      15,683      43,971
   Net (decrease) increase in short-term borrowings                         (1,946)        573       3,467
   Issuance of common stock, net                                                23       1,935       1,122
                                                                          --------    --------    --------
                  Net cash provided by financing activities                 19,452      18,191      48,560
                                                                          --------    --------    --------
                  Net increase (decrease) in cash and cash equivalents       4,355     (11,769)     18,075
Cash and cash equivalents at beginning of year                              12,161      23,930       5,855
                                                                          --------    --------    --------
Cash and cash equivalents at end of year                                  $ 16,516    $ 12,161    $ 23,930
                                                                          ========    ========    ========

Supplemental disclosures:
   Cash paid during the year for:
     Interest                                                             $  1,242    $  1,185    $  1,243
     Income taxes                                                              350         346         219
   Noncash items:
   Net change in unrealized gains on available for sale securities, net
      of taxes of $106 for 2003, $8 for 2002 and ($65) for 2001               (174)          3         (16)
   Issuance of stock dividend                                                  280          --          93


          See accompanying notes to consolidated financial statements.

                                      F-6


                           1ST COLONIAL BANCORP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           DECEMBER 31, 2003 AND 2002

(1) NATURE OF OPERATIONS

    1st Colonial Bancorp, Inc. (the Company) is a Pennsylvania corporation
headquartered in Collingswood, New Jersey, and the parent company of 1st
Colonial National Bank (the Bank). The Bank opened for business on June 30,
2000, and provides a wide range of business and consumer financial services
through its two New Jersey branch offices located in Collingswood and Westville.

      The Company was organized as the holding company for the Bank, in
connection with the reorganization approved by the Bank's shareholders at the
annual meeting on June 12, 2002. As a bank holding company registered under the
Bank Holding Company Act of 1956, the Company is subject to the supervision and
regulation of the Board of Governors of the Federal Reserve System (the FRB).
The Bank is a national bank whose deposits are insured by the Bank Insurance
Fund (BIF) of the Federal Deposit Insurance Corporation (FDIC). The Company's
operations and those of the Bank are subject to supervision and regulation by
FRB, the FDIC, and the Office of the Comptroller of the Currency (OCC). The
principal activity of the Bank is to provide its local communities with general
commercial and retail banking services. The Bank is managed as one business
segment.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (a) BASIS OF PRESENTATION

    The consolidated financial statements include the accounts of the parent
    company, 1st Colonial Bancorp, Inc., and its wholly owned subsidiary, 1st
    Colonial National Bank.

      (b) USE OF ESTIMATES

    The preparation of financial statements in conformity with accounting
    principles generally accepted in the United States of America 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 amounts
    of income and expenses during the reporting period. Actual results could
    differ from those estimates.

      (c) CASH AND CASH EQUIVALENTS

    For purposes of reporting cash flows, cash and cash equivalents include cash
    and amounts due from banks, interest-bearing deposits (including
    certificates of deposit with original terms of three months or less), and
    federal funds sold. Generally, federal funds sold are repurchased the
    following day.

                                      F-7


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      (d) INVESTMENTS HELD TO MATURITY

      Debt securities that management has the positive intent and ability to
    hold until maturity are classified as held to maturity and are carried at
    their remaining unpaid principal balance, net of unamortized premiums or
    unaccreted discounts. Premiums are amortized and discounts are accreted
    using a method that produces results that approximate level yield over the
    estimated remaining term of the underlying security.

      (e) SECURITIES AVAILABLE FOR SALE

      Securities not classified as held to maturity are classified as available
    for sale and are stated at fair value. Unrealized gains and losses are
    excluded from earnings and are reported as accumulated other comprehensive
    (loss) income, net of tax, a separate component of shareholders' equity,
    until realized. Gains and losses are determined using the
    specific-identification method and are accounted for on a trade-date basis.

      (f) MORTGAGE LOANS HELD FOR SALE

         The Bank originates and sells residential mortgage loans (without
recourse) servicing released to the secondary market. This activity enables the
Bank to fulfill the credit needs of the community while reducing its overall
exposure to interest rate and credit risk. These loans are reported at the lower
of their cost or fair market value.

      (g) LOANS

         Loans are stated at the principal amount outstanding, net of deferred
loan fees and costs. Interest income is accrued on the principal amount
outstanding. Loan origination fees and related direct costs are deferred and
amortized to interest income over the term of the respective loan as a yield
adjustment.

         Loans are reported as nonaccrual if they are past due as to principal
or interest payments for a period of 90 days or more. Exceptions may be made if
a loan is deemed by management to be well collateralized and in the process of
collection. Loans that are on a current payment status may also be classified as
nonaccrual if there is serious doubt as to the borrower's ability to continue
interest or principal payments. When a loan is placed in the nonaccrual
category, interest accruals cease and uncollected accrued interest receivable is
reversed and charged against current interest income. Nonaccrual loans are
generally not returned to accruing status until principal and interest payments
have been brought current and full collectibility is reasonably assured.
Impaired loans are measured based on the present value of expected future
discounted cash flows, the market price of the loan, or the fair value of the
underlying collateral if the loan is collateral dependent. For purposes of
applying the measurement criteria for impaired loans, the Bank excludes large
groups of smaller balance homogeneous loans, primarily

                                      F-8


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

consisting of residential real estate and consumer loans, as well as commercial
loans with balances of less than $100,000. The recognition of interest income on
impaired loans is the same as for nonaccrual loans discussed above.

      (h) ALLOWANCE FOR LOAN LOSSES

         The allowance for loan losses reflects management's best estimate of
losses, both known and inherent, in the existing loan portfolio. Management uses
significant estimates to determine the allowance for loan losses. Management's
estimates consider such factors as changes in the nature and volume of the
portfolio, overall portfolio quality, review of specific problem loans, and
current economic conditions that may affect the borrowers' ability to pay. The
provision for loan losses charged to operating expenses represents the amount
necessary to maintain an appropriate allowance. Loan losses are charged directly
against the allowance for loan losses when loans are determined to be
uncollectible. Recoveries on previously charged-off loans are added to the
allowance when received.

         In addition, regulatory authorities, as an integral part of their
examinations, periodically review the allowance for loan losses. They may
require additions to the allowance based upon their judgments about information
available to them at the time of examination.

      (i) PREMISES AND EQUIPMENT

    Premises and equipment are recorded at cost less accumulated depreciation
    and amortization. Depreciation is computed using the straight-line method
    over the expected useful lives of the assets. Amortization of leasehold
    improvements is computed using the straight-line method over the shorter of
    the useful lives or the remaining lease term. Software costs, furniture, and
    equipment have depreciable lives of 3 to 10 years. Building and improvements
    have estimated useful lives of 30 years. The costs of maintenance and
    repairs are expensed as they are incurred, and renewals and betterments are
    capitalized.

      (j) OTHER REAL ESTATE OWNED

    Other real estate owned would be comprised of properties acquired through
    foreclosure proceedings or acceptance of a deed in lieu of foreclosure.
    Other real estate owned is recorded at the lower of the carrying value of
    the loan or the fair value of the property, net of estimated selling costs.
    Costs relating to the development or improvement of properties are
    capitalized, while expenses related to the operation and maintenance of
    properties are expensed as incurred. Gains or losses upon dispositions are
    reflected in earnings as realized. The Bank had no real estate owned at
    December 31, 2003 and 2002.

                                      F-9


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      (k) EARNINGS PER SHARE

    Basic earnings per share is calculated as net income divided by the weighted
    average number of shares outstanding. Dilutive earnings per share includes
    dilutive common stock equivalents as computed under the treasury stock
    method using average common stock prices. Share and per-share data for all
    periods presented have been restated to reflect the 10% stock dividend paid
    on January 15, 2002 and the 5% stock dividend paid on April 15, 2003 and 5%
    stock dividend paid on April 15, 2004 to shareholders of record on April 1,
    2004.

      (l) INCOME TAXES

    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, as well as operating loss carryforwards. 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. A valuation allowance is established
    against deferred tax assets when, in the judgment of management, it is more
    likely than not that such deferred tax assets will not become available.

      (m) STOCK OPTIONS

    As of December 31, 2003, the Company had four stock-based compensation
    plans, which are described more fully in note 19. The Company accounts for
    those plans under the recognition and measurement principles of Accounting
    Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to
    Employees, and related interpretations. No stock-based employee compensation
    cost is reflected in net income, as all options granted under those plans
    had an exercise price equal to the market value of the underlying common
    stock on the date of grant. The following table illustrates the effect on
    net income and earnings per share if the Company had applied the fair value
    recognition provisions of Statement of Financial Accounting Standards (SFAS)
    No. 123, Accounting for Stock-Based Compensation, to stock-based employee
    compensation (dollars in thousands, except per-share amounts).

                                      F-10


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



                                                                                    DILUTIVE
                                                           BASIC EARNINGS         EARNINGS PER
                                            NET INCOME       PER SHARE               SHARE
                                            ----------       ---------               -----
                                                                         
2003:
As reported..........................         $ 500             0.35                  0.35
Compensation expense.................          (102)           (0.07)                (0.07)
                                              -----             ----                  ----
Pro forma............................         $ 398             0.28                  0.28
                                              =====             ====                  ====

2002:
As reported..........................         $ 495             0.44                  0.43
Compensation expense.................           (44)           (0.04)                (0.04)
                                              -----             ----                  ----
Pro forma............................         $ 451             0.40                  0.39
                                              =====             ====                  ====

2001:
As reported..........................         $ 361             0.35                  0.35
Compensation expense ................           (29)           (0.03)                (0.03)
                                              -----             ----                  ----
Pro forma............................         $ 332             0.32                  0.32
                                              =====             ====                  ====


      (n) RECENT ACCOUNTING PRONOUNCEMENTS

          Costs Associated with Exit or Disposal Activities

            In June 2002, the FASB issued SFAS No. 146, Accounting for Costs
Associated with Exit or Disposal Activities. SFAS No. 146 requires companies to
recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
SFAS No. 146 nullifies Emerging Issues Task Force (EITF) Issue No. 94-3,
Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity (Including Certain Costs Incurred in a Restructuring).

            The provisions of SFAS No. 146 are to be applied prospectively for
exit or disposal activities that are initiated after December 31, 2003, with
early application encouraged. The adoption of SFAS No. 146 did not have an
impact on the Company's earnings, financial condition, or equity.

          Guarantor's Accounting and Disclosure Requirements for Guarantees

            During 2002, FASB Interpretation No. 45, Guarantor's Accounting and
Disclosure Requirements for Guarantees Including Indirect Guarantees of
Indebtedness of Others, was issued. Interpretation No. 45 requires a guarantor
to include disclosure of certain obligations, and if applicable, at the
inception of the guarantee, recognize a liability for the fair value of other
certain obligations undertaken in issuing a guarantee. The recognition
requirement is effective for guarantees issued or modified after December 31,
2003. Adoption of Interpretation No. 45 did not have an impact on the Company's
earnings, financial condition, or equity.

                                      F-11



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

          Consolidation of Variable Interest Entities

            In December 2003, the Financial Accounting Standards Board (FASB)
issued a revised FASB Interpretation No. 46, Consolidated of Variable Interest
Entities (FIN 46R). This interpretation addresses how a business should evaluate
whether it has a controlling financial interest in an entity through means other
than voting rights and accordingly should consolidate the entity. FIN 46R
replaced FASB interpretation No. 46, Consolidated of Variable Interest Entities,
which was originally issued in January 2003. FIN 46R will be applied to variable
interest entities created after December 13, 2003.

          Derivative Instruments and Hedging Activities

            In April 2003, the FASB issued SFAS No. 149, Amendment of Statement
133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and
clarifies financial accounting and reporting for derivative instruments,
including certain derivative instruments embedded in other contracts
(collectively referred to as derivatives) and for hedging activities under SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities. With some
exceptions, SFAS No. 149 is effective for contracts entered into or modified
after June 30, 2003. The adoption of SFAS No. 149 did not have an impact on the
Company's earnings, financial condition, or equity.

          Financial Instruments with Debt and Equity Characteristics

            In May 2003, the FASB issued SFAS No. 150, Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities and Equity. SFAS
No. 150 establishes standards for how an issuer classifies and measures certain
financial instruments with characteristics of both liabilities and equity. It
requires that an issuer classify a financial instrument that is within its scope
as a liability (or an asset in some circumstances). SFAS No. 150 is effective
for financial instruments entered into or modified after May 31, 2003, and
otherwise is effective at the beginning of the first interim period beginning
after June 15, 2003, except for mandatorily redeemable financial instruments of
nonpublic entities. The adoption of SFAS No. 150 did not have an impact on the
Company's earnings, financial condition, or equity.

          Accounting for Temporary Impairment and Its Application to Certain
          Investments

            In November 2003, the Emerging Issues Task Force (EITF) issued EITF
Issue No. 03-1, The Meaning of Other-Than-Temporary and Its Application to
Certain Investments. The requirements apply to investments in debt and
marketable equity securities that are accounted under SFAS No. 115, Accounting
for Certain Investments in Debt and Equity Securities, and to investments by
not-for-profit entities accounted for under SFAS No. 124, Accounting for Certain
Investments Held by Not-for-Profit Organizations, and the requirements apply
only to annual

                                      F-12



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

financial statements. The additional disclosures required by EITF Issue No. 03-1
include the following items: the amount of unrealized losses and related fair
market values of investment securities, the nature of the investment securities,
the number of investment securities that are in an unrealized position, the
severity and during of the impairments, the cause of impairments, and a
conclusion as to whether any of the unrealized losses represent an
other-than-temporary impairment. As a result of the implementation of EITF Issue
No. 03-1, the Company's disclosures related to investment securities have been
modified.

(3) COMMON STOCK OFFERING

    On December 20, 2002, the Company completed its public offering of units of
common stock and warrants. In the offering, the Company sold 254,399 units at an
offering price of $8.50 per unit. Each unit consisted of one share of common
stock and a warrant to purchase an additional share of common stock during the
next three years at a purchase price of $9.60 per share. After giving effect to
the 5% stock dividend paid in April 2003 and the 5% stock dividend paid in April
2004, the Company issued in this offering 280,475 shares of common stock and
warrants to acquire 280,475 shares of common stock at an exercise price of $8.71
per share. The Company raised net proceeds of $1.93 million in the offering.
These proceeds are being used to fund, among other things, the continued growth
of the Bank, including the establishment of additional branches.

(4) COMMON STOCK DIVIDENDS

    On November 19, 2003, the Company declared a 5% stock dividend to all
shareholders of record as of April 1, 2004 payable on April 15, 2004.

    On April 15, 2003, the Company paid a 5% stock dividend to all shareholders
of record as of April 1, 2003. On January 15, 2002 the Company paid a 10% stock
dividend to all shareholders of record as of January 2, 2002. The number of
shares and earnings per share amounts were restated to reflect the stock
dividends paid on January 15, 2002, April 15, 2003 and April 15, 2004 as of the
earliest date presented herein.

(5) CASH AND DUE FROM BANKS

    The Bank is required to maintain certain daily average reserve balances in
accordance with FRB requirements. At December 31, 2003 and 2002, the FRB reserve
requirement was $1,444,000 and $533,000, respectively.

    In addition, the Bank was required to maintain $200,000 in cash reserves at
its correspondent banks at both December 31, 2003 and 2002.

                                      F-13



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(6) INVESTMENT SECURITIES

    A comparison of amortized cost and approximate fair value of investment
securities held to maturity and securities available for sale at December 31,
2003 and 2002 is as follows (in thousands):



                                                                              2003
                                             ----------------------------------------------------------------------
                                                                   Gross               Gross
                                             Amortized Cost   Unrealized Gains     Unrealized Losses     Fair Value
                                             --------------   ----------------     -----------------     ----------
                                                                                             
Investments held to maturity:
     Municipal securities..............         $ 5,808                --                 (12)               5,796
                                                -------           -------             -------              -------
Total..................................         $ 5,808                --                 (12)               5,796
                                                =======           =======             =======              =======

Securities available for sale:
     U.S. government securities........         $18,536                54                (111)              18,479
     Mortgage-backed securities........           9,265                13                 (78)               9,200
    Equity securities..................             306                --                  --                  306
                                                -------           -------             -------              -------
Total..................................         $28,107                67                (189)              27,985
                                                =======           =======             =======              =======




                                                                                   2002
                                                 ------------------------------------------------------------------------
                                                                         Gross                Gross
                                                 Amortized Cost     Unrealized Gains    Unrealized Losses      Fair Value
                                                 --------------     ----------------    -----------------      ----------
                                                                                                   
Investments held to maturity:
     Municipal securities.............              $ 1,220                                       (2)             1,218
                                                    -------             -------              -------            -------
Total.................................              $ 1,220                                       (2)             1,218
                                                    =======             =======              =======            =======

Securities available for sale:
     U.S. government securities.......              $19,196                 121                   --             19,317
     Mortgage-backed securities.......               10,376                  44                   (7)            10,413
    Equity securities.................                  204                  --                   --                204
                                                    -------             -------              -------            -------
Total.................................              $29,776                 165                   (7)            29,934
                                                    =======             =======              =======            =======


                                      F-14



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      The scheduled maturities of investments held to maturity and securities
available for sale at December 31, 2003 is as follows (in thousands):



                                                       INVESTMENTS HELD             SECURITIES AVAILABLE
                                                          TO MATURITY                     FOR SALE
                                                          -----------                     --------
                                                 AMORTIZED COST   FAIR VALUE   AMORTIZED COST     FAIR VALUE
                                                 --------------   ----------   --------------     ----------
                                                                                      
Due in one year of less.....................         $5,808          5,796             --               --
Due after one year up to five years.........             --             --         18,657           18,603
Due after five years up to ten years........             --             --          1,738            1,736
Due after ten years.........................             --             --          7,406            7,340
Equity securities...........................             --             --            306              306
                                                     ------          -----         ------           ------
Total.......................................         $5,808          5,796         28,107           27,985
                                                     ======          =====         ======           ======



      Proceeds from sales of securities available for sale totaled $2,203,000
and $2,019,000 during 2003 and 2002, respectively. Gross gains realized from the
sale of securities available for sale totaled $4,000 and $24,000 for the year
ended December 31, 2003 and 2002, respectively. There were no losses realized on
sales of securities in 2003 and 2002.

      At December 31, 2003, the Company pledged $26,062,000 in investment
securities as collateral for uninsured municipal deposits and uninsured deposits
underlying retail repurchase agreements.

      The Bank is required to maintain an investment in Federal Reserve Bank
stock. The amount of this stock requirement is based on Bank capital. The Bank
had $266,000 and $204,000 in Federal Reserve Bank stock at December 31, 2003 and
2002, respectively.

      The following table presents investments with unrealized losses at
December 31, 2003. All of these investments have been in an unrealized loss
position for less than 12 months.



                                                      FAIR VALUE          UNREALIZED LOSSES
                                                      ----------          -----------------
                                                                    
Investments held to maturity:
    Municipal securities........................       $  5,126                   (12)
                                                       --------                  ----
          Total.................................          5,126                   (12)
                                                       --------                  ----
Securities available for sale:
    U.S. government securities..................          9,911                  (111)
    Mortgage-backed securities..................          8,399                   (78)
                                                       --------                  ----
          Total.................................         18,310                  (189)
                                                       --------                  ----
Total temporarily impaired investments..........       $ 23,436                  (201)
                                                       ========                  ====


                                      F-15



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      There are eleven fixed-rate municipal securities with an aggregate
unrealized loss position of $12,000 at December 31, 2003. These securities were
issued by local New Jersey municipalities and mature within 12 months. Repayment
of municipal securities is expected from tax revenues.

      There are seven fixed-rate U.S. government agency securities with an
aggregate unrealized loss position of $111,000 at December 31, 2003. These
securities mature within five years. The repayment of these securities, if held
to maturity, is guaranteed by the issuing U.S. government agency.

      There are six mortgage-backed securities with an aggregate unrealized loss
position of $78,000 at December 31, 2003. The weighted average life of these
mortgage backed securities is 4.2 years. Approximately $68,000 of the unrealized
loss on mortgage backed securities relates to four GNMA securities with an
aggregate fair value of $5,859,000. The repayment of mortgage-backed securities,
if held to maturity, is guaranteed by the U.S. government in the case of GNMA
securities, and issuing U.S. government agencies.

      The temporary impairment of the aforementioned investments relates to the
difference between the yield on the securities and the current market rate for
similar securities. Fixed-rate securities are generally exposed to greater
market value adjustment than their variable-rate counterparts. The fair value
and unrealized loss for fixed-rate investments was $16,773,000 and $124,000,
respectively, at December 31, 2003. The temporary impairment of fixed-rate
investments is likely to continue in a rising interest rate environment.

      All temporarily impaired investments are bank qualified investments. There
has been no significant change in the credit quality of issuers since the
securities were purchased.

                                      F-16


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(7) LOANS RECEIVABLE

      Loans receivable consist of the following at December 31, 2003 and 2002
(in thousands):



                                            2003            2002
                                            ----            ----
                                                     
Commercial..............................    $16,953        $17,565
Real estate - - commercial..............     27,227         18,895
Real estate - - residential.............     16,512         12,147
Construction............................      2,884          3,213
Consumer................................      2,853          2,348
                                            -------        -------
                                             66,429         54,168
Less allowance for loan losses..........       (768)          (576)
Deferred loan cost......................        121             30
                                            -------        -------
Loans receivable, net...................    $65,782        $53,622
                                            =======        =======


            The Bank is subject to a loans-to-one-borrower limitation of 15% of
      capital funds. At December 31, 2003, the loans-to-one-borrower limitation
      was $1,444,000; this excludes an additional 10% of adjusted capital funds
      or $962,000, which may be loaned if collateralized by readily marketable
      securities as defined by regulations. At December 31, 2003, there are no
      loans outstanding or committed to any one borrower that individually or in
      the aggregate exceed that limit.

            The Bank lends primarily to customers in its local market area. Most
      loans are mortgage loans. Mortgage loans include loans secured by
      commercial and residential real estate and construction loans.
      Accordingly, lending activities could be affected by changes in the
      general economy, the regional economy, or real estate values. At December
      31, 2003 and 2002, mortgage loans totaled $46,623,000 and $34,255,000,
      respectively. Mortgage loans represent 70.1% and 63.2% of total gross
      loans at December 31, 2003 and 2002, respectively.

            The Bank did not have any nonaccrual or impaired loans at or during
      the year ended December 31, 2003 and 2002.

            The following is a summary of the activity of the allowance for loan
      losses (in thousands):



                                             2003         2002          2001
                                             ----         ----          ----
                                                               
Balance, beginning of year.............      $576         $335          $110
Provision for loan losses..............       225          275           225
Charge-offs, net.......................       (33)         (34)           --
                                             ----         ----          ----

Balance, end of year...................      $768         $576          $335
                                             ====         ====          ====


                                      F-17



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(8) PREMISES AND EQUIPMENT, NET

      Premises and equipment at December 31, 2003 and 2002 are summarized as
follows (in thousands):



                                                              2003        2002
                                                              ----        ----
                                                                   
Furniture and equipment...................................   $  505      $ 317
Building and land.........................................      374         --
Construction in progress..................................       --        312
Leasehold improvements....................................      335        332
                                                             ------       ----

                                                              1,214        961
Accumulated depreciation and amortization.................     (279)      (198)
                                                             ------       ----

Premises and equipment, net...............................   $  935       $763
                                                             ======       ====


      Depreciation expense was $113,000, $90,000, and $74,000 for the years
ended December 31, 2003, 2002, and 2001, respectively.

      The Company leases its main office and operations center, both of which
are located in Collingswood, New Jersey. The Company owns its branch located in
Westville, New Jersey. The Westville branch opened in January 2003.

(9) DEPOSITS

      Deposits consist of the following major classifications at December 31,
2003 and 2002 (dollars in thousands):



                                       2003                          2002
                           ----------------------------  -----------------------------
                           WEIGHTED             % OF     WEIGHTED              % OF
                           AVERAGE              TOTAL    AVERAGE               TOTAL
                            RATE      AMOUNT   DEPOSITS   RATE      AMOUNT    DEPOSITS
                            ----      ------   --------   ----      ------    --------
                                                            
Interest checking ......     1.70%   $ 37,311    35.8%     2.24%   $ 29,722     35.8%
Noninterest checking ...       --      20,406    19.6        --      16,649     20.1
Money Market ...........     0.50      15,121    14.5      1.43      15,268     18.4
Savings ................     0.38       5,253     5.0      1.00       4,403      5.3
Certificates of deposit      2.35      26,232    25.1      3.14      16,906     20.4
                             ----    --------   -----      ----    --------    -----

Total ..................     1.29%   $104,323   100.0%     1.76%   $ 82,948    100.0%
                             ====    ========   =====      ====    ========    =====


                                      F-18



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

      The Bank has a concentration of deposits from local municipalities.
Municipal deposits, which are mostly interest checking accounts, were
$29,453,000 or 28.2% of total deposits at December 31, 2003 and $18,750,000 or
22.6% of total deposits at December 31, 2002. Municipal deposit accounts in
excess of $100,000 are collateralized by investment securities with a carrying
value of $18,810,000 at December 31, 2003.

      Certificates of deposit accounts of $100,000 and over totaled $16,884,000
and $10,498,000 at December 31, 2003 and 2002, respectively.

      Interest expense on deposits consisted of the following for the year ended
December 31, 2003, 2002, and 2001 (dollars in thousands):



                                                2003            2002          2001
                                                ----            ----          ----
                                                                    
Interest checking......................        $   531         $  427        $   278
Money Market...........................             97            192            403
Savings................................             31             38             27
Certificate of deposit.................            544            425            423
                                               -------         ------        -------

Interest expense on deposits...........        $ 1,203         $1,082        $ 1,131
                                               =======         ======        =======


      The following is a schedule of certificates of deposit by maturities as of
December 31, 2003 (in thousands):


                                                                          
Year ended December 31:
          2004......................................................         $20,577
          2005......................................................           1,532
          2006......................................................             719
          2007......................................................           3,336
          2008......................................................              68
                                                                             -------
          Total.....................................................         $26,232
                                                                             =======


(10) BORROWING AVAILABILITY

      At December 31, 2003, the Bank had a secured line of credit with First
Tennessee Bank in the aggregate amount of $1.8 million, and an unsecured line of
credit with Atlantic Central Bankers Bank in the aggregate amount of $4 million.
At December 31, 2003, the Bank had no balances outstanding against its lines of
credit. The Bank had borrowed funds outstanding for 12 days in 2003. The amounts
outstanding ranged from $140,000 to $2,823,000. Total outstanding

                                      F-19



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

loans averaged $35,000 for the year ended December 31, 2003. The Bank borrowed
$110,000 for a period of two days during 2002.

(11) EARNINGS PER SHARE

      The following is a reconciliation of the numerators and denominators of
the basic and diluted earnings per share calculation for the years ended
December 31, 2003, 2002, and 2001 (dollars in thousands, except per-share data):



                                                                             WEIGHTED AVG.
                                                                             NO. OF SHARES           PER-SHARE
                                                        NET INCOME            OUTSTANDING             AMOUNT
                                                        ----------            -----------             ------
                                                                                            
2003:
   Basic earnings per share....................             $500                1,411,529              $0.35
   Effect of dilutive stock equivalents........               --                   34,805               0.00
                                                            ----                ---------              -----

   Diluted earnings per share..................             $500                1,446,334              $0.35
                                                            ====                =========              =====
2002:
   Basic earnings per share....................             $495                1,139,076              $0.44
   Effect of dilutive stock equivalents........               --                    4,136              (0.01)
                                                            ----                ---------              -----

   Diluted earning per share...................             $495                1,143,212              $0.43
                                                            ====                =========              =====

2001:
   Basic earnings per share....................             $361                1,030,334              $0.35
   Effect of dilutive stock equivalents........               --                    3,150               0.00
                                                            ----                ---------              -----

   Diluted earnings per share..................             $361                1,033,484              $0.35
                                                            ====                =========              =====


      Earnings per share is calculated on the basis of weighted average number
of shares outstanding. Options to purchase 79,614, 52,440, and 34,050 shares of
common stock were outstanding at December 31, 2003, 2002, and 2001,
respectively. Warrants to purchase 373,805, 377,499, and 97,024 shares of common
stock were outstanding at December 31, 2003, 2002, and 2001, respectively.
Options and warrants, to the extent dilutive, were included in the denominator
in the computation of earnings per diluted share. Options to purchase 0, 30,602,
and 10,687 shares were antidilutive for 2003, 2002, and 2001, respectively, and,
therefore, excluded from the calculation of earnings per diluted common share.
Warrants to purchase 97,024, 377,499, and 97,024 shares were antidilutive for
2003, 2002, and 2001, respectively.

                                      F-20


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(12) FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following required disclosure of the estimated fair value of financial
instruments has been determined by the Company using available market
information and appropriate valuation methodologies. However, considerable
judgment is necessarily required to interpret market data to develop the
estimates of fair value. Accordingly, the estimates presented herein are not
necessarily indicative of the amounts the Company could realize in a current
market exchange. The use of different market assumptions and/or estimation
methodologies may have a material effect on the estimated fair value amounts.

     The methods and assumptions used to estimate the fair values of each class
of financial instrument are as follows:

     (a) CASH AND CASH EQUIVALENTS, ACCRUED INTEREST RECEIVABLE, AND ACCRUED
     INTEREST PAYABLE

     The items are generally short term in nature, and accordingly, the carrying
amounts reported in the statements of financial condition are reasonable
approximations of their fair values.

     (b) INVESTMENT SECURITIES

     Fair values for investment securities are based on quoted market prices, if
available. If quoted market prices are not available, then fair values are based
on quoted market prices of comparable instruments.

     (c) LOANS AND MORTGAGE LOANS HELD FOR SALE

     For variable-rate loans that reprice frequently and with no significant
change in credit risk, fair value is based on carrying value. The fair value for
other loans receivable was estimated using a discounted cash flow analysis,
which uses interest rates currently being offered for loans with similar terms
to borrowers of similar credit quality. Consideration was given to prepayment
speeds, economic conditions, risk characteristics, and other factors considered
appropriate.

     (d) DEPOSITS

     The fair values of deposits subject to immediate withdrawal, such as
interest and noninterest checking, statement savings, and money market demand
deposit accounts, are equal to their carrying amounts in the accompanying
statements of financial condition. Fair values for certificates of deposit are
estimated by discounting future cash flows using interest rates currently
offered on certificates of deposit with similar remaining maturities.

                                      F-21


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     (e) OFF-BALANCE-SHEET INSTRUMENTS

     Off-balance-sheet instruments are primarily comprised of loan commitments
and unfunded lines of credit that are generally priced at market rate at the
time of funding. Therefore, these instruments have nominal value prior to
funding. The estimated fair value of the Company's financial instruments at
December 31, 2003 and 2002 was as follows (in thousands):



                                                                    2003                  2002
                                                            --------------------  --------------------
                                                            CARRYING   ESTIMATED  CARRYING   ESTIMATED
                                                             AMOUNT   FAIR VALUE   AMOUNT   FAIR VALUE
                                                            --------  ----------  --------  ----------
                                                                                
Financial assets:
   Cash and cash equivalent .............................   $ 16,516   $ 16,516   $ 12,161   $ 12,161
   Investments held to maturity..........................      5,808      5,796      1,220      1,218
   Investment available for sale ........................     27,985     27,985     29,934     29,934
   Mortgage held for sale ...............................        281        281         63         63
   Loans receivable, net ................................     65,782     65,638     53,622     54,798
   Accrued interest receivable ..........................        373        373        341        341
                                                            --------   --------   --------   --------

Total financial assets ..................................   $116,745   $116,589   $ 97,341   $ 98,515
                                                            ========   ========   ========   ========
Financial liabilities:
   Demand deposits ......................................   $ 57,717   $ 57,717   $ 46,371   $ 46,371
   Money market deposits ................................     15,121     15,121     15,268     15,268
   Savings deposits .....................................      5,253      5,253      4,403      4,403
   Certificates of deposits .............................     26,232     26,609     16,906     17,164
   Short-term borrowings ................................      4,087      4,087      6,033      6,033
   Accrued interest payable .............................          8          8         10         10
                                                            --------   --------   --------   --------

Total financing liabilities .............................   $108,418   $108,795   $ 88,991   $ 89,249
                                                            ========   ========   ========   ========




                                                            Notional              Notional
                                                             Amount                Amount
                                                            --------              --------
                                                                                 
Off-balance sheet instruments:
   Commitments to extend credit..........................   $ 8,319    $     --   $  7,202   $     --
                                                            ========   ========   ========   ========


                                      F-22


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(13) INCOME TAXES

     Total income tax expense (benefit) was allocated for the years ended
December 31, 2003, 2002, and 2001, as follows (in thousands):



                                                              2003       2002       2001
                                                            ---------  ---------  ---------
                                                                         
Income before income taxes ..............................   $    335   $    329   $    (94)

Shareholders' equity for unrealized gain
    (loss) on securities available for sale .............       (106)        (8)        65
                                                            --------   --------   --------
                                                            $    229   $    321   $    (29)
                                                            ========   ========   ========


     Income tax expense (benefit) consisted of the following for the years ended
December 31, 2003, 2002, and 2001 (in thousands):



                                                              2003       2002       2001
                                                            ---------  ---------  ---------
                                                                         
Federal:
     Current.............................................   $    267   $    268   $    105
     Deferred ...........................................        (13)       (16)      (220)
                                                            --------   --------   --------
                                                                 254        252       (115)
                                                            --------   --------   --------
State:
     Current ............................................         83         80         20
     Deferred ...........................................         (2)        (3)         1
                                                            --------   --------   --------
                                                                  81         77         21
Total ...................................................   $    335   $    329   $    (94)
                                                            ========   ========   ========


                                      F-23


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The following is a reconciliation between expected tax expense (benefit) at
the statutory rate of 34% and actual tax expense (in thousands):




                                                              2003        2002      2001
                                                            ---------   --------  --------
                                                                         
At federal statutory rate ...............................   $    284   $    280   $     91
Adjustments resulting from:
   State tax, net of federal benefit ....................         55         52         14
   Tax-exempt interest income ...........................        (13)        (3)        (5)
   Decrease in valuation allowance ......................         --         --       (194)
   Other ................................................          9         --         --
                                                            --------   --------   --------

Total ...................................................   $    355   $    329   $    (94)
                                                            ========   ========   ========


     Significant deferred tax assets and liabilities of the Bank at December 31,
2003 and 2002 are as follows (dollars in thousands):




                                                              2003        2002      2001
                                                            ---------   --------  --------
                                                                         
Deferred tax assets:
   Depreciation .........................................   $     --   $     --   $      2
   Organization costs ...................................         42         70         93
   Book bad debt reserves - loans .......................        296        223        134
   Unrealized losses on securities
   available for sale ...................................         49         --         --
                                                            --------   --------   --------

       Total gross deferred tax assets ..................        387        293        229
   Less valuation allowance .............................         --         --         --
                                                            --------   --------   --------
       Net deferred tax assets ..........................        387        293        229
                                                            ========   ========   ========
Deferred tax liabilities:

   Depreciation .........................................         (4)        (4)        --
   Deferred loan costs ..................................        (77)       (45)        (1)
   Unrealized gains on securities
   available for sale ...................................         --        (57)       (65)
   Prepaid expenses .....................................         (5)        (6)        (9)

       Total gross deferred tax
       liabilities ......................................        (86)      (112)       (75)
                                                            --------   --------   --------
Net deferred tax asset ..................................   $    301   $    181   $    154
                                                            ========   ========   ========


                                      F-24


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           The realizability of deferred tax assets is dependent upon various
factors, including the generation of future taxable income, the existence of
taxes paid and recoverable, the reversal of deferred tax liabilities, and tax
planning strategies. Based upon these and other factors, management determined
during the fourth quarter of 2001 that it is more likely than not that the Bank
will realize the benefits of these deferred tax assets and, as a result,
reversed the valuation allowance.

           Management has determined that it is more likely than not that the
Bank will realize the benefits of deferred tax assets that exist at December 31,
2003.

(14) PROPERTIES

           The Bank operates from its main office in Collingswood, New Jersey,
and its Westville, New Jersey branch office. In addition, the Bank maintains an
operations center in Collingswood, New Jersey.

           The Westville branch location was purchased on August 30, 2002.
Subsequent to regulatory approval and renovation, this new branch opened in
January 2003. The main office and operations center are leased.

           The main office lease expires in December 2009 with options to renew
for two additional five-year terms. The operations center lease expires in
January 2006.

           Future minimum payments under leases are summarized as follows
(dollars in thousands):


                                                            
2004........................................................   $  78
2005........................................................      83
2006........................................................      52
2007........................................................      50
2008........................................................      50
Thereafter..................................................      50
                                                               -----
                                                               $ 363
                                                               =====


           Total rent expense was $76,000, $62,000, and $45,000 for the years
ended December 31, 2003, 2002, and 2001, respectively.

(15) CAPITAL LEASES

           At December 31, 2002, the Bank was obligated, under noncancelable
capital leases, for a portion of its computer equipment. The Bank repaid these
leases in full in July 2003.

                                      F-25


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(16) COMMITMENTS AND CONTINGENCIES

     (a) FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

         The Bank is a party to financial instruments with off-balance-sheet
risk in the normal course of business. These financial instruments include
commitments to extend credit to meet the financing needs of its customers. Such
commitments have been made in the normal course of business and at current
prevailing market terms. The commitments, once funded, are principally to
originate commercial loans and other loans secured by real estate. The Bank uses
the same credit policies in making commitments and conditional obligations as it
does for on-balance-sheet instruments.

         Commitments issued to potential borrowers of the Bank at December 31,
2003 and 2002 were as follows (dollars in thousands):



                                                              2003            2002
                                                            --------        --------
                                                                      
Fixed-rate commitments..............................        $    444        $  1,216
Variable/adjustable-rate commitments................           7,875           5,986
                                                            --------        --------
          Total.....................................        $  8,319        $  7,202
                                                            ========        ========


     (b) LEGAL PROCEEDINGS

         At December 31, 2003, the Company was neither engaged in any existing
nor aware of any pending legal proceedings. From time to time, the Bank is a
party to legal proceedings within the normal course of business wherein it
enforces its security interest in loans made by it, and other matters of a
similar nature.

(17) RELATED-PARTY TRANSACTIONS

         The Bank routinely enters into transactions with its directors and
officers. Such transactions are made in the ordinary course of business on
substantially the same terms and conditions, including interest rates and
collateral, as those prevailing at the same time for comparable transactions
with other customers, and do not, in the opinion of management, involve more
than normal credit risk or present other unfavorable features. The aggregate
amount of loans to such related parties was $1,443,000 and $406,000 at December
31, 2003 and 2002, respectively. During 2003 and 2002, new loans and credit line
advances to such related parties amounted to $1,436,000 and $517,000,
respectively, and repayments amounted to $399,000 and $983,000, respectively.
The aggregate amount of deposits from related parties was $7,216,000 and
$10,515,000 at December 31, 2003 and 2002, respectively.

                                      F-26


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           The Bank engaged in certain property inspection services and branch
renovations with an entity that is affiliated with a director of the Bank. Such
aggregate services amounted to fees of $86,000, $110,000, and $1,000 for the
years ended December 31, 2003, 2002, and 2001, respectively. Such fees were
capitalized as premises and equipment. The Bank engages a law firm that is
affiliated with a director of the Bank for certain debt collection services.
Total fees for such services amounted to $9,000, $7,000, and $0 for the years
ended December 31, 2003, 2002, and 2001, respectively. In management's opinion,
the terms of the services provided were substantially equivalent to that which
would have been obtained from unaffiliated parties.

(18) DIVIDEND POLICY

     (a) COMPANY

           The Company has not paid a cash dividend since its inception in June
2000. Any payment of cash dividends to our shareholders would be dependent on
the payment of a cash dividend from the Bank to the Company. The payment of cash
dividends by the Bank to the Company is limited under federal banking law. The
Company's future dividend policy is subject to the discretion of its board of
directors and will depend upon a number of factors, including future earnings,
financial conditions, cash needs, and general business conditions. Holders of
common stock will be entitled to receive dividends as and when declared by the
board of directors out of funds legally available for that purpose.

     (b) BANK

           The amount of dividends that may be paid by the Bank depends upon the
Bank's earnings and capital position, and is limited by federal law,
regulations, and policies. As a national bank subject to the regulations of the
OCC, the Bank must obtain approval for any dividend if the total of all
dividends declared in any calendar year would exceed the total of its net
profits, as defined by applicable regulations, for that year, combined with its
retained net profits for the preceding two years, less any required transfers to
surplus. In addition, the Bank may not pay a dividend in an amount greater than
its undivided profits then on hand after deducting its losses and bad debts.

           In addition, the OCC is authorized to determine under certain
circumstances relating to the financial condition of a national bank that the
payment of dividends would be an unsafe or unsound practice and to prohibit
payment thereof. The payment of dividends that deplete a bank's capital base
could be deemed to constitute such an unsafe or unsound practice.

(19) STOCK OPTION PLANS AND STOCK WARRANTS

           Common stock options and warrants for all periods presented herein
were adjusted to reflect the 10% stock dividend paid on January 15, 2002 and the
5% stock dividend paid on April

                                      F-27


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15, 2003 and the 5% stock dividend paid on April 15, 2004 to shareholders of
record as of April 1, 2004.

     (a) STOCK OPTIONS

           Two new stock option programs were adopted in April 2003.

           The 2003 Employee Stock Option Plan provides up to 78,750 options for
key employees. The exercise price of options granted under this program will be
equal to at least the fair market value of common stock as of the grant date.
Options vest over a period of time no less than 12 months as designated by the
board of directors. Options expire 10 years from the grant date. There were no
options granted under this plan during 2003.

           The 2003 Outside Director Plan provides up to 52,500 options for
nonemployee directors. The exercise price of options granted under this program
will be equal to at least the fair market value of common stock as of the grant
date. Options become fully vested 11 months after the grant date. Options expire
10 years from the grant date. In April 2003, 7,875 options were granted at an
exercise price of $8.71 per share.

           The Company adopted the Bank's Employee and Outside Director Stock
Option Plans as part of the reorganization and formation of the holding company
in 2002. The discussion that follows refers to these two stock option plans as
the Original Employee Stock Option Plan and the Original Outside Director Stock
Option Plan.

           A total of 49,117 options were granted under the Original Employee
Stock Option Plan. In February 2002, 11,026 options were granted at an exercise
price of $9.30 per share. In January 2003, 11,025 options were granted at an
exercise price of $7.82 per share. The exercise price of all options granted
under the Original Employee Plan was equal to the fair market value of the
common stock at grant date. Options vest in five equal annual installments
commencing on the first anniversary of the grant and expire 10 years after the
grant date. No options are available for future grants under the Original
Employee Stock Option Plan. At December 31, 2003, 43,589 options were
outstanding under this plan.

           A total of 29,676 options were granted under the Original Outside
Director Stock Option Plan. In June 2002, 8,889 options were granted at an
exercise price of $8.69 per share. In January 2003, 8,274 options were granted
at an exercise price of $7.82 per share. The exercise price of all options
granted under the Original Outside Director Plan was equal to the fair market
value of the common stock at grant date. All options outstanding under the
Original Outside Director Plan are fully vested. Options expire 10 years after
the grant date. No options are available for future grants under the Original
Outside Director Stock Option Plan. At December 31, 2003, 28,151 options were
outstanding under this plan.

                                      F-28


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           A summary status of the Company's stock option plans as of December
31, 2003 and 2002, and the changes during the years then ended, is as follows:



                                                                     2003                                2002
                                                          ----------------------------           ---------------------------
                                                                            WEIGHTED                             WEIGHTED
                                                                            AVERAGE                               AVERAGE
                                                           SHARES       EXERCISE PRICE           SHARES       EXERCISE PRICE
                                                          --------      --------------           ------       --------------
                                                                                                  
Outstanding, beginning of year................              52,440           $ 7.86              34,051            $7.16
Granted.......................................              27,174             8.09              19,915             9.03
Exercised and forfeited.......................                  --               --              (1,526)            7.58
                                                          --------           ------              ------            -----
Outstanding, end of year......................              79,614           $ 7.93              52,440            $7.86
                                                          ========           ======              ======            =====
Options exercisable at December 31............              42,416                               18,730
                                                          ========                               ======
Weighted average fair value of
    options granted during the year...........                               $ 4.81                                $6.41
                                                                             ======                                =====


           The following table summarizes all stock options outstanding and
exercisable for option plans as of December 31, 2003 segmented by range of
exercise prices:



                                                            OUTSTANDING                          EXERCISABLE
                                                   ----------------------------------        --------------------
                                                                           WEIGHTED
                                                             WEIGHTED       AVERAGE                      WEIGHTED
                                                              AVERAGE      REMAINING                      AVERAGE
                                                             EXERCISE     CONTRACTUAL                    EXERCISE
                                                    NUMBER    PRICE          LIFE            NUMBER       PRICE
                                                   -------   --------     -----------        ------      --------
                                                                                          
Stock options:
     $6.19 - $7.62......................            21,838     $6.60        6.5 years        14,949      $  6.60
     $7.63 - $8.57......................            29,986      7.97        8.4 years        16,373         8.03
     $8.58 - $9.52......................            27,790      8.93        8.5 years        11,094         8.81
                                                    ------     -----        ---------        ------      -------
Total...................................            79,614     $7.93        7.9 years        42,416      $  7.73
                                                    ======     =====        =========        ======      =======


           The following table summarizes the fair value of each option grant in
2003 and 2002 using the Black-Scholes pricing model and the significant
assumptions used therein.

                                      F-29


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



 GRANT          OPTION      EXERCISE   FAIR VALUE  RISK-FREE    CASH       EXPECTED     EXPECTED
  DATE           PLAN        PRICE     PER OPTION    RATE     DIVIDENDS      LIFE      VOLATILITY
--------       --------     --------   ----------  ---------  ---------    --------    ----------
                                                                  
Apr 2003       Director     $8.71        $5.36       4.01%      none       10 years        45
Jan 2003       Employee      7.82         4.59       4.15       none       10 years        41
Jan 2003       Director      7.82         4.59       4.15       none       10 years        41
Jun 2002       Director      8.69         6.22       4.98       none       10 years        57
Feb 2002       Employee      9.30         6.56       4.98       none       10 years        55


     (b) STOCK WARRANTS

         Stock warrants were issued on two separate occasions.

         In connection with the Bank's initial stock offering in 2000, the Bank
issued warrants to purchase 97,024 shares of the Bank's common stock at $9.56
per share. These warrants expire in June 2005. All 97,024 of these warrants are
outstanding at December 31, 2003.

         In connection with the Company's public stock offering in December
2002, the Company issued 254,399 units. Each unit consisted of one share of
common stock, no par value, and one warrant to purchase one share of common
stock at an exercise price of $9.60. After giving effect to the 5% stock
dividend paid in April 2003 and the 5% stock dividend paid in April 2004, the
total number of shares of common stock issuable upon exercise of the warrants
issued in that offering was 280,475. The warrants expire in December 2005.
During 2003, 3,694 of these warrants were exercised. The remaining 276,781
warrants are outstanding at December 31, 2003.

(20) REGULATORY MATTERS

         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 (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 2003 and 2002, the
Bank meets all capital adequacy requirements to which it is subject.

                                      F-30



                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           As of December 31, 2003, the most recent notification from the FDIC
categorized the Bank as well-capitalized under the regulatory framework for
prompt corrective action. To be categorized as well-capitalized, the Bank must
maintain minimum 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 Bank's actual capital amounts and ratios at December 31, 2003 and
2002 are presented in the following table (dollars in thousands):



                                                                                                     TO BE
                                                                                                WELL-CAPITALIZED
                                                                            FOR CAPITAL           UNDER PROMPT
                                                                              ADEQUACY         CORRECTIVE ACTION
                                                           ACTUAL             PURPOSES             PROVISIONS
                                                    -----------------     ---------------      -----------------
                                                     AMOUNT     RATIO     AMOUNT    RATIO       AMOUNT    RATIO
                                                     ------     -----     ------    -----      -------    -----
                                                                                        
At December 31, 2003:
    Total capital (to risk-weighted assets)......   $10,332     14.60%    $5,660      8%        $7,075      10%
    Tier I capital (to risk-weighted assets).....     9,564     13.52      2,830      4          4,245       6
    Tier I capital (to average assets)...........     9,564      8.73      4,383      4          5,479       5

At December 31, 2002:
    Total capital (to risk-weighted assets)......   $ 9,623     16.38%    $4,693      8%        $5,866      10%
    Tier I capital (to risk-weighted assets).....     9,047     15.40      2,346      4          3,520       6
    Tier I capital (to average assets)...........     9,047     10.18      3,555      4          4,444       5


           As a de novo bank, the OCC requires the Bank to maintain a level of
equity capital equal to at least 8% of total assets for the first three years of
operation. As of July 1, 2003, this restriction was lifted. The Bank's required
leverage ratio is currently 4%.

                                      F-31


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(21) PARENT COMPANY FINANCIAL INFORMATION

           A summary of the balance sheets at December 31, 2003 and 2002 follows
(dollars in thousands):



                                                                      2003           2002
                                                                     ------         ------
                                                                              
ASSETS

Cash in subsidiary.....................................              $   43         $   50
Investment in subsidiary...............................               9,490          9,148
Deferred tax asset.....................................                  14              4
Other assets...........................................                   5             --
                                                                     ------         ------
Total assets...........................................              $9,552         $9,202
                                                                     ======         ======

LIABILITIES AND SHAREHOLDERS' EQUITY

Payable to subsidiary..................................              $    1         $   --
Shareholders' equity...................................               9,551          9,202
                                                                     ------         ------
Total liabilities and stockholders' equity.............              $9,552         $9,202
                                                                     ======         ======


           A summary of the statements of operations for the year ended December
31, 2003 and the period from June 30, 2002 (inception) to December 31, 2002
follows (dollars in thousands):



                                                                      2003           2002
                                                                     -------        -------
                                                                              
Equity income from subsidiary..........................              $  515         $  256
                                                                     ------         ------
Other expenses:
        Organizing expense.............................                  --              9
        Other operating expenses.......................                  24              3
                                                                     ------         ------
           Total other expenses........................                  24             12
                                                                     ------         ------
           Income before income tax benefit............                 491            244
Income tax benefit.....................................                  (9)            (4)
                                                                     ------         ------
Net income.............................................              $  500         $  248
                                                                     ======         ======


                                      F-32


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           A summary of the statements of cash flows for the year ended December
31, 2003 and the period from June 30, 2002 (inception) to December 31, 2002
follows (dollars in thousands):



                                                                       2003         2002
                                                                      -----       -------
                                                                            
Cash flows from operating activities:
  Net income ..........................................               $ 500       $   248
                                                                      -----       -------
  Adjustments to reconcile net income to net
    cash used in operating activities:
        Equity in income from subsidiary ..............                (516)         (256)
        Increase in deferred tax assets ...............                 (10)           (4)
        Increase in payable to subsidiary .............                   1            --
        Increase in other assets ......................                  (5)           --
          Total adjustments ...........................                (530)         (260)
                                                                      -----       -------
          Net cash used in operating activities .......                 (30)          (12)
                                                                      -----       -------
Cash flows from investing activities:
  Investment in subsidiary ............................                  --        (1,873)
                                                                      -----       -------
          Net cash used in investing activities .......                  --        (1,873)
                                                                      -----       -------
Cash flows from financing activities:
  Issuance of common stock, net .......................                  23         1,935
                                                                      -----       -------
          Net cash provided by financing activities....                  23         1,935
                                                                      -----       -------
          Net (decrease) increase in cash and cash
             equivalents ..............................                  (7)           50

Cash and cash equivalents at beginning of period.......                  50            --
                                                                      -----       -------
Cash and cash equivalents at end of period ............               $  43       $    50
                                                                      =====       =======
Noncash items:
    Net change in unrealized gains on available
        for sale securities, net of taxes of $106 for
        2003 and $8 for 2002 ..........................               $(174)      $     3
    Issuance of stock dividend ........................                 280            --


                                      F-33


                           1ST COLONIAL BANCORP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(22) OTHER COMPREHENSIVE INCOME (LOSS)

           Other comprehensive income (loss) components and related tax benefits
are as follows for the years ended December 31, 2003, 2002, and 2001 (in
thousands):



                                                                                   2003
                                                                    --------------------------------------
                                                                    BEFORE-TAX   TAX BENEFIT    NET-OF-TAX
                                                                      AMOUNT      (EXPENSE)       AMOUNT
                                                                    ----------   -----------    ----------
                                                                                       
Unrealized losses on securities available for sale:
    Unrealized holding losses arising during the year.........        $(276)      $   104        $ (172)
    Less reclassification adjustment for gains included
      in net income...........................................           (4)            2            (2)
                                                                      -----       -------        ------
Other comprehensive loss......................................        $(280)      $   106        $ (174)
                                                                      =====       =======        ======




                                                                                   2002
                                                                    --------------------------------------
                                                                    BEFORE-TAX   TAX BENEFIT    NET-OF-TAX
                                                                      AMOUNT      (EXPENSE)       AMOUNT
                                                                    ----------   -----------    ----------
                                                                                       
Unrealized gains on securities available for sale:
    Unrealized holding gains arising during the year..........        $  19       $    (2)       $   17
    Less reclassification adjustment for gains included
      in net income...........................................          (24)           10           (14)
                                                                      -----       -------        ------
Other comprehensive income....................................        $  (5)      $     8        $    3
                                                                      =====       =======        ======




                                                                                   2001
                                                                    --------------------------------------
                                                                    BEFORE-TAX   TAX BENEFIT    NET-OF-TAX
                                                                      AMOUNT      (EXPENSE)       AMOUNT
                                                                    ----------   -----------    ----------
                                                                                       
Unrealized losses on securities available for sale:
    Unrealized holding losses arising during the year.........        $ 114       $   (91)       $   23
    Less reclassification adjustment for gains included
      in net income...........................................          (65)           26           (39)
                                                                      -----       -------        ------
Other comprehensive income....................................        $  49       $   (65)       $  (16)
                                                                      =====       =======        ======


                                      F-34