AMBANC HOLDING CO INC
10-K, 2000-03-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PATRIOT BANK CORP, DEF 14A, 2000-03-29
Next: PELICAN PROPERTIES INTERNATIONAL CORP, NT 10-K, 2000-03-29




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

[X] ANNUAL  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
    ACT OF 1934
            For the fiscal year ended December 31, 1999
                                       OR
[ ] TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15 (d) OF THE  SECURITIES
    EXCHANGE ACT OF 1934 For the transition  period  from_______ to  __________.
    Commission file number: 0-27036

                            AMBANC HOLDING CO., INC.
- ------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

            Delaware                                  14-1783770
- -------------------------------------     -------------------------------------
  (State or other jurisdiction of         (I.R.S. Employer Identification No.)
    incorporation or organization)

11 Division Street, Amsterdam, New York                          12010-4303
- -------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code:       (518)842-7200
                                                    ---------------------------
         Securities Registered Pursuant to Section 12(b) of the Act:

                                      None
         -----------------------------------------------------------
         Securities Registered Pursuant to Section 12(g) of the Act:

                          Common Stock, $.01 par value
         -----------------------------------------------------------
                                (Title of class)

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

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

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant,  computed by reference to the closing price of such stock on the
Nasdaq  National  Market as of March 23, 2000, was  $65,586,561.  (The exclusion
from such amount of the market value of the shares owned by any person shall not
be deemed an admission by the registrant that such person is an affiliate of the
registrant.)

     As of March 23, 2000, there were issued and outstanding 4,926,690 shares of
the Registrant's Common Stock.
<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE


     Parts  II  and  IV of  Form  10-K  -  Portions  of  the  Annual  Report  to
Shareholders for the year ended December 31, 1999.


     Part III of Form 10-K -  Portions  of the Proxy  Statement  for the  Annual
Meeting of Shareholders for the year ended December 31, 1999.


                                     PART I


Item 1.  Description of Business


General


     Ambanc  Holding  Co.,  Inc.  (the  "Company")  was  formed  as  a  Delaware
corporation in June 1995 to act as the holding company for Mohawk Community Bank
(formerly known as Amsterdam Savings Bank, FSB) (the "Bank") upon the completion
of the  Bank's  conversion  from  mutual to stock form (the  "Conversion").  The
Company received  approval from the Office of Thrift  Supervision (the "OTS") to
acquire all of the common stock of the Bank to be outstanding upon completion of
the Conversion. The Conversion was completed on December 26, 1995. The Company's
Common Stock trades on The Nasdaq National  Market under the symbol "AHCI".  All
references to the Company, unless otherwise indicated, at or before December 26,
1995 refer to the Bank.

     On November 16, 1998, the Company acquired AFSALA Bancorp.  Inc. ("AFSALA")
and its wholly owned  subsidiary,  Amsterdam  Federal  Bank.  At the date of the
merger,  AFSALA had  approximately  $167.1 million in assets,  $144.1 million in
deposits,  and $19.2  million in  shareholders'  equity.  Pursuant to the merger
agreement,  AFSALA was merged with and into the Company,  and Amsterdam  Federal
Bank was merged  with and into the  former  Amsterdam  Savings  Bank,  FSB.  The
combined bank now operates as one institution  under the name "Mohawk  Community
Bank".  Upon  consummation of the merger,  each share of AFSALA common stock was
converted into the right to receive 1.07 shares of Ambanc common stock. Based on
the 1,249,727  shares of AFSALA common stock issued and outstanding  immediately
prior to the merger,  the Company issued 1,337,081 shares of common stock in the
merger  and paid out 126  fractional  shares in cash.  Of the  1,337,081  shares
issued in the merger,  1,327,086  were issued from the Company's  treasury stock
and 9,995 were newly-issued shares. In addition, under the merger agreement, the
Company assumed unexercised,  fully-vested options to purchase 144,118 shares of
AFSALA  common  stock  which  converted  into  fully-vested  options to purchase
154,203 shares of Ambanc common stock.


     At  December  31,  1999,  the  Company  had  $740.7  million  of assets and
shareholders' equity of $75.6 million or 10.2% of total assets.


     The  Bank,  organized  in  1886,  is a  federally  chartered  savings  bank
headquartered  in  Amsterdam,  New  York.  The  principal  business  of the Bank
consists of attracting  retail  deposits from the general public and using those
funds,  together with borrowings and other funds, to originate primarily one- to
four-family  residential  mortgage loans,  home equity loans and consumer loans,
and to a lesser extent,  commercial and multi-family real estate, and commercial
business  loans in the Bank's  primary  market area. See "Market Area." The Bank
also  invests  in  mortgage-backed   securities,   U.S.  Government  and  agency
obligations and other  permissible  investments.  Revenues are derived primarily
from interest on loans, mortgage-backed and related securities and investments.


     The Bank  offers a  variety  of  deposit  accounts  having a wide  range of
interest  rates and terms.  The Bank is a member of the Bank Insurance Fund (the
"BIF"), which is administered by the Federal Deposit Insurance  Corporation (the
"FDIC").  Its deposits are insured up to  applicable  limits by the FDIC,  which
insurance  is  backed  by  the  full  faith  and  credit  of the  United  States
Government.  The Bank primarily solicits deposits in its primary market area and
currently does not have brokered  deposits.  The Bank is a member of the Federal
Home Loan Bank (the "FHLB") System.


     The  Company's  and the Bank's  executive  office is located at 11 Division
Street,  Amsterdam,  New York,  12010-4303,  and its  telephone  number is (518)
842-7200.


Forward-looking Statements

     When used in this  Annual  Report on Form  10-K,  in future  filings by the
Company with the  Securities  and Exchange  Commission,  in the Company's  press
releases or other public or shareholder  communications,  and in oral statements
made with the approval of an authorized  executive officer, the words or phrases
"will likely  result",  "are expected to", "will  continue",  "is  anticipated",
"estimate",   "project"  or  similar   expressions   are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995. Such statements are subject to certain risks and
uncertainties  that  could  cause  actual  results  to  differ  materially  from
historical results and those presently anticipated or projected,  including, but
not limited to,  changes in economic  conditions in the  Company's  market area,
changes in policies by  regulatory  agencies,  fluctuations  in interest  rates,
demand for loans in the  Company's  market  area and  competition.  The  Company
wishes  to  caution   readers   not  to  place   undue   reliance  on  any  such
forward-looking  statements,  which speak only as of the date made.  The Company
wishes  to advise  readers  that the  factors  listed  above  could  affect  the
Company's financial performance and could cause the Company's actual results for
future periods to differ  materially  from any opinions or statements  expressed
with respect to future periods in any current statements.

     The Company does not undertake - and specifically  disclaims any obligation
- - to  publicly  release  the  result of any  revisions  which may be made to any
forward-looking  statements to reflect events or circumstances after the date of
such  statements or to reflect the occurrence of  anticipated  or  unanticipated
events.


Market Area


     The  Company's  primary  market area is comprised  of Albany,  Schenectady,
Saratoga,  Montgomery,  Fulton,  Chenango,  Schoharie and Otsego Counties in New
York, which are serviced  through the Bank's main office,  sixteen other banking
offices and its operations center.

     The  Company's  primary  market area consists  principally  of suburban and
rural communities but also includes the capital of New York State,  Albany.  The
economy  of  the  Company's   primary   market  area  is  highly   dependent  on
manufacturing,  state government services (including the State University of New
York at Albany),  and private  higher  education  services.  These three sectors
provide the basis for the  region's  economy and the  principal  support for its
remaining  sectors,  such  as  retail  trade,  finance,  and  medical  services.
Significant  reductions in two of the region's main sectors,  manufacturing  and
state  government,  from  completed,  announced,  and  anticipated  layoffs  and
relocations are expected to continue to have a negative effect on the economy in
the Company's primary market area.
<PAGE>

Lending Activities


     General


     The  Company  primarily  originates  fixed- and  adjustable  rate,  one- to
four-family  mortgage  loans.  The  Company's  general  policy  is to  originate
mortgages with terms between 15 and 30 years for retention in its portfolio. The
Company also originates  fixed and adjustable  rate consumer  loans.  Adjustable
rate mortgage ("ARM"), home equity and consumer loans are originated in order to
maintain loans with more frequent terms to repricing or shorter  maturities than
fixed-rate,   one-  to  four-family   mortgage  loans.  See  "-  Loan  Portfolio
Composition"  and "- One- to Four-Family  Residential  Real Estate  Lending." In
addition,  the Company  originates  commercial  and  multi-family  real  estate,
construction  and commercial  business  loans in its primary  market area.  Loan
originations  are generated by the Company's  marketing  efforts,  which include
print and radio advertising,  lobby displays and direct contact with local civic
and  religious  organizations,  as well as by the Company's  present  customers,
walk-in  customers and referrals from real estate agents,  brokers and builders.
At December 31, 1999, the Company's net loan portfolio totaled $465.5 million.

     Loan  applications are initially  considered and approved at various levels
of authority, depending on the type, amount and loan-to-value ratio of the loan.
Bank employees with lending  authority are  designated,  and their lending limit
authority  defined,  by the Board of Directors of the Bank.  The approval of the
Bank's Board of Directors is required for all loan relationships whose aggregate
borrowings  are in excess of $2,000,000.  The Bank also has an  Officer/Director
Loan  Committee  which has  authority to approve loans  between  $1,250,000  and
$2,000,000 and meets as needed to approve loans between Board meetings.

     The  aggregate  amount of loans  that the Bank is  permitted  to make under
applicable federal regulations to any one borrower,  including related entities,
or the aggregate amount that the Bank could have invested in any one real estate
project is  generally  the greater of 15% of  unimpaired  capital and surplus or
$500,000.  See  "Regulation - Federal  Regulation of Savings  Associations."  At
December  31, 1999,  the maximum  amount which the Bank could have loaned to any
one  borrower  and the  borrower's  related  entities  was  approximately  $10.2
million.  At such  date,  the Bank did not have any  loans or series of loans to
related borrowers with an outstanding balance in excess of this amount.


<PAGE>

     Loan Portfolio Composition.


     The following table presents information  concerning the composition of the
Company's loan portfolio in dollar amounts and in percentages  (before  deferred
costs, net of deferred fees and discounts, and the allowance for loan losses) as
of the dates indicated.
<TABLE>
<CAPTION>
                                                                                December 31,
                                       ---------------------------------------------------------------------------------------------
                                             1999               1998               1997               1996               1995
                                        Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent
                                       --------  ------   --------  ------   --------  ------   --------  ------   -------  -------
                                                                                             (Dollars in thousands)
<S>                                    <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>
Real Estate Loans:
     One- to four-family                $306,665  65.43%   $273,523  64.53%  $189,666   66.88%   158,182   63.15%  $133,468   53.20%
     Home Equity                          92,605  19.76      83,949  19.80     30,246   10.67     22,817    9.11     17,519    6.98
     Multi-family                          3,881   0.83       4,165   0.98      4,152    1.46      4,724    1.88      8,176    3.26
     Commercial                           27,910   5.96      23,506   5.55     26,585    9.38     29,947   11.96     41,929   16.71
     Construction                          4,924   1.05       3,600   0.85      2,081    0.73      2,234    0.89      1,073    0.43
                                        --------  -----    --------  -----   --------  ------   --------  ------   --------  ------
        Total Real Estate                435,985  93.03     388,743  91.71    252,730   89.12    217,904   86.99    202,165   80.58
                                        --------  -----    --------  -----   --------  ------   --------  ------   --------  ------
Other Loans:
 Consumer Loans
     Auto Loans                           11,641   2.48      14,146   3.34     16,237    5.73     12,417    4.96      9,337    3.72
     Recreational Vehicles                 3,551   0.76       4,990   1.18      6,775    2.39      9,416    3.76     12,881    5.13
     Manufactured Homes                      249   0.05         385   0.09        494    0.17        620    0.25     13,484    5.37
     Other Secured                         4,697   1.00       6,289   1.48      1,781    0.63      1,866    0.74      2,020    0.81
     Unsecured                             5,918   1.26       3,712   0.88      1,847    0.65      1,445    0.58      1,299    0.52
                                        --------  -----    --------  -----    -------  ------   --------  ------   --------  ------
        Total Consumer Loans              26,056   5.56      29,522   6.96     27,134    9.57     25,764   10.29     39,021   15.55
                                        --------  -----    --------  -----    -------  ------   --------  ------   --------  ------
Commercial Business Loans:
     Secured                               5,562   1.19       5,101   1.20      3,233    1.14      6,199    2.47      9,346    3.73
     Unsecured                             1,063   0.23         508   0.12        471    0.17        620    0.25        350    0.14
                                        --------  -----    --------  -----    -------  ------   --------  ------   --------  ------
        Total Commercial
        Business Loans                     6,625   1.41       5,609   1.32      3,704    1.31      6,819    2.72      9,696    3.87
                                        --------  -----    --------  -----    -------  ------   --------  ------   --------  ------
Total Loan Portfolio, Gross              468,666 100.00%    423,874 100.00%   283,568  100.00%   250,487  100.00%   250,882  100.00%
                                                 ======             ======             ======             ======             ======
 Deferred costs, net of deferred
     fees and discounts
 Allowance for Loan Losses                 2,320              1,950             1,362              1,045              1,756
                                          (5,509)            (4,891)           (3,807)            (3,438)            (2,647)
Total Loans Receivable, Net             --------           --------          --------           --------           --------
                                        $465,477           $420,933          $281,123           $248,094           $249,991
                                        ========           ========          ========           ========           ========
</TABLE>

<PAGE>

     The following  table shows the  composition of the Company's loan portfolio
by fixed- and adjustable-rate at the dates indicated.
<TABLE>
<CAPTION>
                                                                              December 31,
                                   ------------------------------------------------------------------------------------------------
                                          1999               1998                1997                1996                1995
                                   ------------------------------------------------------------------------------------------------
                                    Amount   Percent   Amount   Percent    Amount   Percent    Amount   Percent    Amount   Percent
                                   --------  -------  --------  -------   --------  -------   --------  -------   --------  -------
                                                                                            (Dollars in thousands)
<S>                                <C>        <C>     <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>
Fixed Rate Loans:
Real Estate:
     One- to four-family            $254,438   54.29%  $204,184   48.17%  $124,457   43.89%   $111,841   44.65%   $ 91,528   36.48%
     Home Equity                      86,596   18.48     77,553   18.30     23,099    8.14      15,234    6.08       8,405    3.35
     Commercial and Multi-family      12,212    2.60      6,201    1.46      2,723    0.96       2,590    1.03       2,633    1.05
     Construction                      4,924    1.05      2,867    0.68      2,081    0.73       1,840    0.73         633    0.25
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------
Total Real Estate                    358,170   76.42    290,805   68.61    152,360   53.72     131,505   52.49     103,199   41.13
Consumer                              26,009    5.55     28,771    6.79     26,260    9.26      25,110   10.03      33,343   13.29
Commercial Business                    4,579    0.98      3,501    0.83      1,415    0.50       3,124    1.24       4,476    1.79
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------
Total fixed-rate loans               388,758   82.95    323,077   76.22    180,035   63.48     159,739   63.76     141,018   56.21
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------

Adjustable Rate Loans:
Real Estate:
     One- to four-family              52,227   11.14     69,339   16.36     65,209   23.00      46,341   18.50      41,940   16.72
     Home Equity                       6,009    1.28      6,396    1.51      7,147    2.52       7,583    3.03       9,114    3.63
     Commercial and Multi-family      19,579    4.18     21,470    5.07     28,014    9.88      32,081   12.81      47,472   18.92
     Construction                        --      --         733    0.17        ---    ----         394    0.16         440    0.18
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------
Total Real Estate                     77,815   16.60     97,938   23.10    100,370   35.40      86,399   34.50      98,966   39.45
Consumer                                  47    0.01        751    0.18        874    0.31         654    0.26       5,678    2.26
Commercial Business                    2,046    0.44      2,108    0.17      2,289    0.81       3,695    1.48       5,220    2.08
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------
Total adjustable-rate loans           79,908   17.05    100,797   23.78    103,533   36.52      90,748   36.24     109,864   43.79
                                    --------  ------   --------  ------   --------  -------   --------  -------   --------  -------
Total Loan Portfolio, Gross          468,666  100.00%   423,874  100.00%   283,568  100.00%    250,487  100.00%    250,882  100.00%
                                              ======             ======             ======              ======              ======
Deferred costs, net of deferred
     fees and discounts                2,320              1,950              1,362               1,045               1,756
Allowance for Loan Losses             (5,509)            (4,891)            (3,807)             (3,438)             (2,647)
                                    --------           --------           --------            --------            --------
Total Loans Receivable, Net         $465,477           $420,933           $281,123            $248,094            $249,991
                                    ========           ========           ========            ========            ========
</TABLE>

<PAGE>


     The  following  table  illustrates  the  maturity  of  the  Company's  loan
portfolio at December  31, 1999.  Loans which have  adjustable  or  renegotiable
interest  rates are shown as maturing in the period  during  which the  interest
rate changes.  The schedule does not reflect the effects of possible prepayments
or enforcement of due-on-sale clauses.
<TABLE>
<CAPTION>
                                       Real Estate
                    --------------------------------------------------
                      One- to            Multi-
                     Four-Family        Family and                                            Commercial
                    and Home Equity     Commercial       Construction        Consumer          Business           Total
                    --------------    --------------    --------------    --------------    --------------    --------------
<S>                    <C>                <C>               <C>              <C>              <C>                <C>
                                                           (In thousands)
Due During Periods
Ending December 31,
2000 (1)                $34,486            $ 6,730           $  773           $3,388           $3,268             $48,645
2001 to 2004             46,505             14,558              ---           17,788            1,634              80,485
2005 and beyond         318,279             10,503            4,151            4,915            1,688             339,536
                        -------            -------           ------          -------          -------             -------
Totals                 $399,270            $31,791           $4,924          $26,091           $6,590            $468,666
                        =======            =======           ======          =======          =======             =======
<FN>
- ---------------------

(1)  Includes demand loans, loans having no stated maturity and overdraft loans.

</FN>
</TABLE>
     As of December 31, 1999,  the total amount of loans due after  December 31,
2000 which have fixed interest rates was $361.6 million,  while the total amount
of loans due after such date which have  floating or adjustable  interest  rates
was $58.4 million.


One- to Four-Family Residential Real Estate Lending


     The Company's residential first mortgage loans consist primarily of one- to
four-family,  owner-occupied  mortgage  loans.  At  December  31,  1999,  $306.7
million,  or 65.4%,of the Company's gross loans consisted of one- to four-family
residential first mortgage loans.  Approximately  83.0% of the Company's one- to
four-family residential first mortgage loans provide for fixed rates of interest
and for repayment of principal  over a fixed period not to exceed 30 years.  The
Company's  fixed-rate one- to four-family  residential mortgage loans are priced
competitively with the market. Accordingly,  the Company attempts to distinguish
itself from its competitors based on quality of service.

     The Company  generally  underwrites  its  fixed-rate,  one- to four-family,
residential,  first mortgage loans using Federal National  Mortgage  Association
("FNMA") secondary market standards.  The Company generally holds for investment
all one- to four-family  residential  first  mortgage  loans it  originates.  In
underwriting  one- to four-family  residential first mortgage loans, the Company
evaluates both the borrower's  ability to make monthly payments and the value of
the property  securing the loan.  Properties  securing real estate loans made by
the Company are appraised by independent fee appraisers approved by the Board of
Directors.  The Company requires  borrowers to obtain title insurance,  and fire
and property  insurance  (including flood insurance,  if necessary) in an amount
not less than the amount of the loan.

     The Company  currently  offers one, three,  five and seven year residential
ARM loans with an interest rate that adjusts  annually in the case of a one-year
ARM loan, and every three,  five or seven years in the case of a three,  five or
seven year ARM loan, respectively,  based on the change in the relevant Treasury
constant maturity index. These loans provide for up to a 2.0% periodic cap and a
lifetime cap of 6.0% over the initial rate. As a consequence  of using caps, the
interest  rates on these loans may not be as rate  sensitive as is the Company's
cost of funds.  Borrowers  of  one-year  residential  ARM  loans  are  generally
qualified  at a rate  2.0%  above  the  initial  interest  rate.  The  Company's
residential ARM loans may be modified into fixed-rate loans. ARM loans generally
pose greater credit risks than fixed-rate  loans,  primarily because as interest
rates rise, the required periodic payment by the borrower rises,  increasing the
potential  for default.

     The Company's one- to four-family  mortgage loans do not contain prepayment
penalties and do not permit  negative  amortization  of  principal.  Real estate
loans  originated  by the  Company  generally  contain  a "due on  sale"  clause
allowing  the  Company to declare the unpaid  principal  balance due and payable
upon the sale of the security  property.  The Company has waived the due on sale
clause on loans held in its portfolio from time to time to permit assumptions of
the loans by qualified borrowers.

     The Company does not currently originate  residential mortgage loans if the
ratio of the loan amount to the value of the  property  securing the loan (i.e.,
the "loan-to-value"  ratio) exceeds 95%. If the loan-to-value ratio exceeds 90%,
the Company requires that borrowers obtain private mortgage insurance in amounts
intended  to reduce the  Company's  exposure  to 80% or less of the lower of the
appraised value or the purchase price of the real estate security.


     The Company makes construction loans to individuals for the construction of
their  residences.  The Company has occasionally  made loans to builders for the
construction of residential homes,  provided the builder has a sales contract to
sell the home upon completion.  No construction loan is approved unless there is
evidence  of a  commitment  for  permanent  financing  upon  completion  of  the
residence,  whether  through  the  Company  or  another  financial  institution.
Construction loans generally will require  construction stage inspections before
funds may be released to the borrower.  Such inspections are generally performed
by outside fee appraisers.

     At December 31, 1999, the Company's  construction  loan  portfolio  totaled
$4.9 million,  or 1.1% of its gross loan portfolio.  Substantially  all of these
construction  loans were to individuals  intending to occupy such residences and
were  secured by property  located  within the  Company's  primary  market area.
Although no construction  loans were classified as non-performing as of December
31, 1999, these loans do involve a higher level of risk than  conventional  one-
to four-family  residential  mortgage  loans.  For example,  if a project is not
completed  and the  borrower  defaults,  the  Company  may have to hire  another
contractor to complete the project at a higher cost.


Home Equity Lending


     The  Company's  home equity loans and lines of credit are secured by a lien
on the borrower's  residence and generally do not exceed  $300,000.  The Company
uses the same  underwriting  standards for home equity loans as it uses for one-
to  four-family  residential  mortgage  loans.  Home equity loans are  generally
originated in amounts which, together with all prior liens on such residence, do
not exceed 90% of the  appraised  value of the property  securing the loan.  The
interest  rates for home  equity  loans  and lines of credit  adjust at a stated
margin  over the prime rate or, in the case of loans (but not lines of  credit),
have  fixed  interest  rates.  Home  equity  lines of credit  generally  require
interest  only payments on the  outstanding  balance for the first five years of
the  loan,  after  which  the  outstanding  balance  is  converted  into a fully
amortizing,  adjustable-rate  loan with a term not in excess of 15 years.  As of
December 31, 1999,  the Company had $92.6 million in home equity loans and lines
of credit  outstanding,  with an  additional  $3.0 million of unused home equity
lines of credit.


Commercial and Multi-Family Real Estate Lending


     The Company has engaged in commercial and multi-family  real estate lending
secured  primarily  by apartment  buildings,  small  office  buildings,  motels,
warehouses,  nursing homes,  strip shopping  centers and churches located in the
Company's  primary  market area.  At December  31,  1999,  the Company had $27.9
million and $3.9 million of commercial real estate and multi-family  real estate
loans,  respectively,  which  represented  6.0% and 0.8%,  respectively,  of the
Company's  gross loan portfolio at that date.


     The Bank's  commercial and  multi-family  real estate loans  generally have
adjustable  rates  and  terms to  maturity  that do not  exceed  20  years.  The
Company's current lending guidelines  generally require that the multi-family or
commercial  income-producing property securing a loan generate net cash flows of
at least  125% of debt  service  after the  payment of all  operating  expenses,
excluding  depreciation,  and a loan-to-value  ratio not exceeding 65%. Prior to
September 1990, the Company  originated  commercial and multi-family  loans with
loan-to-value  ratios  of up to  75%.  Due to  declines  in the  value  of  some
properties  as a result of the  economic  conditions  in the  Company's  primary
market area,  however,  the current  loan-to-value  ratio of some commercial and
multi-family real estate loans in the Company's portfolio may exceed the initial
loan-to-value  ratio.  Adjustable rate commercial and  multi-family  real estate
loans  provide for interest at a margin over a designated  index,  with periodic
adjustments at frequencies of up to five-years.  The Company generally  analyzes
the financial  condition of the borrower,  the borrower's  credit  history,  the
reliability  and  predictability  of the cash flows  generated  by the  property
securing the loan and the value of the property  itself.  The Company  generally
requires  personal  guarantees  of the  borrowers  in addition  to the  security
property  as  collateral  for such  loans.  Appraisals  on  properties  securing
commercial  and  multi-family  real estate loans  originated  by the Company are
performed by independent fee appraisers approved by the Board of Directors.


     Multi-family  and commercial real estate loans  generally  present a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited number of loans and borrowers, the effect of general economic conditions
on income  producing  properties and the increased  difficulty of evaluating and
monitoring these types of loans. Furthermore,  the repayment of loans secured by
multi-family  and  commercial  real  estate  is  typically  dependent  upon  the
successful  operation of the related real estate project.  If the cash flow from
the project is reduced (for example, if leases are not obtained or renewed, or a
bankruptcy  court  modifies a lease term, or a major tenant is unable to fulfill
its lease obligations), the borrower's ability to repay the loan may be impaired
and the value of the  property  may be reduced.  The  balances of these types of
loans have declined  over the past five years with a  significant  decrease from
$50.1  million at December 31, 1995 to $31.8  million at December 31, 1999,  due
primarily to the bulk sale of certain  performing  and  non-performing  loans in
1996. At December 31, 1999,  $1.4 million or 4.5% of the Company's  multi-family
and commercial real estate loan portfolio was non-performing.


Consumer Lending


     The Company offers a variety of secured  consumer  loans,  including  loans
secured by automobiles and  recreational  vehicles  ("RV's").  In addition,  the
Company offers other secured and unsecured consumer loans. The Company currently
originates  substantially  all of its consumer loans in its primary market area.
The Company originates  consumer loans on a direct basis only, where the Company
extends  credit  directly to the  borrower.  At December 31, 1999 the  Company's
consumer  loan  portfolio  totaled  $26.1  million,  or 5.6% of the  gross  loan
portfolio.  At December 31, 1999,  99.8% of the  Company's  consumer  loans were
fixed-rate loans and 0.2% were adjustable-rate loans.

     Consumer  loan terms vary  according  to the type and value of  collateral,
length of contract and creditworthiness of the borrower. Terms to maturity range
up to 15 years for  manufactured  homes and certain RV's and up to 60 months for
other secured and unsecured  consumer  loans.  The Company offers both open- and
closed-end credit.  Open-end credit is extended through lines of credit that are
generally tied to a checking account. These credit lines currently bear interest
up to 18% and are generally limited to $10,000.

     The  underwriting  standards  employed by the Company  for  consumer  loans
include,  a determination of the applicant's  payment history on other debts and
an  assessment  of ability to meet  existing  obligations  and  payments  on the
proposed  loan.  Although   creditworthiness  of  the  applicant  is  a  primary
consideration,  the underwriting process also includes a comparison of the value
of the security, if any, in relation to the proposed loan amount.

     At December 31, 1999,  automobile  loans and RV loans (such as motor homes,
boats,  motorcycles,  snowmobiles  and  other  types of  recreational  vehicles)
totaled $11.6 million and $3.6 million or 44.7% and 13.6% of the Company's total
consumer  loan  portfolio,  and  2.5%  and  0.8% of its  gross  loan  portfolio,
respectively.

     Originations  are  generated   primarily  through   advertising  and  lobby
displays.  The Company has also maintained  relationships  with local automobile
dealerships in order to further enhance  automobile  originations  through their
referrals.  The Company's maximum loan-to-value ratio on new automobiles is 100%
of the  borrower's  cost  including  sales tax, and on used  automobiles up to 5
years old, 100% of the vehicle's average retail value,  based on NADA  (National
Auto  Dealers  Association)  valuation.  Non-performing  automobile  loans as of
December  31,  1999  totaled  $32,000  or 0.1% of the  Company's  consumer  loan
portfolio.

     Of the RV loan  balance,  approximately  $2.6 million and $1.0 million were
secured by new and used RVs, respectively. Approximately 75% of the RV portfolio
consists of loans that were originated  through the Company's  relationship with
Alpin Haus,  Inc.,  a retail RV dealer  formerly  owned by one of the  Company's
directors. The Company's maximum loan-to-value ratio on new and used RV loans is
the lesser of (i) 85% of the borrower's cost, which includes such items as sales
tax and dealer  options or (ii) 115% of either the factory  invoice for a new RV
or the wholesale value, plus sales tax, for a used RV. In the case of used RV's,
the wholesale  value is determined  using published guide books. At December 31,
1999,  RV  loans  totaling  $147,000  or 4.1% of the  total  RV  portfolio  were
non-performing.


     Consumer  loans may entail greater  credit risk than  residential  mortgage
loans,  particularly  in the case of consumer  loans which are  unsecured or are
secured by rapidly depreciable assets, e.g. RVs and automobiles.  In such cases,
any  repossessed  collateral  for a defaulted  consumer  loan may not provide an
adequate source of repayment of the outstanding loan balance as a result of high
initial loan-to-value ratios,  repossession,  rehabilitation and carrying costs,
and the greater  likelihood of damage,  loss or  depreciation  of the underlying
collateral.  In  addition,  consumer  loan  collections  are  dependent  on  the
borrower's  continuing  financial  stability,  and thus are  more  likely  to be
affected by adverse  personal  circumstances.  Furthermore,  the  application of
various federal and state laws,  including  bankruptcy and insolvency  laws, may
limit the amount which can be recovered on these loans. In the case of RV loans,
which  tend  to  have  loan  balances  in  excess  of the  resale  value  of the
collateral, borrowers may abandon the collateral property making repossession by
the Company and subsequent losses more likely.

     During 1996, the Company sold certain performing and  non-performing  loans
as part of a bulk sale,  including  a  majority  of its  manufactured  home loan
portfolio,  as well as  certain RV loans,  thereby  significantly  reducing  its
credit risk exposure on these types of loans.  However,  management expects that
delinquencies  in its consumer loan  portfolio may increase as RV loans continue
to season. At December 31, 1999, a total of $445,000,  or 1.7%, of the Company's
consumer  loan  portfolio  was  non-performing   (including  the  non-performing
automobile and RV loans previously  discussed).  There can be no assurances that
additional delinquencies will not occur in the future.


Commercial Business Lending


     The  Company  also  originates  commercial  business  loans.  Although  the
origination of these types of loans had been  de-emphasized by the Bank prior to
the merger with  AFSALA,  management  intends to actively  originate  commercial
loans with a  particular  emphasis on small  business  lending.  At December 31,
1999, commercial business loans comprised $6.6 million, or 1.4% of the Company's
gross loan portfolio.  Most of the Company's commercial business loans have been
extended to finance local  businesses and include  primarily short term loans to
finance machinery and equipment purchases and, to a lesser extent, inventory and
accounts  receivable.  Loans made to finance  inventory and accounts  receivable
will only be made if the borrower  secures such loans with the inventory  and/or
receivables plus additional collateral acceptable to the Company, generally real
estate.  Commercial  loans also involve the extension of revolving  credit for a
combination  of  equipment   acquisitions   and  working  capital  in  expanding
companies.

     The terms of loans  extended on machinery  and  equipment  are based on the
projected  useful life of such machinery and equipment,  generally not to exceed
seven years.  Secured,  non-mortgage  lines of credit are available to borrowers
provided that the outstanding balance is paid in full (i.e., the credit line has
a zero  balance) for at least 30  consecutive  days every year. In the event the
borrower does not meet this 30 day requirement,  the line of credit is generally
terminated and the outstanding balance is converted into an amortizing loan.

     Unlike residential mortgage loans, which generally are made on the basis of
the  borrower's  ability to make  repayment from his or her employment and other
income and which are  secured by real  property,  the value of which tends to be
more easily  ascertainable,  commercial business loans typically are made on the
basis of the  borrower's  ability  to make  repayment  from the cash flow of the
borrower's business. As a result, the availability of funds for the repayment of
commercial  business loans may be substantially  dependent on the success of the
business itself (which,  in turn, is often  dependent upon the general  economic
environment).  The  Company's  commercial  business  loans are usually,  but not
always,  secured by business assets.  However, the collateral securing the loans
may  depreciate  over time,  may be difficult  to appraise and may  fluctuate in
value based on the success of the business.  As part of its commercial  business
lending  policy,  the Company  generally  requires all borrowers with commercial
business loans to submit annual financial statements to the Company.

     The Company's  commercial  business  lending  policy  includes  credit file
documentation  and analysis of the borrower's  character,  capacity to repay the
loan,  the  adequacy  of the  borrower's  capital and  collateral  as well as an
evaluation of conditions affecting the borrower. Consideration of the borrower's
cash flows is also an important aspect of the Company's current credit analysis.
The Company  generally  obtains personal  guarantees on its commercial  business
loans.  Nonetheless,  such loans are believed to carry  higher  credit risk than
more traditional thrift institution  investments,  such as residential  mortgage
loans.



Loan Originations and Sales


     Loan  originations  are developed from continuing  business with depositors
and borrowers, soliciting realtors, dealerships and mortgage brokers, as well as
walk-in customers.  Loans are originated by the Company's staff of salaried loan
officers.

     While the Company  originates both fixed- and  adjustable-rate  loans,  its
ability to  originate  loans is  dependent  upon demand for loans in its market.
Demand is  affected by the local  economy and  interest  rate  environment.  The
Company currently retains  fixed-rate and  adjustable-rate  real estate loans it
originates in its portfolio. As a regular part of its business, the Company does
not sell loans and,  with the  exception  of the  purchase  of $31.9  million of
residential real estate loans in 1998, has not purchased a significant amount of
loans since 1989.  During 1996,  the Company  completed the bulk sale of certain
performing and nonperforming loans in order to improve the credit quality of its
loan portfolio.

     For the year ended December 31, 1999, the Company originated $138.7 million
of loans  compared  to  $120.9  million  and  $91.5  million  in 1998 and  1997,
respectively.  The Company also purchased $31.9 million in residential  mortgage
loans during 1998. These loans were located in Ohio and New Jersey.  The current
balance of the loans purchased in 1998 is $17.0 million.  The Company  currently
has no plans or intentions to purchase  additional loans.  During 1999, 1998 and
1997 the Company  increased its  originations  of one- to four-family  mortgages
through the referrals of several local brokers.

     In periods of economic  uncertainty,  the  Company's  ability to  originate
large  dollar  volumes  of  real  estate  loans  with  acceptable   underwriting
characteristics  may be  substantially  reduced or  restricted  with a resultant
decrease in operating earnings.



Delinquency Monitoring


     Generally,  when a  borrower  fails to make a  required  payment  on a loan
secured by residential real estate or consumer  products,  the Company initiates
collection  procedures by mailing a  delinquency  notice after the account is 15
days delinquent.  At 30 days delinquent,  a personal letter is generally sent to
the  customer  requesting  him or her to make  arrangements  to  bring  the loan
current.  If the  delinquency  is not cured by the 45th  day,  the  customer  is
generally  contacted by telephone and another  personal letter is sent, with the
same procedure being repeated if the loan becomes 60 days delinquent. At 90 days
past due, a demand letter is generally  sent.  If there is no response,  a final
demand  letter for payment in full is sent,  and unless  satisfactory  repayment
arrangements  are  made  subsequent  to  the  final  demand  letter,   immediate
repossession or foreclosure procedures are commenced.

     Similar collection  procedures are employed for loans secured by commercial
real estate and commercial  business  collateral,  except when such loans are 60
days  delinquent,  a letter is generally sent  requesting  rectification  of the
delinquency within seven days, otherwise foreclosure or repossession procedures,
as applicable, are commenced.


Non-Performing  Assets


     The table  below sets forth the amounts and  categories  of  non-performing
assets at the dates indicated.  Loans are generally placed on non-accrual status
when the loan is more than 90 days  delinquent  (except  for FHA  insured and VA
guaranteed  loans) or when the collection of principal  and/or  interest in full
becomes  doubtful.  When loans are  designated as  non-accrual,  all accrued but
unpaid  interest is reversed  against  current period income and, as long as the
loan remains on non-accrual  status interest is recognized  using the cash basis
method of income  recogntion.  Accruing loans delinquent 90 days or more include
FHA insured  loans,  VA guaranteed  loans,  and loans that are in the process of
negotiating a refinancing or  restructuring  with the Bank,  excluding  troubled
debt restructurings  (TDRs), or where the Bank has been notified by the borrower
that the  outstanding  loan balance plus accrued  interest and late fees will be
paid-in-full  within a  relatively  short  period  of time from the date of such
notification. Foreclosed assets includes assets acquired in settlement of loans.


<PAGE>
<TABLE>
<CAPTION>
                                                              December 31,
                                         1999        1998        1997        1996        1995
                                       -------     -------     -------     -------     -------
                                                        (Dollars in thousands)
<S>                                       <C>         <C>        <C>         <C>         <C>
Non-accruing loans:
   One- to four-family (1)              $1,570      $1,018       $843      $  259      $1,525
   Multi-family                            ---         ---         28         ---          77
   Commercial real estate                  274          20        265         339       1,549
   Consumer                                434         342        293         256         605
   Commercial business                     298         230        447       2,269         743
                                       -------    --------    -------     -------     -------
     Total                               2,576       1,610      1,876       3,123       4,499
                                       -------    --------    -------     -------     -------
Accruing loans delinquent
 more than 90 days:
   One- to four-family (1)                 372         358        280         151         261
   Commercial real estate                  685         215         13         568         ---
   Consumer                                 11           7          2           6         ---
   Commercial business                     ---         ---        156         ---         ---
                                       -------    --------    -------     -------     -------
     Total                               1,068         580        451         725         261
                                       -------    --------    -------     -------     -------
Troubled debt restructured loans:
   One- to four-family (1)                  84          85         86          88          89
   Multi-family                            ---         ---         34          38       1,626
   Commercial real estate                  475         537        761         781       2,185
   Consumer                                ---         ---         --          56          84
   Commercial business                       7          92         50          68          51
                                       -------    --------    -------     -------     -------
     Total                                 566         714        931       1,031       4,035
                                       -------    --------    -------     -------     -------
Total non-performing loans               4,210       2,904      3,258       4,879       8,795
                                       -------    --------    -------     -------     -------
Foreclosed assets:
   One- to four-family (1)                 126         313         69         194         459
   Multi-family                            ---         ---        ---         282         926
   Commercial real estate                  142          30        ---         ---       1,503
   Consumer                                 54          56         74         239         281
                                       -------    --------    -------     -------     -------
     Total                                 322         399        143         715       3,169
                                       -------    --------    -------     -------     -------
Total non-performing assets             $4,532      $3,303     $3,401      $5,594     $11,964
                                       =======    ========    =======     =======     =======
Total as a percentage of total assets     0.61%       0.45%      0.67%       1.18%       2.72%
<FN>
- --------------------------------------
(1)  Includes home equity loans
</FN>
</TABLE>


<PAGE>
     For the year ended  December 31, 1999,  gross  interest  income which would
have  been  recorded  had the year end  non-performing  loans  been  current  in
accordance  with their  original  terms  amounted  to  $498,000  ($404,000  from
non-accruing  loans and $94,000 from  restructured  loans).  The amount that was
included  in  interest  income  on  such  loans  was  $304,000   ($254,000  from
non-accruing  loans and $50,000  from  restructured  loans),  which  represented
actual receipts.  Consequently,  $194,000  ($150,000 from non-accruing loans and
$44,000 from restructured loans) was not recognized in gross interest income for
the period.



Non-Accruing Loans


     At December 31, 1999, the Company had $2.6 million in  non-accruing  loans,
which  constituted 0.5% of the  Company's  gross loan  portfolio.  There were no
non-accruing loans or aggregate non-accruing  loans-to-one-borrower in excess of
$500,000.


Accruing Loans Delinquent More than 90 Days


     As of December  31, 1999,  the Company had $1.1  million of accruing  loans
delinquent  more than 90 days.  Of these loans,  $345,000 were FHA insured or VA
guaranteed  one-to   four-family   residential  loans.  The  remaining  $723,000
represented one (1) one-to four-family real estate loan, six (6) commercial real
estate loans, and four (4) consumer loans for which management believes that all
contractual  payments are collectible.


Restructured Loans


     As of December 31, 1999,  the Company had  restructured  loans of $566,000.
The  Company's  restructured  loans at that  date  consisted  of one (1) one- to
four-family  residential  mortgage loan, three (3) commercial real estate loans,
and one (1) commercial business loans.


Foreclosed and Reposessed Assets


     As of December  31,  1999,  the Company had  $322,000 in carrying  value of
foreclosed and repossessed  assets.  One-to  four-family real estate represented
39.1% of the Company's foreclosed and repossessed property,  consisting of three
(3)  properties.  Commercial  real  estate  represented  44.1% of the  Company's
foreclosed  and  repossessed   assets  and  consisted  of  two  (2)  properties.
Repossessed  consumer assets  represented 16.8% of the Company's  foreclosed and
repossessed  properties,  consisting of six (6) recreational vehicles (including
automobiles).



Other Loans of Concern


     As of  December  31,  1999,  there  were $2.5  million  of other  loans not
included  in the table or  discussed  above where  known  information  about the
possible credit problems of borrowers caused management to have doubts as to the
ability of the borrower to comply with present loan repayment  terms.  Set forth
below is a description of other loans of concern in excess of $500,000.

     The largest  other loan of concern at  December  31,  1999  consisted  of a
commercial real estate loan secured by a one story educational  facility located
in the Bank's  market  area.  This loan was  originated  in  December  1995 as a
$1,000,000 line of credit with a loan to value ratio of 25%. The loan matured on
December 31, 1998 with a principal balance of $892,000.  After the borrower made
a principal payment of approximately  $192,000 the remaining balance of the loan
was rewritten in February 1999 as a fully amortizing  commercial mortgage in the
amount  of  $700,000  with a 15 year  term.  The  value  of the  collateral  was
reaffirmed by an independent  appraisal.  Continued concern regarding the source
of the  loan's repayment  has  resulted  in its  continued  status  as a loan of
concern.  At December 31, 1999, the loan was current and had a principal balance
of $665,000.

     The second  largest other loan of concern at December 31, 1999 consisted of
a multi-family real estate loan secured by a 32 unit apartment  building located
outside of the Bank's primary market area.  This loan was originated in December
1989 with a loan to value ratio of 72.2%. Although the property was 91% occupied
based on the latest rent roll,  the cashflow  generated  was not  sufficient  to
service  the  debt.  The  borrower  has been  able to keep the loan  current  by
utilizing  other  sources  of  funds.  Current  financial  information  has been
requested  from the  guarantors for this loan to confirm the amount of resources
available to keep this loan current.  The principal balance of this loan matured
on March 1,  2000.  The  borrower  is  currently  in the  process  of  obtaining
financing  at another  financial  institution,  which  would  result in the full
repayment of the Bank's loan. At December 31, 1999, the loan was current and had
a principal balance of $617,000.

     There  were no other  loans  with a balance  in excess  of  $500,000  being
specially  monitored  by the Company as of  December  31,  1999.  Other loans of
concern with balances  less than  $500,000 at December 31, 1999  consisted of 10
commercial and multi-family  real estate loans totaling  $789,000,  4 commercial
business  loans  totaling  $250,000  and 5  one-to  four-family  mortgage  loans
totaling $165,000. These loans have been considered by management in conjunction
with the analysis of the adequacy of the allowance for loan losses.


 Allowance for Loan Losses


     The  allowance  for loan losses is increased  through a provision  for loan
losses  based on  management's  evaluation  of the  risks  inherent  in its loan
portfolio and changes in the nature and volume of its loan  activity,  including
those  loans  which  are  being  specifically  monitored  by  management.   Such
evaluation,  which includes a review of loans for which full  collectability may
not be reasonably  assured,  considers  among other matters,  the estimated fair
value,  less estimated  disposal costs, of the underlying  collateral,  economic
conditions,  historical  loan loss  experience,  and other  factors that warrant
recognition in providing for an adequate loan loss allowance.

     Real estate  properties  acquired through  foreclosure are recorded at fair
value,  less estimated  disposal costs. If fair value at the date of foreclosure
is lower than the carrying  value of the related loan,  the  difference  will be
charged to the allowance for loan losses at the time of transfer.  Valuations of
the property are  periodically  updated by management and if the value declines,
the asset's recorded value is written down by a charge to income.


     Although management believes that it uses the best information available to
determine the allowance  for loan losses,  unforeseen  market  conditions  could
result in  adjustments  and net  earnings  could be  significantly  affected  if
circumstances  differ substantially from the assumptions used in determining the
level of the allowance.  Future  additions to the Company's  allowance  for loan
losses will be the result of periodic loan,  property and collateral reviews and
thus cannot be predicted in advance. In addition,  federal regulatory  agencies,
as an  integral  part  of  the  examination  process,  periodically  review  the
Company's  allowance  for loan losses.  Such agencies may require the Company to
recognize   additions  to  the  allowance  based  upon  their  judgment  of  the
information available to them at the time of their examination.  At December 31,
1999,  the  Company  had a total  allowance  for loan  losses  of $5.5  million,
representing  130.9% of non-performing  loans at that date.
<PAGE>

     The following table sets forth an analysis of the activity in the Company's
allowance for loan losses.
<TABLE>
<CAPTION>
                                                 For the year ended December 31,
                                      1999        1998        1997        1996        1995
                                   ----------- ----------- ----------- ----------- ---------
                                                     (Dollars in thousands)
<S>                                    <C>         <C>         <C>         <C>         <C>
Balance at beginning of period       $4,891      $3,807      $3,438     $2,647      $2,235

Charge-offs:
     One- to four-family (1)           (103)        (69)        (15)      (530)        (31)
     Multi-family                        --        (129)        (51)    (1,174)       (171)
     Commercial real estate              --        (437)       (372)    (2,564)       (568)
     Consumer                          (311)       (275)       (316)    (1,834)       (400)
     Commercial business                (49)       (316)       (460)    (2,616)        (46)
                                 ----------- ----------- ----------- ----------- -----------
        Total charge-offs              (463)     (1,226)     (1,214)    (8,718)     (1,216)
                                 ----------- ----------- ----------- ----------- -----------
Recoveries:
     One- to four-family (1)             10           6            1         10         ---
     Multi-family                        --          --           --         --          64
     Commercial real estate             147          59           26         --           1
     Consumer                            88          56           76         49          41
     Commercial business                 46         174          392         --         ---
                                 ----------- ----------- ----------- ----------- -----------
        Total recoveries                291         295          495         59         106
                                 ----------- ----------- -----------------------------------
Net Charge-offs                        (172)       (931)        (719)    (8,659)     (1,110)
Allowance acquired from
   AFSALA Bancorp. Inc.                  --       1,115           --         --          --
Provisions charged to operations        790         900        1,088      9,450       1,522
                                 -----------  ----------  ----------- ----------- ----------
Balance at end of period             $5,509      $4,891       $3,807     $3,438      $2,647
                                 ===========  ==========  =========== =========== ==========
Ratio of allowance for loan
losses to total loans
(at period end)                        1.17%       1.15%        1.34%      1.37%       1.05%
                                     ======      ======       ======     ======      ======
Ratio of allowance for loan
losses to non-performing loans
(at period end)                      130.86%     168.42%      116.85%     70.47%      30.10%
                                     ======      ======       ======     ======      ======
Ratio of net charge-offs during
the period to average loans
outstanding during period              0.04%       0.29%        0.27%      3.30%       0.42%
                                     ======      ======       ======     ======      ======
<FN>
- -------------------------------------
(1)  Includes home equity loans.
</FN>
</TABLE>
<PAGE>

     No portion of the  allowance is  restricted  to any loan or group of loans,
and the entire allowance is available to absorb realized losses.  The amount and
timing of realized losses and future allowance allocations may vary from current
estimates.  The following  table  summarizes the  distribution  of the Company's
allowance for loan losses at the dates indicated:
<TABLE>
<CAPTION>
                                                                           December 31,
                           ---------------------------------------------------------------------------------------------------------
                                   1999                  1998                 1997                 1996                 1995
                           --------------------- --------------------- -------------------- -------------------- -------------------
                                        Percent               Percent              Percent             Percent              Percent
                              Amount    of loans    Amount    of loans   Amount    of loans   Amount   of loans   Amount    of loans
                                of      in each       of      in each      of      in each      of     in each      of      in each
                               Loan     category     Loan     category    Loan     category    Loan    category    Loan     category
                               Loss     to total     Loss     to total    Loss     to total    Loss    to total    Loss     to total
                            Allowance    loans    Allowance    loans   Allowance    loans   Allowance   loans   Allowance    loans
                            ---------   --------  ---------   -------- ---------   -------- ---------  -------- ---------   --------
                                                                         (Dollars in thousands)
<S>                           <C>        <C>        <C>        <C>         <C>       <C>        <C>     <C>        <C>       <C>
One- to four-family (1)        $2,205   85.19%       $1,661   84.33%     $897       77.55%    $  157      72.26%     $268     60.18%
Multi-family and
   commercial real estate       1,153    6.79         1,383    6.53     1,818       10.84%     1,599      13.84%    1,097     19.97%
Construction                      ---    1.05           ---    0.85       ---        0.73%       ---       0.89%      ---      0.43%
Consumer                          466    5.56           397    6.96       449        9.57%       355      10.29%      718     15.55%
Commercial business               488    1.41           666    1.32       483        1.31%     1,327       2.72%      268      3.87%
Unallocated                     1,197    ----           784    ----       160        ----        ---       ----       296      ----
                               ------   ------       ------   ------   ------      -------    ------     -------   ------    -------
          Total                $5,509   100.00%      $4,891   100.00%  $3,807      100.00%    $3,438     100.00%   $2,647    100.00%
                               ======   =======      ======   =======  ======      =======    ======     =======   ======    =======
<FN>
- -------------------------------
(1)  Includes home equity loans.
</FN>
</TABLE>

Investment Activities


     The Bank must maintain minimum levels of investments that qualify as liquid
assets under OTS regulations.  Liquidity may increase or decrease depending upon
the  availability of funds and comparative  yields on investments in relation to
the return on loans.  Historically,  the Bank has  maintained  liquid  assets at
levels above the minimum  requirements  imposed by the OTS regulations and above
levels  believed  adequate  to  meet  the  requirements  of  normal  operations,
including potential deposit outflows. At December 31, 1999, the Bank's liquidity
ratio (liquid assets as a percentage of net  withdrawable  savings  deposits and
current  borrowings) was 28.7%.


     Generally,  the  investment  policy of the Company is to invest funds among
various  categories of investments and maturities  based upon the Company's need
for liquidity, to achieve the proper balance between its desire to minimize risk
and maximize  yield,  to provide  collateral  for  borrowings and to fulfill the
Company's  asset/liability   management  objectives.  The  Company's  investment
strategy  has  been  directed  primarily  toward  high-quality   mortgage-backed
securities,  as well as U.S. Government and agency securities and collateralized
mortgage obligations.


     All of the  mortgage-backed  securities  owned by the  Company  are issued,
insured or guaranteed  either  directly or indirectly  by a federal  agency.  At
December 31, 1999, all of the Company's  securities were classified as available
for  sale.  The  fair  value  and  amortized  cost of the  Company's  securities
(excluding  FHLB  stock) at December  31,  1999 were  $212.1  million and $222.8
million,  respectively.  For additional information on the Company's securities,
see Note 5 of the  Notes to  Consolidated  Financial  Statements  in the  Annual
Report  to  Shareholders  filed as  Exhibit  13 to this  document  (the  "Annual
Report).

     At December 31, 1999,  the fair value and  amortized  cost of the Company's
collaterized mortgage obligations ("CMOs") were $42.0 million and $44.2 million,
respectively. CMOs owned by the Company consisted of either AAA rated securities
or securities  issued,  insured or guaranteed either directly or indirectly by a
federal agency.

     Mortgage-backed  securities and CMOs generally  increase the quality of the
Company's  assets by virtue of the insurance or guarantees  that back them. Such
securities  are more liquid than  individual  mortgage  loans and may be used to
collateralize  borrowings or other  obligations of the Company.  At December 31,
1999,  $74.6 million or  60.2% of the Company's  mortgage-backed  securities and
CMOs were pledged to secure various obligations of the Company.

     While  mortgage-backed  securities  and CMOs carry a reduced credit risk as
compared  to whole  loans,  such  securities  remain  subject to the risk that a
fluctuating  interest  rate  environment,  along with other  factors such as the
geographic  distribution  of  the  underlying  mortgage  loans,  may  alter  the
prepayment rate of such mortgage loans and so affect both the prepayment  speed,
and  value,   of  such   securities.   The  prepayment   risk   associated  with
mortgage-backed  securities  is  monitored  periodically,  and  prepayment  rate
assumptions  adjusted as  appropriate  to update the  Company's  mortgage-backed
securities  accounting  and  asset/liability  reports.   Classification  of  the
Company's mortgage-backed securities and CMOs portfolio as available for sale is
designed to minimize that risk.

     At  December  31,  1999,  the  contractual  maturity of 96.0% of all of the
Company's  mortgage-backed  securities and CMOs were in excess of ten years. The
actual maturity of a mortgage-backed  security or CMO is typically less than its
stated maturity due to prepayments of the underlying mortgages. Prepayments that
are different than anticipated  will affect the yield to maturity.  The yield is
based upon the interest  income and the  amortization of any premium or discount
related to the  mortgage-backed  security or CMO. In accordance  with  generally
accepted accounting  principles,  premiums and discounts are  amortized/accreted
over the estimated lives of the securities, which decrease and increase interest
income,   respectively.   The  prepayment  assumptions  used  to  determine  the
amortization/accretion  period for  premiums  and  discounts  can  significantly
affect  the  yield of a  mortgage-backed  security,  and these  assumptions  are
reviewed  periodically to reflect actual  prepayments.  Although  prepayments of
underlying  mortgages  depend on many factors,  including the type of mortgages,
the coupon rate,  the age of the  mortgages,  the  geographical  location of the
underlying  real estate  collateralizing  the  mortgages  and general  levels of
market  interest  rates,  the  difference  between  the  interest  rates  on the
underlying mortgages and the prevailing mortgage interest rates generally is the
most  significant  determinant  of the rate of  prepayments.  During  periods of
falling mortgage interest rates, if the coupon rate of the underlying  mortgages
exceeds  the  prevailing  market  interest  rates  offered for  mortgage  loans,
refinancing generally increases and accelerates the prepayment of the underlying
mortgages and the related security. Under such circumstances, the Company may be
subject  to  reinvestment   risk  because  to  the  extent  that  the  Company's
mortgage-backed  securities  amortize  or prepay  faster than  anticipated,  the
Company  may  not be able to  reinvest  the  proceeds  of  such  repayments  and
prepayments at a comparable rate.

<PAGE>
     The following table sets forth the composition of the Company's  securities
portfolio and FHLB stock at the dates indicated.
<TABLE>
<CAPTION>
                                                                            December 31,
                                       ---------------------------------------------------------------------------------
                                                1999                       1998                         1997
                                       -------------------------------------------------------------------------------
                                        Carrying                   Carrying                    Carrying
                                        Value (1)    %of Total     Value (1)    %of Total      Value (1)     %of Total
                                       -----------    --------    -----------    --------    ------------     --------
                                                                 (Dollars in Thousands)
<S>                                   <C>                <C>      C>                <C>        <C>             <C>
Securities:
 U.S. Government and agency            $  85,033         38.50%   $  84,000         33.41%   $   63,145        30.19%$
 State and political subdivisions            907          0.41%       1,837          0.73%          766         0.37%
Corporate bonds                            2,240          1.01%          --            --            --           --
Mortgage-backed securities                81,941         37.10%      96,256         38.28%      131,986        63.11%
 Collateralized mortgage
    obligations                           42,024         19.02%      62,148         24.71%        9,911         4.74%
                                       ---------       -------    ---------       -------    ----------      ------- -
 Total debt securities                   212,145         96.04%     244,241         97.13%      205,808        98.41%
FHLB stock                                 8,748          3.96%       7,215          2.87%        3,291         1.57%
                                       ---------       -------    ---------       -------    ----------      ------- -
 Total securities and FHLB stock       $ 220,893        100.00%   $ 251,456        100.00%    $ 209,133       100.00%
                                       =========       =======    =========       =======    ==========      =======

<FN>
     -------------------------------------

(1)Debt  securities are classified as available for sale and are carried at fair
value. The FHLB stock is non-marketable and accordingly is carried at cost.
</FN>
</TABLE>


<PAGE>

     The composition and contractual maturities of the securities portfolio (all
of which are  categorized  as available  for sale),  excluding  FHLB stock,  are
indicated in the following table. The Company's securities portfolio at December
31, 1999,  contained no securities of any issuer with an aggregate book value in
excess of 10% of the  Company's  equity,  excluding  those  issued by the United
States  Government or its agencies.  Securities are stated at their  contractual
maturity  date   (mortgage-backed   securities   and   collateralized   mortgage
obligations are included by final contractual maturity). Expected maturities may
differ from contractual  maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>
                                                                     December 31, 1999
                               ---------------------------------------------------------------------------------------
                                                Over One       Over Five
                                   One Year    Year through   Years through    Over
                                    or less    Five Years      Ten Years    Ten Years          Total Securities
                               -------------- -------------- -------------- -------------- ---------------------------
                               Amortized Cost Amortized Cost Amortized Cost Amortized Cost Amortized Cost Fair Value
                               -------------- -------------- -------------- -------------- -------------- ------------
                                                                 (Dollars in thousands)
<S>                              <C>            <C>            <C>            <C>            <C>            <C>
U.S. Government and agency       $    ---       $ 15,755       $ 54,691       $ 19,530       $ 89,976       $ 85,033
State and political subdivisions      ---            911            ---            ---            911            907
Corporate bonds                       ---            ---            ---          2,538          2,538          2,240
Mortgage-backed securities            281          2,473            681         81,739         85,174         81,941
Collateralized mortgage
  obligations                         ---            ---          1,699         42,267         44,166         42,024
                                  -------        -------        -------        -------        -------        -------
Total securities                 $    281       $ 19,139       $ 57,071       $146,274       $222,765       $212,145
                                  =======        =======        =======        =======        =======        =======
Weighted average yield               5.92%          5.97%          6.44%          7.01%          6.77%
                                  =======        =======        =======        =======        =======
</TABLE>

Sources of Funds


     General


     The  Company's   primary   sources  of  funds  are  deposits,   borrowings,
amortization  and  prepayment of loan and  mortgage-backed  security  principal,
maturities  of  securities,  short-term  investments,  and funds  provided  from
operations.

<PAGE>

     Deposits


     The Company offers a variety of deposit products having a range of interest
rates and terms.  The  Company's  deposits  consist of savings  accounts,  money
market  accounts,  transaction  accounts,  and  certificate  accounts  currently
ranging in terms  from 91 days to 60  months.  The  Company  primarily  solicits
deposits  from its primary  market area and at December 31,  1999,  did not have
brokered deposits. The Company relies primarily on competitive pricing policies,
advertising  and  customer  service to attract and retain  these  deposits.  The
Company  has  utilized  premiums  and  promotional  gifts  for new  accounts  in
connection with the opening of new branches or with club accounts.  At times the
Company also uses small advertising give-aways in the aisles of the supermarkets
where it maintains branches. For information regarding average balances and rate
information on deposit accounts,  see  "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations"  in the Annual  Report and for
information  on the dollar  amount of  deposits  in the  various  deposit  types
offered  by the  Company,  see  Note 9 of the  Notes to  Consolidated  Financial
Statements in the Annual Report.


     The flow of  deposits  is  influenced  significantly  by  general  economic
conditions,   changes  in  money  market  and  prevailing  interest  rates,  and
competition.  The variety of deposit products offered by the Company has allowed
it to be  competitive  in  obtaining  funds and to respond with  flexibility  to
changes  in  consumer  demand.  The  Company  has  become  more  susceptible  to
short-term fluctuations in deposit flows, as customers have become more interest
rate conscious.  The Company manages the pricing of its deposits in keeping with
its asset/liability management, liquidity and profitability objectives. Based on
its experience,  the Company  believes that its savings accounts and transaction
accounts are relatively stable sources of deposits.  However, the ability of the
Company to attract and  maintain  money  market  accounts  and  certificates  of
deposit and the rates paid on these  deposits  have been and will continue to be
significantly affected by market conditions.


     At December 31, 1999, the Company's  certificates of deposit totaled $220.3
million.  These  certificates  of deposit  were issued at interest rates ranging
from  3.21% to 7.36%.  (For  additional  information  regarding  certificate  of
deposit  interest  rates,  see  Note 9 of the  Notes to  Consolidated  Financial
Statements in the Annual Report.)
<PAGE>

     The following table  indicates the amount of the Company's  certificates of
deposit by time remaining until maturity as of December 31, 1999.


                                               Maturity
                                -------------------------------------
                                           Over     Over
                                 3 Months  3 to 6  6 to 12    Over
                                  or Less  Months   Months  12 Months    Total
                                --------- -------- --------  --------   --------
                                            (In thousands)
Certificates of deposit
less than $100,000                $43,906  $40,337  $50,047   $55,613   $189,903

Certificates of deposit
of $100,000 or more                 8,862    8,193    7,902     5,476     30,433
                                --------- -------- --------  --------   --------

Total certificates of deposit     $52,768  $48,530  $57,949   $61,089   $220,336
                                ========= ======== ========  ========   ========

     Borrowings


     Although  deposits are the Company's primary source of funds, the Company's
policy  generally  has been to utilize  borrowings  when they are a less  costly
source of funds, can be invested at a positive  interest rate spread or when the
Company needs additional funds to satisfy loan demand.

     The Company's borrowings prior to 1996 primarily consisted of advances from
the FHLB of New York.  Such advances can be made  pursuant to several  different
credit  programs,  each  of  which  has its  own  interest  rate  and  range  of
maturities.  At  December  31,  1999,  the  Company  had $92.2  million  in FHLB
advances. During 1996, the Company significantly increased its other borrowings.
These borrowings were used to purchase  various  investments  including  Federal
agency  obligations and  mortgage-backed  securities  which were  simultaneously
pledged as securities sold under agreements to repurchase. At December 31, 1999,
securities  repurchase  agreements totaled $112.7 million. The positive interest
rate spread between the volume of pledged  securities and the related borrowings
has produced an increase in net interest  income but at an interest  rate spread
that is less than the Company has earned  historically.  For further information
regarding the  Company's  borrowings,  see Note 10 of the Notes to  Consolidated
Financial Statements contained in the Annual Report.


Subsidiary and Other Activities


     As a federally chartered savings association,  the Bank is permitted by OTS
regulations  to invest up to 2% of its assets,  or $14.5 million at December 31,
1999, in the stock of, or in loans to, service corporation  subsidiaries.  As of
such date, the Bank had no investments in service corporation subsidiaries.  The
Bank may invest an  additional  1% of its assets in service  corporations  where
such additional funds are used for inner-city or community  development purposes
and up to 50% of its total capital in conforming  loans to service  corporations
in which it owns more than 10% of the capital stock.  Federal  associations also
are permitted to invest an unlimited  amount in operating  subsidiaries  engaged
solely in activities which a federal association may engage in directly.

     The Bank organized a single service  corporation in 1984, which is known as
ASB Insurance  Agency,  Inc.  ("ASB  Insurance").  In November 1996, the Company
purchased the service corporation from the Bank for $1,000. ASB Insurance offers
mutual funds, annuity and brokerage services through a registered  broker-dealer
to the  Company's  customers  and members of the general  public.  ASB Insurance
recognized  gross  revenues of $122,800 and $63,800 for the years ended December
31, 1999 and 1998, respectively.


Regulation


     General


     The Bank is a federally  chartered  savings bank, the deposits of which are
federally  insured  by the FDIC (up to  certain  limits)  and backed by the full
faith and  credit of the  United  States  Government.  Accordingly,  the Bank is
subject to broad  federal  regulation  and oversight by the OTS extending to all
its  operations.  The Bank is a member of the FHLB of New York and is subject to
certain  limited  regulation  by the Board of Governors  of the Federal  Reserve
System  ("Federal  Reserve Board").  As a savings and loan holding company,  the
Company  also is subject  to federal  regulation  and  oversight.  The Bank is a
member of the Bank  Insurance  Fund (the "BIF"),  which is  administered  by the
FDIC. Its deposits are insured up to applicable limits by the FDIC. As a result,
the FDIC also has certain regulatory and examination authority over the Bank.

     As a  result  of the  acquisition  of  AFSALA  and its  subsidiary  savings
association,  a portion of the  deposits  of the Bank are insured by the Savings
Association Insurance Fund (the "SAIF"). The rules and regulations governing the
SAIF are similar in many ways to those for the BIF.


     Certain of these  regulatory  requirements  and  restrictions are discussed
below or elsewhere in this document.



     Federal Regulation of Savings Associations


     The  OTS  has   extensive   authority   over  the   operations  of  savings
associations.  As part of this authority,  the Bank is required to file periodic
reports  with the OTS and is subject to periodic  examinations  by the OTS,  its
primary  federal  banking  regulator,   and  the  FDIC.  The  last  regular  OTS
examination of the Bank was as of March 31, 1999.  When these  examinations  are
conducted by the OTS and the FDIC, the examiners, if they deem appropriate,  may
require the Bank to provide for higher  general or specific loan loss  reserves.
All savings associations are subject to a semi-annual assessment, based upon the
savings  association's  total  assets,  to fund the  operations  of the OTS. The
Bank's OTS assessment for the fiscal year ended December 31, 1999, was $136,300.

     The OTS also has extensive  enforcement authority over savings associations
and  their  holding  companies,   including  the  Bank  and  the  Company.  This
enforcement authority includes,  among other things, the ability to assess civil
money  penalties,  to issue  cease-and-desist  or removal orders and to initiate
injunctive actions.

     In addition, the investment, lending and branching authority of the Bank is
prescribed by federal law. For instance,  no savings  institution  may invest in
non-investment  grade corporate debt  securities.  In addition,  the permissible
level of investment by federal  associations in loans secured by non-residential
real property may not exceed 400% of total capital,  except with approval of the
OTS.  Federal  savings  associations  are also  generally  authorized  to branch
nationwide. The Bank is in compliance with the noted restrictions.

     The Bank's general permissible lending limit for  loans-to-one-borrower  is
equal to the  greater of  $500,000  or 15% of  unimpaired  capital  and  surplus
(except for loans fully secured by certain  readily  marketable  collateral,  in
which case this limit is increased to 25% of unimpaired capital and surplus). At
December 31, 1999,  the Bank's  lending limit was $10.2 million.  The Bank is in
compliance with the loans-to-one-borrower limitation.



     Insurance of Accounts and Regulation by the FDIC


     The  Bank is a member  of the  BIF,  which  is  administered  by the  FDIC.
Deposits are insured up to 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
examinations 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  insurance
fund. The FDIC also has the authority to initiate  enforcement  actions  against
savings  associations,  after giving the OTS an opportunity to take such action,
and may terminate  deposit  insurance if it determines  that the institution has
engaged in unsafe or unsound practices, or is in an unsafe or unsound condition.

     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
risk-based  capital  ratio  of  less  than  8%)  or  considered  of  substantial
supervisory concern pay the highest premium.  Risk classification of all insured
institutions is made by the FDIC semi-annually.

     The FDIC is authorized to adjust the insurance premium rates for banks that
are insured by the BIF, such as the Bank, in order to maintain the reserve ratio
of the BIF at 1.25% of BIF insured deposits.  The ranges of BIF premium rates in
effect during 1999 was 0% to 0.27%. In addition,  BIF insured  institutions  are
required  to  contribute  to the cost of  financial  bonds  that were  issued to
finance  the cost of  resolving  the  thrift  failures  in the 1980s  (the "FICO
Premium").

         A portion of the insurance premium paid by the Bank is assessed for the
SAIF because a portion of the deposits of the Bank are insured by the SAIF.  For
these deposits, the FDIC assesses a premium to maintain the reserve ratio of the
SAIF at 1.25% of SAIF  insured  deposits.  During the past  several  years,  the
insurance  premium rates for SAIF members were higher than those for BIF members
and SAIF members  were also  required to pay a special  assessment  to the SAIF.
SAIF members must also pay the FICO Premium.

     In general,  the FDIC limits the insurance  that may be paid to a person or
entity  through all of that person's or entity's  deposit  accounts to $100,000.
The  FDIC is  considering  whether  to  propose  an  increase  in this  limit to
$200,000.  Any increase in insurance could result in an increase in the premiums
paid by all BIF and SAIF members.  The FDIC is  authorized  to increase  deposit
insurance  rates on a  semi-annual  basis if it  determines  that this action is
necessary  to cause  the  balance  in the SAIF or BIF to  reach  the  designated
reserve ratio of 1.25% of insured  deposits within a reasonable  period of time.
The FDIC may impose  special  assessments  on SAIF or BIF members for any reason
deemed necessary by the FDIC.


     Regulatory Capital Requirements


     All  federally  insured  savings  institutions  are  required to maintain a
minimum level of regulatory capital.  The OTS has established capital standards,
including a tangible  capital  requirement,  a leverage  ratio (or core capital)
requirement  and a risk-based  capital  requirement  applicable  to such savings
associations.  The OTS is also  authorized  to impose  capital  requirements  in
excess of these  standards on a  case-by-case  basis.  At December 31, 1999, the
Bank was in compliance with its regulatory capital requirements.  See Note 16 of
the Notes to Consolidated Financial Statements contained in the Annual Report.

     The OTS and the  FDIC  are  authorized  and,  under  certain  circumstances
required, to take certain actions against savings associations that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.



     As a condition to the approval of the capital restoration plan, any company
controlling an undercapitalized association must agree that it will enter into a
limited  capital  maintenance   guarantee  with  respect  to  the  institution's
achievement of its capital requirements.

     Any savings  association  that fails to comply with its capital  plan or is
"significantly undercapitalized" (i.e., Tier 1 risk-based or core capital ratios
of less  than 3% or a  risk-based  capital  ratio of less  than 6%) must be made
subject  to  one  or  more  of  additional   specified   actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically  undercapitalized.  Any undercapitalized  association is also
subject to the general enforcement  authority of the OTS and the FDIC, including
the appointment of a conservator or a receiver.

     The OTS is also generally  authorized to reclassify an  association  into a
lower capital category and impose the  restrictions  applicable to such category
if the institution is engaged in unsafe or unsound  practices or is in an unsafe
or unsound condition.

     The  imposition by the OTS or the FDIC of any of these measures on the Bank
or the Company may have a substantial adverse effect on the Company's operations
and  profitability.  Company  shareholders  do not have preemptive  rights,  and
therefore, if the Company is directed by the OTS or the FDIC to issue additional
shares  of  Common  Stock,  such  issuance  may  result  in  the  dilution  of a
shareholder's percentage ownership of the Company.


     Limitations on Dividends and Other Capital Distributions


     OTS regulations  impose various  restrictions on savings  associations with
respect  to their  ability  to make  distributions  of  capital,  which  include
dividends,  stock  redemptions  or  repurchases,   cash-out  mergers  and  other
transactions  charged to the capital  account.  OTS regulations  also prohibit a
savings  association from declaring or paying any dividends or from repurchasing
any of its stock if, as a result, the retained earnings of the association would
be reduced  below the  amount  required  to be  maintained  for the  liquidation
account  established  in  connection  with its mutual to stock  conversion.  For
additional  information  on the  limitations  on  dividends  and  other  capital
distributions,  see Notes 3 and 16 of the consolidated  financial  statements in
the Annual Report.


     Qualified  Thrift  Lender Test


     All  savings  associations,  including  the Bank,  are  required  to meet a
qualified  thrift  lender  ("QTL") test to avoid certain  restrictions  on their
operations. This test requires a savings association to have at least 65% of its
portfolio assets (as defined by regulation) in qualified thrift investments on a
monthly  average  for nine out of every 12  months  on a  rolling  basis.  As an
alternative,  the savings  association  may  maintain 60% of its assets in those
assets  specified under Section  7701(a)(19) of the Internal Revenue Code. Under
either test, such assets primarily consist of residential  housing related loans
and investments.  At December 31, 1999, the Bank met the test and has always met
the test since its effectiveness.

     Any savings  association  that fails to meet the QTL test must convert to a
national bank charter,  unless it requalifies as a QTL and thereafter  remains a
QTL. If such an association  has not yet  requalified or converted to a national
bank, its new  investments  and activities are limited to those  permissible for
both a savings  association  and a national  bank, and it is limited to national
bank  branching  rights in its home  state.  In  addition,  the  association  is
immediately  ineligible  to receive  any new FHLB  borrowings  and is subject to
national  bank  limits for payment of  dividends.  If such  association  has not
requalified  or  converted  to a national  bank  within  three  years  after the
failure,  it must  divest  of all  investments  and  cease  all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and  become  subject  to  all  restrictions  on  bank  holding
companies.

     Community Reinvestment Act


     Under  the  Community   Reinvestment   Act  ("CRA"),   every  FDIC  insured
institution has a continuing and affirmative obligation consistent with safe and
sound banking  practices to help meet the credit needs of its entire  community,
including low and moderate  income  neighborhoods.  The CRA requires the OTS, in
connection with the examination of the Bank, 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,  such as a merger or the
establishment of a branch, by the Bank. An unsatisfactory  rating may be used as
the basis for the denial of an application by the OTS.

     The Bank was last  examined for CRA  compliance in June 1999 and received a
rating of "satisfactory".


     Holding  Company  Regulation


     The  Company  is a unitary  savings  and loan  holding  company  subject to
regulatory  oversight  by the OTS.  The Company is required to register and file
reports with the OTS and is subject to regulation and examination by the OTS. In
addition, the OTS has enforcement authority over the Company and its non-savings
association  subsidiaries,  which  authority  permits  the  OTS to  restrict  or
prohibit  activities  that are determined to be a serious risk to the subsidiary
savings association.

     As a unitary savings and loan holding company, the Company generally is not
subject  to many  activity  restrictions.  If the  Company  acquires  control of
another savings association as a separate subsidiary, it would become a multiple
savings and loan holding  company,  and the activities of the Company and any of
its  subsidiaries  (other  than  the  Bank  or any  savings  association)  would
generally become subject to additional restrictions.

     If the Bank fails the QTL test, the Company must obtain the approval of the
OTS prior to  continuing  after such  failure,  directly  or  through  its other
subsidiaries,  any  business  activity  other than those  approved  for multiple
savings and loan holding companies or their  subsidiaries.  In addition,  within
one year of such failure the Company must  register as, and will become  subject
to, the  restrictions  applicable  to bank  holding  companies.  The  activities
authorized  for a bank holding  company are more limited than are the activities
authorized  for a unitary or multiple  savings  and loan  holding  company.

     Federal  banking  law  was  materially  affected  by  the  passage  of  the
Gramm-Leach-Bliley  Act. However, this act may not materially impact the Company
or the Bank unless the Company  chooses to become a financial  holding  company.
This act, effective in March 2000, allows,  among other things,  qualifying bank
holding  companies to become financial  holding  companies and thereby affiliate
with  securities  firms and insurance  companies and engage in other  activities
that are financial in nature or incidental to a financial activity. In addition,
the act enacts a number of consumer  protections,  including provisions intended
to protect  privacy of bank  customers'  financial  information  and  provisions
requiring  disclosure  of ATM fees imposed by banks on customers of other banks.
Other  parts  of the act, affecting  newly  created  savings  and  loan  holding
companies, do not impact existing savings and loan holding companies such as the
Company.


     Federal Taxation


     Savings  associations such as the Bank that meet certain definitional tests
relating to the  composition  of assets and other  conditions  prescribed by the
Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  are  permitted  to
establish reserves for bad debts and to make annual additions thereto which may,
within specified  formula limits,  be taken as a deduction in computing  taxable
income for  federal  income  tax  purposes.  The amount of the bad debt  reserve
deduction is computed under the experience method.  Under the experience method,
the bad debt reserve  deduction is an amount  determined  under a formula  based
generally upon the bad debts actually sustained by the savings  association over
a period of years.

     In addition to the regular  income  tax,  corporations,  including  savings
associations  such as the Bank,  generally  are  subject  to a minimum  tax.  An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.

     To the extent prior years earnings  appropriated to a savings association's
bad debt reserves for "qualifying  real property loans" and deducted for federal
income tax purposes exceed the allowable amount of such reserves  computed under
the  experience  method  and to the  extent  of the  association's  supplemental
reserves for losses on loans  ("Excess"),  such Excess may not,  without adverse
tax  consequences,  be  utilized  for the  payment  of cash  dividends  or other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).

     The Company  and its  subsidiaries  file  consolidated  federal  income tax
returns on a calendar year basis  using the  accrual  method of  accounting.

     The Bank and its  consolidated  subsidiaries  have been  audited by the IRS
with respect to  consolidated  federal income tax returns  through  December 31,
1996.  With respect to years examined by the IRS, either all  deficiencies  have
been satisfied or sufficient  reserves have been established to satisfy asserted
deficiencies.


     New York Taxation


     The Bank and its subsidiaries  are subject to New York State taxation.  The
Bank is subject to the New York State  Franchise Tax on Banking  Corporations in
an annual  amount equal to the greater of (i) 9% (being scaled down to 7.5% over
a number of years) of the Bank's "entire net income" allocable to New York State
during the taxable year,  or (ii) the  applicable  alternative  minimum tax. The
alternative  minimum tax is  generally  the greater of (a) 0.01% of the value of
the Bank's assets allocable to New York State with certain modifications, (b) 3%
of the Bank's  "alternative  entire net income"  allocable to New York State, or
(c) $250.  Entire net income is similar to federal  taxable  income,  subject to
certain  modifications  (including the fact that net operating  losses cannot be
carried back or carried  forward) and alternative  entire net income is equal to
entire net income without certain  modifications.  The Bank and its consolidated
subsidiaries  have been audited by the New York State Department of Taxation and
Finance  through  December 31, 1998. With respect to years examined by the State
Department of Taxation and Finance,  either all deficiencies have been satisfied
or sufficient reserves have been established to satisfy asserted deficiencies.



     Delaware Taxation


     As a Delaware  holding  company,  the  Company is  exempted  from  Delaware
corporate  income tax but is required  to file an annual  report with and pay an
annual fee to the State of  Delaware.  The Company is also  subject to an annual
franchise tax imposed by the State of Delaware.


Competition


     The Company faces strong  competition,  both in originating real estate and
other loans and in attracting  deposits.  Competition in originating real estate
loans comes primarily from other savings institutions,  commercial banks, credit
unions and mortgage  brokers  making loans secured by real estate located in the
Company's  primary market area. Other savings  institutions,  commercial  banks,
credit  unions and  finance  companies  also  provide  vigorous  competition  in
consumer lending.

     The Company attracts  substantially  all of its deposits through its branch
offices,  primarily  from the  communities  in which  those  branch  offices are
located;  therefore,  competition for those deposits is principally  from mutual
funds and other savings  institutions,  commercial banks and credit unions doing
business in the same  communities.  The Company  competes for these  deposits by
offering a variety of deposit products at competitive rates, convenient business
hours, and convenient  branch locations with interbranch  deposit and withdrawal
privileges. Automated teller machine facilities are also available.


Employees


     At December 31, 1999, the Company had a total of 247  employees,  including
45 part-time  employees.  The  Company's  employees are not  represented  by any
collective  bargaining group.  Management considers its employee relations to be
good.

<PAGE>


Executive Officers of the Company and the Bank Who Are Not Directors


     The following  information  as to the business  experience  during the past
five years is supplied with respect to the executive officers of the Company and
the Bank who do not serve on the  Company's  or the Bank's  Board of  Directors.
There are no arrangements or  understandings  between such persons named and any
persons pursuant to which such officers were selected.

     Benjamin  Ziskin,  age 41, is the Senior Vice  President of the Company and
the Bank since  November  1998.  Mr.  Ziskin  served as  Treasurer  of Amsterdam
Federal  Bank from 1985 to 1993 and was  appointed  Vice  President of Amsterdam
Federal Bank in 1989 and of AFSALA upon its formation in 1996.

     James J. Alescio, age 38, is Senior Vice President, Chief Financial Officer
and the  Treasurer  of the Company and the Bank,  positions he has held with the
Company  since  November  1998.  Mr.  Alescio  served as Assistant  Treasurer of
Amsterdam  Federal Bank from 1984 to 1987 and was appointed  Treasurer and Chief
Financial  Officer  of  Amsterdam  Federal  Bank in 1993 and of AFSALA  upon its
formation.

     Thomas  Nachod,  age 58, is Senior  Vice  President  of the Company and the
Bank.  Mr.  Nachod  joined the Company in December  1998.  Between  July 1997 to
November  1998,  he held the position of Senior Vice  President at ALBANK.  From
November 1990 to June 1997,  Mr. Nachod worked in a variety of rolls at KeyBank.
In  addition,  Mr.  Nachod  served  as Chief  Executive  Officer  of two  banks,
Connecticut Community Bank in Greenwich, CT and Fidelity Bank of Scottsdale, AZ.

     Robert Kelly,  age 52, is Vice President,  Secretary and General Counsel to
the Company,  positions he has held with the Company since its  incorporation in
June 1995.  Mr. Kelly has been Vice  President  and General  Counsel to the Bank
since July 1994. In January 1995 he was appointed  Secretary of the Bank.  Prior
to joining the Bank in 1994, Mr. Kelly was self-employed in the general practice
of law in the State of New York.


Item 2.    Description of Property


     The Company conducts its business at its main office, sixteen other banking
offices and an operations  office in its primary  market area.  The Company owns
its Main Office,  its operations  center and three branch offices and leases the
remaining  thirteen branch offices.  The Company also owns a parking lot located
at 18-22 Division Street, Amsterdam, New York, which is used to service the main
office.  The net book value of the Company's  premises and equipment  (including
land,  buildings  and  leasehold   improvements  and  furniture,   fixtures  and
equipment)  at  December  31,  1999  was  $5.6  million.  See Note 8 of Notes to
Consolidated  Financial  Statements in the Annual Report.  The Company  believes
that its current  facilities  are  adequate to meet the present and  foreseeable
needs of the Bank and the Company, subject to possible future expansion.


Item 3.   Legal Proceedings


     The Company is involved as plaintiff or defendant in various  legal actions
arising in the normal  course of its  business.  While the  ultimate  outcome of
these  proceedings  cannot be  predicted  with  certainty,  it is the opinion of
management,  after  consultation  with counsel  representing  the Company in the
proceedings, that the resolution of these proceedings should not have a material
effect on the Company's  financial  position or results of operations.

<PAGE>
Item 4.   Submission of Matters to a Vote of Security Holders


     No  matter  was  submitted  to a vote  of  security  holders,  through  the
solicitation  of proxies or  otherwise,  during the quarter  ended  December 31,
1999.


                                     PART II


Item 5.   Market for the Registrant's Common Stock and Related Security Holder
          Matters

               The  information  required herein is incorporated by reference to
               the section  entitled  "Stock  Price  Information"  in the Annual
               Report

Item 6.   Selected Financial Data


               The  information  required herein is incorporated by reference to
               the   section   entitled   "Selected    Consolidated    Financial
               Information" in the Annual Report


Item 7.   Management's   Discussion  and  Analysis of  Financial  Condition  and
          Results of Operations


               The  information  required herein is incorporated by reference to
               the indentically captioned section in the Annual Report


Item 7A.  Quantitative and Qualitative Disclosures About Market Risk


               The  information  required herein is incorporated by reference to
               the section entitled "Market Risk" in the Annual Report


Item 8.   Financial Statements and Supplementary Data


               Financial statements and supplementary data listed in response to
               Item 14 of this report are herein incorporated by reference.

Item 9.   Changes in and  Disagreements  With  Accountants on  Accounting  and
          Financial Disclosure


                None

<PAGE>
                                    PART III

Item 10.     Directors and Executive Officers of the Registrant


Directors
- ---------


     Information  concerning  Directors of the Registrant is incorporated herein
by  reference  from the  Company's  definitive  Proxy  Statement  for the Annual
Meeting  of  Shareholders  scheduled  to be  held on May 26,  2000,  except  for
information  contained  under  the  heading  "Compensation  Committee  Report on
Executive  Compensation" and "Shareholder  Return Performance  Presentation",  a
copy of which  will be filed  not  later  than 120 days  after  the close of the
fiscal year.


Executive Officers
- ------------------


     Information concerning executive officers of the Company is set forth under
the  caption  "Executive  Officers  of the  Company  and  the  Bank  who are not
Directors" contained in Part 1 of this Form 10-K.


Compliance with Section 16(a)
- -----------------------------


     Section  16(a) of the Exchange Act requires  the  Company's  directors  and
executive  officers,  and persons who own more that 10% of a registered class of
the Company's equity  securities,  to file with the SEC reports of ownership and
reports of changes in ownership of common stock and other equity  securities  of
the Company. Officers,  directors and greater than 10% shareholders are required
by SEC  regulation to furnish the Company with copies of all Section 16(a) forms
they file.

     To the Company's  knowledge,  based soley on a review of the copies of such
reports  furnished  to the  Company and  written  representations  that no other
reports  were  required  during the fiscal year ended  December  31,  1999,  all
Section 16(a) filing  requirements  applicable  to its  officers,  directors and
greater than 10 percent beneficial owners were complied with.


Item 11.     Executive Compensation


     Information  concerning  executive  compensation is incorporated  herein by
reference from the Company's  definitive  Proxy Statement for the Annual Meeting
of  Shareholders  scheduled to be held on May 26, 2000,  except for  information
contained  under  the  heading  "Compensation   Committee  Report  on  Executive
Compensation" and "Shareholder Return Performance Presentation", a copy of which
will be filed not later than 120 days after the close of the fiscal year.
<PAGE>


 Item 12.     Security  Ownership of Certain  Beneficial  Owners and Management


     Information  concerning security ownership of certain beneficial owners and
management is  incorporated  herein by reference  from the Company's  definitive
Proxy Statement for the Annual Meeting of  Shareholders  scheduled to be held on
May 26, 2000, except for information  contained under the heading  "Compensation
Committee Report on Executive  Compensation" and "Shareholder Return Performance
Presentation",  a copy of which  will be filed not later than 120 days after the
close of the fiscal year.


Item 13.     Certain Relationships and Related Transactions


     Information   concerning   certain   relationships   and   transactions  is
incorporated  herein by reference from the Company's  definitive Proxy Statement
for the Annual  Meeting of  Shareholders  scheduled  to be held on May 26, 2000,
except for  information  contained  under the  heading  "Compensation  Committee
Report  on  Executive   Compensation"   and  "Shareholder   Return   Performance
Presentation",  a copy of which  will be filed not later than 120 days after the
close of the fiscal year.


                                     PART IV


Item 14.     Exhibits,  Financial  Statement  Schedules, and Reports on Form 8-K


     (a) (1) Financial Statements:


     The following  information  appearing in the Annual Report (Exhibit 13), is
incorporated by reference:

        -  Independent Auditors' Report
        -  Consolidated Statements of  Financial  Condition  as of  December 31,
                1999 and 1998
        -  Consolidated Statements of Income  for the years  ended  December 31,
                1999, 1998 and 1997
        -  Consolidated Statements of Changes in  Shareholders'  Equity for  the
                years ended December 31, 1999, 1998 and 1997
        -  Consolidated Statements of Cash  Flows for the  years ended  December
                31, 1999, 1998 and 1997
<PAGE>


     (a) (2)  Financial Statement Schedules:


     All financial  statement  schedules have been omitted as the information is
not required under the related instructions or is inapplicable.


     (a) (3)  Exhibits:

                                Index to Exhibits

Exhibit
Number                                Document
- ------              ------------------------------------------------------------

3(i)                Registrants's  Certificate of  Incorporation as currently in
                    effect,  filed as an exhibit to  Registrants's  Registration
                    Statement of Form S-1 (File No.  33-96654),  is incorporated
                    herein by reference.

3(ii)               Registrants's  Bylaws as  amended on  October  22,  1999 and
                    currently in effect,  filed as an exhibit to Current  Report
                    on Form 8-K,  filed on  February  8, 2000,  is  incorporated
                    herein by reference.

4                   Registrant's Specimen Stock Certificate, filed as an exhibit
                    to Registrant's Registration Statement on Form S-1 (File No.
                    33-96654), is incorporated herein by reference.

10.1                Employment  Agreement  between  the  Registrant  and  Robert
                    Kelly, filed as  an exhibit  to  Registrant's   Registration
                    Statement on Form S-1 (File No.  33-96654),  is incorporated
                    herein by reference.

10.2                Forms of Employment  Agreements  between the  Registrant and
                    John M. Lisicki,  James J. Alescio,  and Benjamin W. Ziskin,
                    filed as exhibits to the Registrant's Registration Statement
                    on Form S-4 (File No. 333-59721).

10.3                Supplemental  Retirement  Benefit  agreement  with  John  M.
                    Lisicki and  Benjamin W. Ziskin,  filed as Exchibit  10.3 to
                    Registrant's December 31, 1998 Form 10-K.

10.4                Registrant's  1997 Stock Option and Incentive Plan, Filed as
                    Exhibit A to  Registrant's  Proxy  Statement  filed with the
                    Commission  on March 26, 1997,  pursuant to Section 14(a) of
                    the  Securities  Exchange Act of 1934,  as amended (File No.
                    0-27036), is incorporated herein by reference.

10.5                Registrant's   Recognition  and  Retention  Plan,  filed  as
                    Exhibit B to  Registrant's  Proxy  Statement  filed with the
                    Commission  on March 26, 1997,  pursuant to Section 14(a) of
                    the  Securities  Exchange Act of 1934,  as amended (File No.
                    0-27036), is incorporated herein by reference.

10.6                AFSALA  Bancorp,  Inc.  1997  Stock  Option  Plan,  filed as
                    Exhibit  10.4 to the 1997  Annual  Report on Form  10-KSB of
                    AFSALA Bancorp, Inc. (file number 0-2113), and the amendment
                    to the Plan,  filed as an appendix to the  definitive  proxy
                    statement filed with the Commision by AFSALA  Bancorp,  Inc.
                    on January 8, 1998, are incorporated herein by reference.

10.7                Settlement and Standstill Agreement with S. Holtzman,  filed
                    as Exhibit 99.1 to the Current  Report on Form 8-K, filed on
                    August 12, 1998, is incorporated herein by reference.

10.8                Standstill agreement with L. Seidman.

11                  Statement re:  computation  of per share earnings (see Notes
                    1(n)  and  13  of  the  Notes  to   Consolidated   Financial
                    Statements  contained in the Annual  Report to  Shareholders
                    filed as Exhibit 13 herein).

13                  Portions of Annual  Report to Security  Holders  (only those
                    portions  incorporated  by  reference  in this  document are
                    deemed filed).

21                  Subsidiaries of the Registrant

23                  Consent of Independent Certified Public Accountants

27                  Financial Data Schedule


     (b) Reports on Form 8-K:

     No current  reports on Form 8-K were filed  during the last  quarter of the
period covered by this report.


<PAGE>


                                   SIGNATURES


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


                                          AMBANC HOLDING CO., INC.



Date: March 24, 2000                      By: /s/ John M. Lisicki
      ------------------------------          ----------------------
                                              John M. Lisicki, President
                                              and Chief Executive Officer
                                              (Duly Authorized Representative)




<PAGE>
      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on March 24, 2000:

/s/ John M. Lisicki                       /s/ James J. Alescio
- -----------------------------------       -------------------------------------
John M. Lisicki, President                James J. Alescio, Senior Vice
and Chief Executive Officer               President, Chief Financial Officer
(Principal Executive Officer)             (Principal Financial and Accounting
     `                                     officer)


/s/ Lauren T. Barnett                     /s/ James J. Bettini
- -----------------------------------       -------------------------------------
Lauren T. Barnett, Director               James J. Bettini, Director



/s/ John J. Daly                          /s/ Lionel H. Fallows
- -----------------------------------       -------------------------------------
John J. Daly, Director                    Lionel H. Fallows, Director



/s/ Dr. Daniel J. Greco                   /s/ Seymour Holtzman
- -----------------------------------       -------------------------------------
Dr. Daniel J. Greco, Director             Seymour Holtzman, Director



/s/ Marvin R. LeRoy, Jr.                  /s/ Allan R. Lyons
- -----------------------------------       -------------------------------------
Marvin R. LeRoy, Jr., Director            Allan R. Lyons, Director



/s/ Charles S. Pedersen                   /s/ William L. Petrosino
- -----------------------------------       -------------------------------------
Charles S. Pedersen, Director             William L. Petrosino, Director


/s/ Lawrence B. Seidman
- -----------------------------------
Lawrence B. Seidman


/s/ Dr. Ronald S. Tecler                  /s/ John A. Tesiero
- -----------------------------------       -------------------------------------
Dr. Ronald S. Tecler, Director            John A. Tesiero, Jr., Director



/s/ William A. Wilde, Jr.                 /s/ Charles E. Wright
- -----------------------------------       -------------------------------------
William A. Wilde, Jr., Director           Charles E. Wright, Director






                              Standstill Agreement

                                  By and Among

                            Ambanc Holding Co., Inc.

                                       and

                               Lawrence B. Seidman

                              and the Seidman Group

     This  Agreement  is made this 24th day of March,  2000  among  Lawrence  B.
Seidman ("Seidman"), having an office at 100 Misty Lane, Parsippany, New Jersey,
the "Seidman  Group" as that term is defined in paragraph 9, and Ambanc  Holding
Co.,  Inc.("Ambanc"  or the "Company"),  having an office at 11 Division Street,
Amsterdam, New York.

1.       The Board of Directors  of Ambanc  shall take all actions  necessary to
         appoint  Seidman to Ambanc's  Board of Directors for a term  commencing
         immediately  following  the  March  24,  2000  meeting  of the Board of
         Directors  and  ending  at the 2000  Annual  Meeting  of  Stockholders,
         currently  scheduled  to be held  on May  26,  2000.  The  Board  shall
         nominate  Seidman for  election  at the 2000 Annual  Meeting for a term
         expiring  in 2003.  The  Board  shall  solicit  proxies  for  Seidman's
         election  along with the  solicitation  of proxies by the Board for the
         other three nominees nominated by the Board.

2.       Immediately following the Annual Meeting of Stockholders,  Ambanc shall
         take such action as may be necessary  to appoint  Seidman as a director
         of Mohawk Community Bank (the "Bank") for a term comparable to his term
         as a director of Ambanc as set forth in Section 1 of this Agreement.

3.       The Seidman Group,  as defined  below,  shall vote  all stock of Ambanc
         owned or  controlled by any of them as of  the record date for the 2000
         Annual Meeting of Stockholders in favor of  the election of Seidman and
         in favor of the election of the three other  nominees for directorships
         nominated by the Board of Directors,  currently  expected to be John J.
         Daly, Marvin R. Leroy, Jr. and Dr. Ronald S. Tecler.

4.       It is understood that John M. Lisicki is the only current member of the
         Company's  Board of Directors who is eligible to seek reelection to the
         Board in the year 2001.  Therefore,  the  Seidman  Group shall vote all
         stock of Ambanc  owned or  controlled  by any of them as of the  record
         date  for the  2001  Annual  Meeting  of  Stockholders  in favor of the
         reelection of John M. Lisicki as a director of the Company.

5.       The Seidman Group will not acquire any shares of common stock of Ambanc
         which  would  cause  its   percentage   ownership  of  the  issued  and
         outstanding  common stock of Ambanc to exceed 14.9%  through the period
         ended March 31, 2001. The Seidman Group will comply with all regulatory
         requirements  applicable to them in connection  with any acquisition of
         stock in excess of 9.9% of the  outstanding  shares of common  stock of
         the Company. The Seidman Group acknowledges the voting restrictions set
         forth  in   Article   Fourth  C  of  the   Company's   Certificate   of
         Incorporation.

6.       The  Seidman  Group will  not engage in or  support a  solicitation  of
         proxies or other  stockholder  action  in  opposition  to management of
         Ambanc or submit any of their own proposals  for  stockholder  approval
         without  Board  approval  or  otherwise  attempt  to effect a change in
         control  of Ambanc  or  the  corporate  policy  of  Ambanc  that is not
         supported  by a  majority  of  the Board of  Directors.  Subject to the
         provisions of Paragraph 4 to  this Agreement,  this provision shall not
         apply to the nomination of  directors and the  solicitation  of proxies
         for such nominees,  or any  other matter arising, at the Annual Meeting
         of Stockholders to be held in  2001 or thereafter. Nothing contained in
         this paragraph  shall be  interpreted to prohibit  Seidman from voting,
         as a director,  in such  manner as he deems  appropriate  on any matter
         which may come  before  the  Board of  Directors  or any  committee  of
         Ambanc or the Bank, nor  shall the same prohibit him from including, in
         any disclosure made by  Ambanc pursuant to the Securities  Exchange Act
         of 1934, as amended (the "Exchange  Act"), any statement explaining his
         vote if he is required by law  to include such an  explanation  in such
         disclosure.

7.       Seidman & Associates,  LLC will withdraw its nominations of Lawrence B.
         Seidman,  Richard Baer and Dennis  Pollack as directors for election at
         the 2000 Annual Meeting of Stockholders of Ambanc and its request for a
         list of the Company's stockholders all dated as of February 22, 2000.

8.       The Seidman Group concurs that,  subject to whatever  fiduciary  duties
         may exist as required by the Employee  Retirement  Income Security Act,
         as amended,  ESOP shares and shares of restricted stock may be voted in
         accordance with the terms of the plans.

9.       The Seidman Group will not take any  action  indirectly,  or induce any
         other person or entity to take any action  which,  if taken directly by
         the  member  of the  Seidman  Group,  would  be  in  violation  of this
         Agreement,  nor will the  Seidman  Group  take any action  which  would
         reasonably  be  anticipated  to thwart  any of the  provisions  of this
         Agreement. All the members of the  Seidman Group individually,  and all
         members of limited  liability   companies,  partners  of  partnerships,
         stockholders,  directors  and  officers of  corporations,  trustees and
         beneficiaries  of  trusts,   and  other   persons  holding   comparable
         positions in any other entities,  making  up the Seidman Group shall be
         personally  bound by the provisions  of this  Agreement  which by their
         terms are applicable to  the Seidman Group.  The members of the Seidman
         Group   agree  not  to  seek  to   use  the   press  or  other   public
         pronouncements  to publicly  air disputes with the Company  through and
         including March 31, 2001.

10.      The  term "the Seidman  Group" shall mean  Seidman &  Associates,  LLC,
         Seidman  Investment  Partnership,  L.P., Seidman Investment Partnership
         II,  L.P.,  Seidman  & Associates  II, LLC,  Kerrimatt,  L.P.,  Federal
         Holdings,  LLC,  Dennis   Pollack,  Lawrence  B.  Seidman,  Lawrence B.
         Seidman Clients, Veteri  Place Corp., Richard Greenberg, Sonia Seidman,
         Melissa Baer, Richard Baer,  Seidecal  Associates,  LLC and Brant Cali.
         The  foregoing   represents   a  complete  and  accurate  list  of  all
         "affiliates"  and "associates"  of Seidman as such terms are defined in
         Rule 405 under the  Securities  Act  of 1933, as amended,  or with whom
         Seidman  may be  "acting  in  concert"  as  such term is  defined in 12
         C.F.R.  Section  574.2(c).  The terms and  conditions of this Agreement
         shall be binding upon all parties  who  subsequently  become members of
         the Seidman Group and  their respective  successors.  The Seidman Group
         will strictly comply with  all reporting requirements  applicable to it
         under the Exchange Act and  will adhere to Company trading policies and
         procedures  with respect to  trading in the Company's stock to the same
         extent as all directors and  executive officers of the Company.

11.      As of the date of this Agreement,  the Seidman Group beneficially owns
         117,442 shares of Ambanc common stock.

12.      Ambanc  and  Seidman  shall  agree  with each  other as to the form and
         substance  of any  press  release  related  to  this  Agreement  or the
         transactions contemplated hereby, and consult with each other as to the
         form and substance of other public  disclosures which may relate to the
         transactions  contemplated by this Agreement,  provided,  however, that
         nothing  contained  herein  shall  prohibit  either  party,   following
         notification  to the other party,  from making any disclosure  which is
         required by law or regulation.

13.      Seidman  hereby  represents  and warrants  that he has the authority to
         bind all of the members of the Seidman Group to this Agreement and that
         by his  signature  below he binds himself and all of such other members
         of the Seidman Group.

                                   AMBANC HOLDING CO., INC.

                          By:      /s/ John M. Lisicki
                                   ------------------------------------
                                   John M Lisicki
                                   President and Chief Executive Officer

                                   THE SEIDMAN GROUP

                          By:      /s/ Lawrence B. Seidman
                                   ------------------------------------
                                   Lawrence B. Seidman, personally and
                                   as agent for the persons and entities
                                   named in  paragraph  10,  other than
                                   those who  separate signatures are
                                   provided below
                                   /s/ Dennis Pollack
                                   ------------------------------------
                                   Dennis Pollack




                   SELECTED CONSOLIDATED FINANCIAL INFORMATION

     Set forth below are selected  consolidated  financial and other data of the
Company.  This  financial  data is derived  in part from,  and should be read in
conjunction  with,  the  Consolidated  Financial  Statements  and  Notes  to the
Consolidated  Financial  Statements of the Company  presented  elsewhere in this
Annual Report. All references to the Company,  unless otherwise indicated, at or
before December 26, 1995 refer to the Bank.
<TABLE>
<CAPTION>
                                                             December 31,
                                        1999        1998         1997         1996        1995
                                     ---------   ---------     ---------    ---------   --------
     Selected Consolidated                                  (In thousands)
     Financial Condition Data:
<S>                                  <C>         <C>          <C>          <C>         <C>
Total assets .....................   $ 740,672   $ 735,472    $ 510,444    $ 472,421   $ 438,944
Securities available for sale ....     212,145     244,241      205,808      200,539      74,422
Loans receivable, net ............     465,477     420,933      281,123      248,094     249,991
Deposits .........................     450,134     461,413      333,265      298,082     311,239
Borrowed funds ...................     204,905     173,810      111,550      108,780        --
Shareholders' equity .............      75,593      85,893       61,202       61,518      76,015

                                                         Years Ended December 31,
                                         1999        1998        1997         1996        1995
                                      ---------   ---------    ---------    ---------   --------
    Selected Consolidated                    (Dollars in thousands, except per share data)
    Operations Data:
Total interest and dividend income    $48,767     $38,973     $  35,566    $  32,348   $  25,582
Total interest expense ...........     26,319      22,441        19,654       16,435      12,746
                                      -------     -------     ---------    ---------   ---------
Net interest income ..............     22,448      16,532        15,912       15,913      12,836
Provision for loan losses ........        790         900         1,088        9,450       1,522
                                      -------     -------     ---------    ---------   ---------
Net interest income after
 provision for loan losses .......     21,658      15,632        14,824        6,463      11,314
Non-interest income ..............      1,803       1,144         1,819          908       1,512
Non-interest expense..............     16,063      15,075        12,190       13,136      11,383
                                      -------     -------     ---------    ---------   ---------
Income (loss) before taxes .......      7,398       1,701         4,453       (5,765)      1,443
Income tax expense (benefit) .....      3,095         670         1,693       (1,929)        586
                                      -------     -------     ---------    ---------   ---------
Net income (loss) ................    $ 4,303     $ 1,031     $   2,760    ($  3,836)  $     857
                                      =======     =======     =========    =========   =========
Basic earnings (loss) per share* .    $  0.88     $  0.26     $    0.70    ($   0.81)        N/A
                                      =======     =======     =========    =========   =========
Diluted earnings (loss) per share*    $  0.87     $  0.26     $    0.69    ($   0.81)        N/A
                                      =======     =======     =========    =========   =========
Dividend payout ratio ............       38.6%       96.1%         14.3%         N/A         N/A
                                      =======     =======     =========    =========   =========
</TABLE>
     *Earnings  per share were not  calculated  for 1995 and prior periods since
the  Company  had no stock  outstanding  prior to its  initial  public  offering
completed on December 26, 1995.

<PAGE>


<TABLE>
<CAPTION>
                                                    At or for the years ended December 31,
                                                   1999    1998    1997     1996     1995
                                                   ----    ----    ----     ----     ----
Selected Consolidated Financial
Ratios and Other Data:
<S>                                                <C>     <C>     <C>     <C>      <C>
Performance Ratios:
Return (loss) on average assets (1) .......        0.59%   0.18%   0.56%   (0.84)%   0.25%
Return (loss) on average equity (1) .......        5.26    1.64    4.52    (5.24)    3.00
Interest rate information:
   Interest rate spread during year .......        2.57    2.32    2.58     2.74     3.36
   Net interest margin during year (2) ....        3.21    3.04    3.36     3.66     3.87
Efficiency ratio (3) ......................       63.79   74.44   69.81    62.50    68.18
Ratio of average earning assets to
   average interest-bearing liabilities ...      117.24  117.28  118.93   124.26   113.31

Asset Quality Ratios:
Non-performing assets to total assets (1) .        0.61    0.45    0.67     1.18     2.72
Non-performing loans to total loans .......        0.89    0.68    1.16     1.94     3.48
Allowance for loan losses to
  non-performing loans ....................      130.86  168.42  117.07    70.47    30.10
Allowance for loan losses to total loans ..        1.17    1.15    1.34     1.37     1.05

Capital Ratios:
Equity to total assets at end of period (1)       10.21   11.68   11.99    13.02    17.32
Average equity to average assets (1) ......       11.29   11.18   12.42    15.95     8.30

Other Data:
Number of full-service offices ............        17      18       12       9        9
<FN>
(1) Period end and average asset and equity amounts reflect securities available
for sale at fair value, with net unrealized  gains/losses,  net of tax, included
as a component of equity.

(2) Net interest income divided by average earning assets.

(3) The efficiency ratio represents other expenses  (excluding real estate owned
and repossessed assets expenses,  net, the amortization of goodwill, and certain
non-recurring  expenses in 1998 totaling  approximately $1.7 million,  primarily
related  to  costs  associated  with  the  merger,   costs  asociated  with  the
termination and consulting agreements entered into with the former President and
CEO, costs  incurred to defend  against and settle legal actions  initiated by a
shareholder,  and costs associated with the core system  conversion)  divided by
the sum of net interest  income and  non-interest  income  (excluding  net gains
(losses) on securities transactions).
</FN>
</TABLE>


<PAGE>
                         MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

Ambanc Holding Co., Inc.  ("Ambanc" or the  "Company") is a unitary  savings and
loan holding company.  Ambanc was formed as a Delaware Corporation to act as the
holding company for the former Amsterdam  Savings Bank, FSB (now known as Mohawk
Community Bank) upon the completion of Amsterdam  Savings Bank's conversion from
the mutual to stock form on December 26, 1995 (the "Conversion").

On November 16, 1998, the Company acquired AFSALA Bancorp,  Inc.  ("AFSALA") and
its wholly owned  subsidiary,  Amsterdam  Federal  Bank.  Pursuant to the merger
agreement,  AFSALA  was merged  with and into  Ambanc  Holding  Co.,  Inc.,  and
Amsterdam  Federal  Bank was merged with and into the former  Amsterdam  Savings
Bank,  FSB. The combined  bank now  operates as one  institution  under the name
"Mohawk Community Bank" (the "Bank"). See "Acquisition of AFSALA Bancorp, Inc."

The Bank's  results of operations  are  primarily  dependent on its net interest
income,  which is the difference between the interest and dividend income earned
on its assets,  primarily loans and securities,  and the interest expense on its
liabilities,  primarily  deposits and  borrowings.  Net  interest  income may be
affected  significantly  by general  economic  and  competitive  conditions  and
policies  of  regulatory  agencies,  particularly  those with  respect to market
interest rates. The results of operations are also  significantly  influenced by
the level of  non-interest  expenses,  such as employee  salaries and  benefits,
non-interest income, such as fees on deposit-related services, the provision for
loan losses, and income taxes.

The Bank has been, and intends to continue to be, a community-oriented financial
institution offering a variety of financial services.  Management's strategy has
been to try to achieve a high loan to asset ratio with  emphasis on  originating
traditional  one- to four-family  residential  mortgage and home equity loans in
its primary market area. At December 31, 1999, the Bank's loans receivable, net,
to assets  ratio was  62.8%,  up from 57.2% at  December  31,  1998.  The Bank's
portfolio of one- to four-family  residential mortgage and home equity loans was
85.2% of total loans at December  31,  1999,  compared to 84.3% at December  31,
1998.

Forward-Looking Statements

When used in this  Annual  Report,  in future  filings by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  and in oral  statements  made with the
approval of an authorized  executive officer,  the words or phrases "will likely
result",  "are expected to",  "will  continue",  "is  anticipated",  "estimate",
"project"  or similar  expressions  are  intended to  identify  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995.  Such  statements are subject to certain risks and  uncertainties  that
could cause actual  results to differ  materially  from  historical  results and
those presently anticipated or projected, including, but not limited to, changes
in economic  conditions  in the  Company's  market area,  changes in policies by
regulatory  agencies,  fluctuations in interest  rates,  demand for loans in the
Company's market area and competition. The Company wishes to caution readers not
to place undue reliance on any such forward-looking statements, which speak only
as of the date made.  The  Company  wishes to advise  readers  that the  factors
listed above could affect the Company's  financial  performance  and could cause
the Company's  actual results for future periods to differ  materially  from any
opinions or statements  expressed  with respect to future periods in any current
statements.

The Company does not undertake - and specifically  disclaims any obligation - to
publicly  release  the  result  of  any  revisions  which  may  be  made  to any
forward-looking  statements to reflect events or circumstances after the date of
such  statements or to reflect the occurrence of  anticipated  or  unanticipated
events.

Acquisition Of AFSALA Bancorp, Inc.

On November 16, 1998, the Company  acquired AFSALA Bancorp,  Inc. and its wholly
owned subsidiary,  Amsterdam Federal Bank. At the date of the merger, AFSALA had
approximately  $167.1 million in assets,  $144.1 million in deposits,  and $19.2
million in shareholders'  equity.  Pursuant to the merger agreement,  AFSALA was
merged with and into Ambanc Holding Co.,  Inc.,  and Amsterdam  Federal Bank was
merged with and into the former  Amsterdam  Savings Bank, FSB. The combined bank
now operates as one institution under the name "Mohawk Community Bank".

Upon consummation of the merger, each share of AFSALA common stock was converted
into the right to  receive  1.07  shares of Ambanc  common  stock.  Based on the
1,249,727 shares of AFSALA common stock issued and outstanding immediately prior
to the merger, the Company issued 1,337,081 shares of common stock in the merger
and paid out 126  fractional  shares in cash. Of the 1,337,081  shares issued in
the merger,  1,327,086  were issued from the Company's  treasury stock and 9,995
were newly-issued shares. In addition,  under the merger agreement,  the Company
assumed  unexercised,  fully-vested options to purchase 144,118 shares of AFSALA
common  stock which  converted  into  fully-vested  options to purchase  154,203
shares of Ambanc common stock.

The acquisition  was accounted for using purchase  accounting in accordance with
APB  Opinion  No. 16,  "Business  Combinations"  (APB No.  16).  Under  purchase
accounting,  the purchase price is allocated to the respective  assets  acquired
and liabilities assumed based on their estimated fair values. The acquisition of
AFSALA resulted in approximately  $8.0 million in excess of cost over net assets
acquired  ("goodwill").  Goodwill is being amortized to expense over a period of
fifteen  years using the  straight-line  method.  The results of  operations  of
AFSALA have been  included in the  Company's  consolidated  statements of income
from  the  date  of  acquisition.  See  Note  2 to  the  consolidated  financial
statements for further information regarding the acquisition of AFSALA.

Many of the fluctuations  noted below,  including  increases in average balances
and certain  income and expenses,  are the result of AFSALA's  operations  being
included for all of 1999 but for only approximately a month and a half in 1998.

Financial Condition

Comparison  of Financial  Condition at December 31, 1999 and 1998.  Total assets
increased by $5.2 million,  or 0.7%, to $740.7 million at December 31, 1999 from
$735.5  million at  December  31,  1998,  primarily  due to  increases  in loans
receivable,  net,  Federal  Home Loan Bank of New York (FHLB)  stock,  and other
assets of $44.5 million, $1.5 million, and $3.7 million, respectively, offset by
decreases in cash and cash  equivalents  and  securities  available  for sale of
$13.2 million and $32.1 million, respectively.

Cash and cash equivalents decreased by $13.2 million, or 30.8%, to $29.6 million
at December 31, 1999 from $42.8 million at December 31, 1998  primarily due to a
decrease in federal  funds sold from $30.2 million at December 31, 1998 to $0 at
December  31, 1999,  partially  offset by an increase in cash and due from banks
from $9.2  million at December  31, 1998 to $26.4  million at December 31, 1999.
The increase in cash and due from banks is the result of the Company's  decision
to  temporarily  increase  vault cash in  preparation  for  potential  year 2000
liquidity  needs of  depositors.  Vault cash  returned to more normal  levels in
early 2000.  Securities available for sale decreased $32.1 million, or 13.1%, to
$212.1  million at December  31, 1999 from $244.2  million at December  31, 1998
resulting  primarily  from  the  maturities  and  calls  of  securities  and the
reinvestment  of the  proceeds  in the loan  portfolio.  Loans  receivable,  net
increased  $44.5  million from $420.9  million at December  31, 1998,  to $465.5
million at  December  31,  1999,  an  increase  of 10.6% due to  increased  loan
activity  primarily in residential  mortgage and home equity loans. The shift in
assets from lower-yielding  federal funds sold and securities available for sale
to higher-yielding loans is consistent with the Company's strategy to attempt to
increase its interest rate spread and net interest  margin,  while  limiting its
interest rate risk.

FHLB stock  increased  $1.5 million  from $7.2 million at December 31, 1998,  to
$8.7  million at December  31,  1999,  an increase of 21.2% due to  purchases of
additional stock. In addition,  other assets increased $3.7 million,  or 111.7%,
to $7.0  million  at  December  31,  1999  due  primarily  to the  deferred  tax
consequences  related to the adjustment of securities available for sale to fair
value.

Deposits decreased by $11.3 million,  or 2.4%, to $450.1 million at December 31,
1999 from $461.4  million at December 31, 1998 due primarily to the  competitive
rate environment on time deposits and the Company's use of FHLB borrowings as an
alternative funding source. Likewise, securities repurchase agreements decreased
$39.7  million,  or 26.0%,  to $112.7  million at December  31, 1999 from $152.4
million at December  31,  1998,  due  primarily  to the  maturity of  repurchase
agreements and the replacement of the funding with FHLB borrowings. In addition,
due to brokers decreased $6.0 million to $0 at December 31, 1999, resulting from
the payment of amounts due to brokers from  purchases of securities  outstanding
in January  1999.  Offsetting  these  decreases  was an increase  in  short-term
borrowings  from  the  FHLB of $71.2  million.  See Note 10 to the  consolidated
financial statements for further information regarding the Company's borrowings.

Shareholders'  equity decreased $10.3 million,  or 12.0%,  from $85.9 million at
December 31, 1998 to $75.6  million at December 31,  1999,  due  primarily to an
increase  in treasury  stock  totaling  $7.1  million,  and the  increase in net
unrealized losses on securities available for sale, net of tax, of $6.7 million.
In addition,  the Company paid cash dividends of $1.8 million.  These  decreases
were partially  offset by net income of $4.3 million for the year ended December
31, 1999. Other  significant  items impacting  shareholders'  equity during 1999
were the release of ESOP shares, and the continued  amortization of the unearned
RRP shares.

<PAGE>
Average Balances, Interest Rates and Yields

     The  following  table  presents for the periods  indicated the total dollar
amount of interest and dividend  income earned on average earning assets and the
resultant  yields,  as well as the  total  dollar  amount  of  interest  expense
incurred on average interest-bearing liabilities and the resultant rates. No tax
equivalent  adjustments  were  made.  All  average  balances  are daily  average
balances.  Non-accruing  loans  have been  included  in the table as loans  with
interest earned on a cash basis only. Securities available for sale are included
at amortized cost.
<TABLE>
<CAPTION>
                                                             1999                         1998                      1997
                                                ---------------------------  --------------------------- -------------------------
                                                Average    Interest  Yield/  Average    Interest  Yield/ Average  Interest  Yield/
                                                Balance    Inc./Exp. Rate    Balance    Inc./Exp. Rate   Balance  Inc./Exp.  Rate
                                                -------    --------- ------  -------    --------- ------ -------  --------- ------
Earning assets                                                                 (Dollars in Thousands)
<S>                                           <C>        <C>         <C>   <C>        <C>         <C>   <C>        <C>        <C>
  Loans receivable (1) .......................$ 442,802  $  32,578  7.36%  $ 322,335  $  24,623  7.64% $ 267,726  $  21,011   7.85%
  Securities available for sale (AFS) (2).....  239,439     15,245  6.37%    205,995     13,479  6.54%   194,111     13,957   7.19%
  Federal Home Loan Bank stock ...............    7,402        503  6.80%      5,048        364  7.21%     3,066        204   6.65%
  Federal funds sold and interest-
    bearing deposits .........................    9,319        441  4.73%     10,632        507  4.77%     8,162        394   4.83%
                                                -------     ------           -------     ------          -------     ------
      Total earning assets ...................  698,962     48,767  6.98%    544,010     38,973  7.16%   473,065     35,566   7.52%
                                                -------     ------           -------     ------          -------     ------
Allowance for loan losses ....................   (5,314)                      (4,220)                     (3,846)
Unrealized gain/(loss) on AFS securities .....   (3,176)                         225                        (884)
Other assets .................................   33,970                       21,191                      23,271
                                                -------                      -------                   ---------
Total average assets .........................$ 724,442                    $ 561,206                   $ 491,606
                                              =========                    =========                   =========
Interest-bearing liabilities
  Savings deposits ...........................$ 137,506      4,001  2.91%  $ 103,513      3,119  3.01%  $ 99,389    $ 3,016   3.03%
  NOW  deposits ..............................   36,703        567  1.54%     25,410        549  2.16%    19,990        543   2.72%
  Certificates of deposit ....................  223,551     11,242  5.03%    176,136      9,882  5.61%   172,319      9,882   5.73%
  Money market accounts ......................   24,628        945  3.84%      8,481        272  3.21%     7,159        204   2.85%
  Borrowed funds .............................  173,803      9,564  5.50%    150,335      8,619  5.73%    98,927      6,009   6.07%
                                                -------     ------           -------     ------          -------     ------
      Total interest-bearing liabilities .....  596,191     26,319  4.41%    463,875     22,441  4.84%   397,784     19,654   4.94%
                                                -------     ------           -------     ------          -------     ------
Other liabilities ............................   46,458                       34,590                      32,757
                                                -------                      -------                      ------
Total liabilities ............................  642,649                      498,465                     430,541
Shareholders' equity .........................   81,793                       62,741                      61,065
                                                -------                      -------                      ------
Total average liabilities & equity ...........$ 724,442                    $ 561,206                   $ 491,606
                                              =========                    =========                   =========
    Net interest income ......................           $  22,448                    $  16,532                    $ 15,912
                                                           =======                      =======                     =======
    Interest rate spread .....................                      2.57%                        2.32%                        2.58%
                                                                   ======                       ======                       ======
    Net earning assets ....................... $ 102,771                   $  80,135                  $  75,281
                                               =========                    =========                  =========
    Net interest margin ......................                      3.21%                        3.04%                        3.36%
                                                                   ======                       ======                       ======
    Average earning assets/Average
      interest-bearing liabilities ...........    117.24%                     117.28%                    118.93%
                                               ==========                  ==========                 ==========
<FN>
(1) Calculated net of deferred loan fees and costs,  loan discounts and loans in
process.
(2) Securities available for sale exclude securities pending settlement.
</FN>
</TABLE>

<PAGE>

Rate/Volume Analysis of Net Interest Income


     The following  table  presents the dollar amount of changes in interest and
dividend income and interest  expense for major components of earning assets and
interest-bearing  liabilities.  It distinguishes  between the changes related to
outstanding  balances and the changes due to changes in interest rates. For each
category of earning  assets and  interest-bearing  liabilities,  information  is
provided  on changes  attributable  to (i) changes in volume  (i.e.,  changes in
volume  multiplied  by old rate) and (ii) changes in rate (i.e.  changes in rate
multiplied by old volume).  For purposes of this table,  changes attributable to
both  rate  and  volume,  which  cannot  be  segregated,   have  been  allocated
proportionately to the change due to volume and the change due to rate.
<TABLE>
<CAPTION>
                                           ----------------------------------------------------------------------
                                                          1999 vs. 1998                        1998 vs. 1997
                                           ---------------------------------    ---------------------------------
                                                   Increase                             Increase
                                                  (Decrease)                           (Decrease)
                                                    Due to           Total               Due to           Total
                                              -----------------     Increase       -----------------     Increase
                                              Volume       Rate    (Decrease)      Volume       Rate    (Decrease
                                           ----------   -------    ---------   -----------   -------    ---------
Earning Assets                                                          (In thousands)
<S>                                        <C>         <C>         <C>         <C>         <C>         <C>
  Loans receivable .....................   $ 8,826     $  (871)    $  7,955     $ 4,154     $  (542)    $  3,612
  Securities available for sale ........     2,118        (352)       1,766       1,018      (1,496)        (478)
  Federal Home Loan Bank stock .........       159         (20)         139         142          18          160
  Federal funds sold and interest-
    bearing deposits ...................       (61)         (5)         (66)        118          (5)         113
                                           -------      -------     -------     -------      -------     -------
      Total earning assets .............    11,042      (1,248)       9,794       5,432      (2,025)       3,407
                                           -------      -------     -------     -------      -------     -------

Interest-Bearing Liabilities
  Savings deposits .....................       985        (103)         882         124         (21)         103
  NOW  deposits ........................        50         (32)          18          24         (18)           6
  Certificates of deposit ..............     2,212        (852)       1,360         216        (216)          --
  Money market accounts ................       610          63          673          40          28           68
  Borrowed funds .......................     1,273        (328)         945       2,926        (316)       2,610
                                           -------      -------     -------     -------      -------     -------
      Total interest-bearing liabilities   $ 5,130     $(1,252)     $ 3,878     $ 3,330      $ (543)     $ 2,787
                                           -------      -------     -------     -------      -------     -------

    Net interest income ................   $ 5,912     $     4      $ 5,916     $ 2,102     $(1,482)     $   620
                                           =======     ========     =======     =======      =======     =======
</TABLE>



<PAGE>

Comparison of Operating Results for the Years Ended December 31, 1999 and 1998.

Net Income. Net income increased by $3.3 million for the year ended December 31,
1999 to $4.3 million from $1.0 million for the year ended December 31, 1998. Net
income for the year ended December 31, 1999  increased  primarily as a result of
increased  net interest  income and  non-interest  income,  offset in part by an
increase  in  non-interest  expenses  and  income tax  expense.  These and other
changes are discussed in more detail below.

Net Interest Income.  Net interest income  increased $5.9 million,  or 35.8%, to
$22.4  million for the year ended  December 31, 1999 from $16.5  million for the
year ended December 31, 1998. The increase in net interest  income was primarily
due to an  increase  of $155.0  million,  or 28.5%,  in the  average  balance of
earning assets  (primarily due to the acquisition of AFSALA),  in addition to an
increase in the interest rate spread from 2.32% for the year ended  December 31,
1998 to 2.57%  for the year  ended  December  31,  1999.  This was  offset by an
increase  in the  average  balance  of  interest-bearing  liabilities  of $132.3
million (primarily due to the acquisition of AFSALA), or 28.5%.

Earning assets primarily consist of loans receivable,  securities  available for
sale, federal funds sold, FHLB of New York stock, and interest-bearing deposits.
Interest-bearing  liabilities  primarily consist of  interest-bearing  deposits,
FHLB advances and securities repurchase agreements.

The interest rate spread,  which is the difference  between the yield on average
earning assets and the cost of average interest-bearing  liabilities,  increased
to 2.57% for the year ended  December  31,  1999,  from 2.32% for the year ended
December 31, 1998.  Likewise,  the net interest  margin  increased from 3.04% in
1998 to 3.21% in 1999. The increase in the interest rate spread and net interest
margin from 1998 to 1999 was due primarily to three factors.  First, during 1999
the  Company  redeployed  assets  from  lower-yielding  federal  funds  sold and
securities available for sale to the higher-yielding loan portfolio. Second, the
average cost of the Company's  interest-bearing deposits decreased from 4.40% in
1998 to 3.97% in 1999.  This was due primarily to a decrease in the average rate
paid on time  deposits,  which  decreased  from  5.61% in 1998 to 5.03% in 1999.
Third, the average cost of the Company's  borrowed funds decreased from 5.73% in
1998 to 5.50% for 1999.  However,  many of the Company's  securities  repurchase
agreements  contain call  features.  If these  repurchase  agreements are called
(which is likely if interest  rates continue to increase) and the Company cannot
replace the  funding at a similar or lower  interest  rate,  the  interest  rate
spread and net interest margin are likely to decrease.  For further  information
regarding the Company's  borrowings,  see Note 10 to the consolidated  financial
statements.

The Company  operates in an environment of intense  competition for deposits and
loans.  The  competition  in today's  environment  is not limited to other local
banks and thrifts,  but also includes a myriad of financial  services  providers
that are located both within and outside the Company's local market area. Due to
this  heightened  level of  competition  to attract  and retain  customers,  the
Company must continue to offer competitive interest rates on loans and deposits.
As a consequence of these competitive pressures, from time-to-time, the relative
spreads  between  interest  rates earned and interest  rates paid will  tighten,
exerting downward pressure on net interest income,  the interest rate spread and
the net interest margin.  This is especially true during periods when the growth
in  earning  assets  lags  behind the  growth in  interest-bearing  liabilities.
However,  management  does not want to  discourage,  by offering  noncompetitive
interest  rates,  the  creation  of new  customer  relationships  or  jeopardize
existing  relationships  thereby curtailing the Company's customer base and loan
growth and the attendant benefits to be derived from them.  Management  believes
that the longer-term benefits to be derived from this position will outweigh the
shorter-term  costs associated with attracting,  cross-selling  and retaining an
expanding  customer base. The Company's  growing  customer base provides  Ambanc
with the potential for future,  profitable customer relationships,  which should
in turn increase the value of the franchise.

Interest  and  Dividend  Income.  Interest  and  dividend  income  increased  by
approximately  $9.8  million,  or 25.1%,  to $48.8  million  for the year  ended
December 31, 1999 from $39.0 million for the year ended  December 31, 1998.  The
increase was largely the result of an increase of $155.0  million,  or 28.5%, in
the  average  balance of  earning  assets to $699.0  million  for the year ended
December 31, 1999 as compared to $544.0  million for the year ended December 31,
1998. The increase in the average balance of earning assets consisted  primarily
of increases in the average balance of loans  receivable of $120.5  million,  or
37.4%,  securities available for sale of $33.4 million, or 16.2%, and FHLB stock
of $2.4  million,  or 46.6 %, offset in part by a decrease in federal funds sold
and interest-bearing  deposits of $1.3 million, or 12.3%. Offsetting the effects
of the increase in the average  balance of earning  assets was an 18 basis point
decrease in the average yield on total earning assets.  The yield on the average
balance of earning  assets was 6.98% and 7.16% for the years ended  December 31,
1999 and 1998, respectively.

Interest and fees on loans  increased $8.0 million,  or 32.3%,  to $32.6 million
for the year ended December 31, 1999.  This increase was primarily the result of
an increase in the average  balance of net loans  receivable  of $120.5  million
offset in part by a 28 basis point decrease in the average yield.  The reduction
in the  average  yield is the  result of the  decline in market  interest  rates
during 1998 and the first half of 1999 which provided  opportunity for borrowers
to  refinance  their  existing  loans at lower  rates.  For further  information
regarding  changes in market  interest rates and its impact on the interest rate
spread and net interest margin, please refer to "Market Risk".

Interest  income on securities  available for sale  increased  $1.8 million,  or
13.1%,  to $15.2 million for the year ended December 31, 1999 from $13.5 million
for the previous  year.  This increase is primarily the result of an increase in
the average balance of securities  available for sale of $33.4 million offset in
part by a 17 basis point decrease in the average yield on these securities.

Interest Expense. Total interest expense increased by $3.9 million, or 17.3%, to
$26.3  million for the year ended  December 31, 1999 from $22.4  million for the
year  ended  December  31.  1998.  Total  average  interest-bearing  liabilities
increased by $132.3  million,  or 28.5%,  to $596.2  million in 1999 compared to
$463.9  million  in 1998.  During the same  periods,  the  average  rate paid on
interest-bearing liabilities decreased by 43 basis points to 4.41% from 4.84%.

     Total  interest  expense for the year ended  December  31,  1999  increased
primarily due to an increase in the interest expense  relative to savings,  time
deposits,  and money  market  accounts as a result of  increases  in the average
balances on these  deposit  accounts as a result of the  acquisition  of AFSALA.
Offsetting  these  increases was a decline in the average rates paid on savings,
NOW, and time deposit  accounts.  This decrease was due primarily  from offering
lower interest rates paid on these deposit  products.  Also  contributing to the
increased total interest expense was an increase in the average balance of total
borrowed funds from $150.3 million in 1998 to $173.8 million in 1999,  partially
offset by a decrease of 23 basis points,  to 5.50%, in the average rate paid for
these funds during the year.

Provision for Loan Losses. The Company's provision for loan losses is based upon
management's  analysis of the adequacy of the  allowance  for loan  losses.  The
allowance is increased by a charge to the provision for loan losses,  the amount
of which  depends  upon an analysis of the changing  risks  inherent in the loan
portfolio.  Management  determines the adequacy of the allowance for loan losses
based upon its analysis of risk  factors in the loan  portfolio.  This  analysis
includes evaluation of credit risk, historical loss experience, current economic
conditions,  estimated fair value of underlying collateral,  delinquencies,  and
other  factors.  The provision  for loan losses for the year ended  December 31,
1999  decreased  $110  thousand to $790 thousand from $900 thousand for the year
ended  December 31, 1998. The decrease in the provision was due primarily to the
decrease in net  charge-offs,  partially  offset by the impact of an increase in
non-performing loans, as well as the overall growth in the loan portfolio.

Non-Interest  Income.  Total  non-interest  income increased by $659 thousand to
$1.8 million for the year ended December 31, 1999 from $1.1 million for the year
ended December 31, 1998, an increase of 57.6%. An increase in service charges on
deposit accounts of $364 thousand  attributable to the  restructuring of service
charges on certain deposit products, in addition to an increase in the number of
deposit  accounts  due to the  acquisition  of AFSALA,  along with net losses on
securities  transactions recorded during 1998 of $165 thousand,  are the primary
reasons  for the  increase  from the  previous  year.  Also,  included  in other
non-interest  income  during 1999 was  approximately  $70 thousand  representing
interest  received on IRS tax refunds as well as a $20 thousand gain on the sale
of assets which were fully depreciated.

Non-Interest  Expenses.  Non-interest expenses increased $988 thousand, or 6.6%,
to $16.1 million for the year ended December 31, 1999 from $15.1 million for the
year ended December 31, 1998.  Non-interest  expenses were impacted by increased
salaries,  wages and benefits  primarily due to the additional  AFSALA  branches
acquired,  and the  amortization  of goodwill as a result of the  acquisition of
AFSALA.   Also  impacting   non-interest   expenses  were  the  acceleration  of
depreciation and amortization of equipment and leasehold improvements due to the
closing of a branch, and costs associated with the relocation of a branch. These
and other changes are discussed in more detail below.

Salaries,  wages and benefits expense increased by $1.6 million,  or 25.0%, from
the  previous  year  due  primarily  to  increased  costs  as a  result  of  the
acquisition of AFSALA,  the opening of a new branch in February 1999, as well as
general cost of living and merit raises to employees.  Management  believes that
salaries,  wages and benefits  expenses may fluctuate in future periods as costs
related to the  Company's  ESOP are  dependent on the  Company's  average  stock
price. The expense related to the ESOP for 1999 was $73 thousand lower than 1998
due to the lower stock price in 1999 relative to 1998.

Also impacting  non-interest expenses during 1998 were $608 thousand of expenses
incurred in connection with the termination  and consulting  agreements  entered
into with the Company's  former  President  and CEO, and severance  packages for
three former officers. There were no such expenses in 1999.

Occupancy and equipment  increased $498 thousand,  or 27.5%, to $2.3 million for
the year ended  December 31, 1999,  from $1.8 million in 1998  primarily  due to
increased  rent and  maintenance  expense  resulting  from the  opening of a new
branch in February 1999 and the four additional AFSALA branches  acquired.  Also
contributing  to  this  increase  was  the   acceleration  of  depreciation  and
amortization of equipment and leasehold improvements on a branch being closed as
a result of the  acquisition  of AFSALA,  as well as costs  associated  with the
relocation of a branch during the third quarter of 1999.

Data   processing   decreased  $328  thousand,   or  19.4%,   primarily  due  to
non-recurring  expenses  incurred  during the fourth  quarter of 1998 related to
contract  terminations  associated  with the core  system  (loans and  deposits)
conversion.

Professional  fees  decreased  $199  thousand,  or 27.1%,  from 1998 to 1999 due
primarily to $219 thousand in legal expenses incurred by the Company during 1998
to defend against  litigation  initiated by a shareholder.  However,  during the
fourth quarter of 1999, the Company incurred  professional fees in the amount of
$124 thousand in connection  with the Company's  response to inquires  from, and
preliminary   discussions  with,  third  parties  regarding   possible  business
combinations with the Company.  These discussions were terminated by the parties
in the fourth quarter without reaching any agreements.

Non-interest  expenses for 1999 included the  amortization of goodwill  totaling
approximately  $533  thousand for a full year,  up from $67 thousand in 1998 for
the month and a half after the  acquisition.  As noted  previously,  goodwill is
being amortized to expense over fifteen years using the straight-line method.

Other  non-interest  expense decreased $444 thousand,  or 12.1%, to $3.2 million
for the year ended  December  31,  1999,  from $3.7  million  for the year ended
December 31, 1998.  This decrease was primarily due to  merger-related  expenses
incurred  during the fourth quarter of 1998, in addition to expenses  related to
the  settlement  of a  shareholder  action  and a  one-time  charge  related  to
significantly  modifying repurchase agreements incurred during the third quarter
of 1998.

Income Tax Expense. Income tax expense increased by $2.4 million to $3.1 million
for the year  ended  December  31,  1999 from $670  thousand  for the year ended
December 31, 1998.  The  increase  was  primarily  the result of the increase in
income before income taxes, as well as the impact of the non-deductible goodwill
amortization.


<PAGE>



Comparison of Operating Results for the Years Ended December 31, 1998 and 1997.

Net Income.  Net income decreased by $1.7 million,  or 62.6%, for the year ended
December 31, 1998 to $1.0 million from $2.8 million for the year ended  December
31, 1997. Net income for the year ended December 31, 1998 was reduced  primarily
as a result of increased  non-interest  expenses and a decrease in  non-interest
income,  offset in part by increased  net interest  income and a decrease in the
provision for loan losses.  These and other changes are discussed in more detail
below.

Net Interest Income.  Net interest income  increased $620 thousand,  or 3.9%, to
$16.5  million for the year ended  December 31, 1998 from $15.9  million for the
year ended December 31, 1997. The increase in net interest  income was primarily
due to an increase of $70.9 million, or 15.0%, in the average balance of earning
assets,  offset  by an  increase  in the  average  balance  of  interest-bearing
liabilities  of $66.1  million,  or 16.6%,  and a decrease in the interest  rate
spread  from 2.58% for the year ended  December  31,  1997 to 2.32% for the year
ended December 31, 1998.

The interest rate spread decreased to 2.32% for the year ended December 31, 1998
from 2.58% for the year ended  December 31,  1997.  The decrease in the interest
rate spread was  primarily  the result of the  decrease in the average  yield on
earning  assets  being  greater  than  the  decrease  in  the  average  cost  of
interest-bearing liabilities.

Interest  and  Dividend  Income.  Interest  and  dividend  income  increased  by
approximately  $3.4  million,  or 9.6%,  to  $39.0  million  for the year  ended
December 31, 1998 from $35.6 million for the year ended  December 31, 1997.  The
increase was largely the result of an increase of $70.9  million,  or 15.0%,  in
the  average  balance of  earning  assets to $544.0  million  for the year ended
December 31, 1998 as compared to $473.1  million for the year ended December 31,
1997. The increase in the average balance of earning assets consisted  primarily
of increases in the average  balance of loans  receivable of $54.6  million,  or
20.4%, securities available for sale of $11.9 million, or 6.1%, FHLB of New York
stock of $2.0 million,  or 64.6 %, and federal  funds sold and  interest-bearing
deposits of $2.5  million,  or 30.3%.  Partially  offsetting  the effects of the
increase in the average  balance of earning assets was a 36 basis point decrease
in the average yield on total earning assets.

The yield on the average  balance of earning  assets was 7.16% and 7.52% for the
years ended December 31, 1998 and 1997, respectively.

Interest and fees on loans  increased $3.6 million,  or 17.2%,  to $24.6 million
for the year ended December 31, 1998.  This increase was primarily the result of
an increase  in the average  balance of net loans  receivable  of $54.6  million
partially offset by a 21 basis point decrease in the average yield.

Interest  income on securities  available for sale decreased  $478 thousand,  or
3.4%, to $13.5  million for the year ended  December 31, 1998 from $14.0 million
for the previous year. This decrease is primarily the result of a 65 basis point
decrease in the average yield on securities  available for sale partially offset
by an increase in the average balance of $11.9 million.

Interest Expense. Total interest expense increased by $2.8 million, or 14.2%, to
$22.4  million for the year ended  December 31, 1998 from $19.7  million for the
year  ended  December  31.  1997.  Total  average  interest-bearing  liabilities
increased by $66.1  million,  or 16.6%,  to $463.9  million in 1998  compared to
$397.8  million  in 1997.  During the same  periods,  the  average  rate paid on
interest-bearing liabilities decreased by 10 basis points to 4.84% from 4.94% in
1997.

Total interest expense for the year ended December 31, 1998 increased  primarily
due to an  increase  in the average  balance of total  borrowed  funds to $150.3
million from $98.9 million,  partially  offset by a decrease of 34 basis points,
to 5.73%, in the average rate paid for these funds during the year. The increase
in the average balance of borrowed funds was used primarily to fund the increase
in loans,  including  the purchase of $31.9 million in  residential  real estate
loans.

Provision  for Loan  Losses.  The  provision  for loan losses for the year ended
December 31, 1998 decreased $188 thousand to $900 thousand from $1.1 million for
the year  ended  December  31,  1997.  The  decrease  in the  provision  was due
primarily  to the  decrease in  non-performing  loans  during the year from $3.3
million at December 31,  1997,  to $2.9 million at December 31, 1998, a decrease
of 10.9%.

Non-Interest  Income.  Total non-interest income decreased by $675 thousand,  or
37.1%,  to $1.1  million for the year ended  December 31, 1998 from $1.8 million
for the year ended  December 31, 1997  primarily due to net losses on securities
transactions  of $165 thousand in 1998 compared to net gains of $775 thousand in
1997.  This  decrease  in net gains  (losses)  on  securities  transactions  was
partially  offset by an increase in service charges on deposit  accounts of $226
thousand from 1997 to 1998. The increase in service charges on deposit  accounts
is primarily  attributable  to the  restructuring  of service charges on certain
deposit  products,  in addition to an increase in the number of deposit accounts
due to the merger.

Non-Interest  Expenses.  Non-interest expenses increased $2.9 million, or 23.7%,
to $15.1 million for the year ended December 31, 1998 from $12.2 million for the
year ended  December 31, 1997.  Non-interest  expenses in 1998 were  impacted by
significant non-recurring expenses totaling approximately $1.7 million primarily
related  to  costs  associated  with  the  merger  of the two  companies,  costs
associated with the termination and consulting  agreements entered into with the
former  President  and CEO,  costs  incurred to defend  against and settle legal
actions  initiated by a shareholder,  and costs  associated with the core system
conversion. These and other changes are discussed in more detail below.

Salaries,  wages and benefits expense  increased by $307 thousand,  or 5.0%, due
primarily to increased costs as a result of the merger, the opening of three new
branches  during 1997,  increased  costs  associated with the Company's ESOP, as
well as general cost of living and merit raises to employees.

During 1998, the Company incurred  certain  non-recurring  termination  benefits
totaling  approximately $608 thousand.  The non-recurring  termination  benefits
related to the  termination  and  consulting  agreements  entered  into with the
Company's  former  President  and CEO, and  severance  packages for three former
officers.

Occupancy and equipment increased $270 thousand, or 17.5%,  primarily due to the
acceleration  of  depreciation  and  amortization  of  equipment  and  leasehold
improvements  as a result  of the  merger.  In  addition,  rent and  maintenance
expense  increased as a result of the branch offices opened in 1997 and the four
additional branches acquired through the merger.

Data   processing   increased  $520  thousand,   or  44.5%,   primarily  due  to
non-recurring  expenses related to the core system conversion  subsequent to the
merger.  The non-recurring  expenses relate to the conversion of the core system
(loans and deposits) and the  termination of the network  contract for automated
teller machine (ATM) processing.  The non-recurring expenses associated with the
conversion of the core system and the termination of the ATM processing contract
were  approximately  $368 thousand.  Also  contributing  to the increase in data
processing  expense was the increase in the number of loan and deposit  accounts
due to the merger.

Professional fees increased $306 thousand, or 71.3%, primarily due to charges of
$219 thousand  related to legal costs  incurred to defend  against legal actions
initiated by a shareholder.

Real estate owned and repossessed  assets expenses  decreased $294 thousand,  or
82.8%,  to $61 thousand in 1998 as compared to $355  thousand in 1997  primarily
due to a decrease in net costs associated with foreclosed real estate properties
and  repossessed  assets.  This decrease was largely the result of a decrease of
$298  thousand,  or 69.1%,  in the  average  balance  of real  estate  owned and
repossessed assets during the year.

Non-interest  expenses for 1998 included the  amortization of goodwill  totaling
approximately $67 thousand.

Other non-interest  expenses increased  approximately $1.1 million, or 43.4%, to
$3.6 million for the year ended  December 31, 1998 when  compared to 1997.  This
increase was primarily due to  merger-related  costs which included  advertising
related to promoting the new bank, the replacement of supplies and the write-off
of software duplication between the banks, additional courier services for check
processing due to the added branches,  and an increase in postage due to special
mailings to  depositors  and  shareholders  related to the merger.  In addition,
costs   associated  with  the  settlement  of  legal  actions   initiated  by  a
shareholder,  and costs  related to a one-time  charge to  substantially  modify
repurchase agreements contributed to this increase.

Income Tax Expense.  Income tax expense decreased by $1.0 million,  or 60.4%, to
$670  thousand  for the year ended  December  31, 1998 from $1.7 million for the
year ended  December 31, 1997.  The  decrease  was  primarily  the result of the
decrease in income before taxes.

Asset Quality

The Bank's loan portfolio consists  primarily of one-to four-family  residential
mortgages  and home equity loans which as a percentage  of the Bank's total loan
portfolio were 85.2% at December 31, 1999.  This percentage has grown from 84.3%
and 77.6% at December 31, 1998 and 1997,  respectively.  During  1999,  the Bank
also began to re-emphasize commercial lending. Commercial loans, in nature, tend
to be of a shorter  term  than  one-to-four  family  residential  mortgages.  In
addition,  the interest rate charged on these loans  generally  adjusts within a
period of five years or less. The growth in commercial  loans should improve the
interest rate risk position of the Bank. The commercial  and  multi-family  real
estate  portfolio  increased  $4.1 million to $31.8 million at December 31, 1999
from $27.7 million at December 31, 1998, an increase of 14.9%.

The Bank's  non-performing  assets consist of non-accruing loans, accruing loans
delinquent more than 90 days,  troubled debt  restructurings  and foreclosed and
repossessed assets.  Total non- performing assets at December 31, 1999 were $4.5
million,  or 0.61% of total assets,  compared with $3.3 million and $3.4 million
at  December   31,  1998  and  1997,   respectively.   The   increase  in  total
non-performing assets was due to a $1.3 million increase in total non-performing
loans. Total non-performing loans increased to $4.2 million at December 31, 1999
from $2.9 million at December 31,  1998.  This  increase was due to increases in
non-accruing loans and accruing loans delinquent more than 90 days. Non-accruing
loans and accruing  loans  delinquent  more than 90 days increased $966 thousand
and $488 thousand, to $2.6 million and $1.1 million,  respectively,  at December
31, 1999. The Bank's ratio of non-performing  loans to total loans and allowance
for loan losses to non-performing loans were 0.89% and 130.9%, respectively,  at
December 31, 1999.

Market Risk

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

The Company does not currently  engage in trading  activities or use  derivative
instruments, such as caps, collars or floors, to manage interest rate risk. Even
though  such  activities  may be  permitted  with the  approval  of the Board of
Directors,  the  Company  does not  intend to engage in such  activities  in the
immediate future.

The Bank's net interest income is sensitive to changes in interest rates, as the
rates paid on its interest-bearing  liabilities generally change faster than the
rates earned on its  interest-earning  assets. As a result,  net interest income
will  frequently  decline in periods of rising  interest  rates and  increase in
periods of decreasing interest rates.

To mitigate the impact of changing  interest  rates on its net interest  income,
the Bank manages its interest  rate  sensitivity  and  asset/liability  products
through its asset/liability management committee. The asset/liability management
committee meets weekly to determine the rates of interest for loans and deposits
and  consists of the  President  and Chief  Executive  Officer,  the Senior Vice
President and Chief Commercial  Lending  Officer,  the Senior Vice President and
Chief Consumer Lending Officer,  and the Treasurer and Chief Financial  Officer.
Rates on deposits  are  primarily  based on the Bank's  needs for funds and on a
review of rates  offered by other  financial  institutions  in the Bank's market
areas. Interest rates on loans are primarily based on the interest rates offered
by other  financial  institutions in the Bank's primary market areas, as well as
the Bank's cost of funds.

The  committee  manages the interest  rate  sensitivity  of the Bank through the
determination  and  adjustment  of   asset/liability   composition  and  pricing
strategies. The committee then monitors the impact on interest rate risk and the
earnings  consequences  of such  strategies  for  consistency  with  the  Bank's
liquidity needs, growth, and capital adequacy.  The Bank's principal strategy is
to reduce the interest rate  sensitivity of its  interest-earning  assets and to
match, as closely as possible,  the maturities of  interest-earning  assets with
interest-bearing liabilities.

The  Bank  is  subject   to   interest   rate  risk  to  the  extent   that  its
interest-bearing liabilities reprice on a different basis or at a different pace
than  its  interest-earning  assets.  Management  of  the  Bank  believes  it is
important to manage the effect  interest  rates have on the Bank's net portfolio
value ("NPV") and net interest  income.  NPV helps measure interest rate risk by
calculating the difference between the present value of expected cash flows from
assets and the present value of expected cash flows from liabilities, as well as
cash flows from off-balance sheet contracts.

Presented below is an analysis of the Bank's interest rate risk as calculated by
the OTS as of  December  31,  1999,  measured  by  changes in the Bank's NPV for
instantaneous  and sustained  parallel  shifts in the yield curve,  in 100 basis
points increments, up and down 300 basis points.

                                                              NPV as % of PV
                           Net Portfolio Value                  of Assets
                      ----------------------------------    ------------------

       Change                                                NPV
      in Rates        $Amount    $Change(1)    %Change(2)   Ratio(3) Change(4)
      --------        -------    ----------    ----------   -------- ---------

                           (Dollars in thousands)

        +300 bp       19,534     (52,501)         (73)%         2.91%  -693 bp
        +200 bp       36,655     (35,380)         (49)          5.31   -454 bp
        +100 bp       63,278     (12,638)         (24)          7.66   -219 bp
           0 bp       72,035                                    9.85
        -100 bp       87,416      15,381           21          11.65   181 bp
        -200 bp      100,062      28,025           39          13.06   322 bp
        -300 bp      112,221      40,186           56          14.36   452 bp

- -------------------------------------------------------------------------------
(1)  Represents  the excess  (deficiency)  of the  estimated  NPV  assuming  the
     indicated  change in interest  rates minus the  estimated  NPV  assuming no
     change in interest rates.

(2)  Calculated  as the  amount of change in the  estimated  NPV  divided by the
     estimated NPV assuming no change in interest  rates.

(3)  Calculated as the estimated NPV divided by present value of total assets.

(4)  Calculated  as the  excess  (deficiency)  of the  NPV  ratio  assuming  the
     indicated change in interest rates over the estimated NPV ratio assuming no
     change in interest rates.

Certain  assumptions  utilized by the OTS in assessing the interest rate risk of
savings  associations  were  employed in  preparing  the previous  table.  These
assumptions  related to interest  rates,  loan prepayment  rates,  deposit decay
rates,  and the market values of certain assets under the various  interest rate
scenarios.  It was also  assumed  that  delinquency  rates  will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Bank's assets and liabilities  would perform as set
forth above. In addition, certain shortcomings are inherent in the preceding NPV
table since the data reflects hypothetical changes in NPV based upon assumptions
used by the OTS to evaluate the Bank as well as other institutions.

The  experience  of the Bank has been that net  interest  income  declines  with
increases  in  interest  rates  and  that net  interest  income  increases  with
decreases in interest rates.  Generally,  during periods of increasing  interest
rates, the Bank's interest rate sensitive liabilities would re-price faster than
its interest rate sensitive assets causing a decline in the Bank's interest rate
spread and net interest margin. This would result from an increase in the Bank's
cost of funds that would not be  immediately  offset by an increase in its yield
on earning  assets.  An  increase  in the cost of funds  without  an  equivalent
increase  in the yield on  earning  assets  would  tend to reduce  net  interest
income.  This trend is evident in 1999 when interest  rates  generally  began to
increase  during the second half of the year.  This  increase in interest  rates
caused a decline in the net  interest  margin from 3.36% for the  quarter  ended
September  30,  1999,  to 3.19% for the quarter  ended  December  31,  1999.  If
interest rates continue to increase,  management expects the net interest margin
to decline.

Liquidity and Capital Resources

The Bank is required by OTS regulations to maintain,  for each calendar month, a
daily average balance of cash and eligible  liquid  investments of not less than
4% of the average daily balance of its net  withdrawable  savings and borrowings
(due in one year or less) during the preceding  calendar  month.  This liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4% to 10%. The Bank's average  liquidity ratio was 28.36% and 31.97% at
December 31, 1999 and 1998, respectively.

The Company's sources of liquidity include cash flows from operations, principal
and interest payments on loans,  mortgage-backed  securities and  collateralized
mortgage obligations, maturities of securities, deposit inflows, borrowings from
the FHLB of New York  and  proceeds  from  the  sale of  securities  sold  under
agreements to repurchase.

While  maturities and scheduled  amortization  of loans and  securities  are, in
general, a predictable  source of funds,  deposit flows and prepayments on loans
and  securities  are greatly  influenced  by general  interest  rates,  economic
conditions  and  competition.  In  addition,  the Bank  invests  excess funds in
overnight deposits which provide liquidity to meet lending requirements.

In addition to deposit  growth,  the Company  borrows funds from the FHLB of New
York or may utilize other types of borrowed  funds to supplement its cash flows.
At  December  31,  1999 and 1998,  the  Company  had  $92.2  and $21.4  million,
respectively,  in  outstanding  borrowings  from the FHLB and $112.7 million and
$152.4 million,  respectively,  in securities  repurchase  agreements,  the vast
majority  of which  are  also  with the  FHLB.  See note 10 to the  consolidated
financial statements for further information regarding the Company's borrowings.

As of  December  31, 1999 and 1998,  the  Company had $212.1  million and $244.2
million,  respectively,  of securities  classified  as available  for sale.  The
liquidity of the securities  available for sale  portfolio  provides the Company
with additional potential cash flows to meet loan growth and deposit flows.

Liquidity may be adversely  affected by unexpected  deposit outflows,  excessive
interest rates paid by competitors,  adverse  publicity  relating to the savings
and loan industry, and similar matters.  Management monitors projected liquidity
needs  and  determines  the  level  desirable,  based  in part on the  Company's
commitment to make loans and management's assessment of the Company's ability to
generate funds.

The Bank is subject to federal  regulations  that impose certain minimum capital
requirements.  At December 31, 1999,  the Bank's  capital  exceeded  each of the
regulatory  capital  requirements of the OTS. The Bank is "well  capitalized" at
December 31, 1999 according to regulatory definition.  At December 31, 1999, the
Bank's  tangible and core capital levels were both $67.8 million (9.18% of total
adjusted assets) and its total risk-based capital level was $72.1 million (20.8%
of  total   risk-weighted   assets).   The  minimum   regulatory  capital  ratio
requirements of the Bank are 1.5% for tangible  capital,  4.0% for core capital,
and 8.0% for total risk-based capital. See note 16 to the consolidated financial
statements for further  information  regarding the Bank's  regulatory capital
requirements.

The Board of Directors previously  authorized the repurchase of up to 10% of the
Company's  common stock,  or  approximately  543,000  shares.  During 1999,  the
Company  repurchased 459,000 shares of the Company's common stock in open-market
transactions at a total cost of $7.4 million.

Year 2000

The Year 2000 issue  confronting  the Company  centered on the inability of some
computer systems to properly  recognize the year 2000. The Company  formulated a
plan to  address  the Year  2000  issue.  Since the  inception  of the Year 2000
project,  the costs  incurred  by the  Company to address  year 2000  compliance
totaled  approximately  $181 thousand,  of which $135 thousand were hardware and
software  upgrades which were  capitalized  and will be depreciated or amortized
over their  estimated  useful  lives of three to five  years.  The  Company  has
experienced no material  operational or financial problems relating to year 2000
compliance.  The  Company  continues  to monitor its systems for any latent year
2000 compliance problems but does not expect any material problems or costs.

Effect of Inflation and Changing Prices

The  Company's  consolidated  financial  statements  and related data  presented
herein have been  prepared in  accordance  with  generally  accepted  accounting
principles,  which require the  measurement of financial  position and operating
results  in terms of  historical  dollars,  without  considering  changes in the
relative purchasing power of money over time due to inflation. Unlike industrial
companies,   virtually  all  of  the  assets  and  liabilities  of  a  financial
institution  are  monetary in nature.  As a result,  interest  rates have a more
significant impact on a financial institution's  performance than the effects of
general levels of inflation.  Interest rates do not necessarily move in the same
direction or with the same magnitude as the prices of goods and services.

Recent Accounting Pronouncement

In June 1998,  the FASB issued  Statement No. 133,  "Accounting  for  Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for  hedging  activities.  As  amended,  this
Statement is effective for all fiscal  quarters of fiscal years  beginning after
June 15, 2000.  Management  is currently  evaluating  what impact,  if any, this
Statement will have on the Company's consolidated financial statements.

<PAGE>



<TABLE>
<CAPTION>

Unaudited Consolidated Quarterly Financial Information
                                                                1999                                        1998
                                           -----------------------------------------   -----------------------------------------
                                              3/31       6/30      9/30       12/31       3/31       6/30      9/30       12/31
                                           --------   --------   --------   --------   --------   --------   --------   --------
                                                              (In thousands, except share and per share data)
<S>                                         <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Interest and Dividend Income .......       $11,964    $11,957    $12,334    $12,512     $9,009     $9,095     $9,955    $10,914

Net Interest Income ................         5,393      5,506      5,892      5,657      3,862      3,848      4,085      4,737

Provision for Loan Losses ..........           255        240        175        120        225        225        225        225

Income (Loss) Before Taxes .........         1,816      1,868      2,200      1,514        808        169        779       ( 55)

Net Income .........................         1,035      1,092      1,257        919        446         97        478         10

Earnings per share - Basic .........          0.21       0.22       0.26       0.20       0.12       0.03       0.13       0.00
Earnings per share - Diluted .......          0.20       0.22       0.26       0.19       0.11       0.03       0.13       0.00

Average Shares Outstanding - Basic .     5,009,031  4,993,494  4,838,482  4,673,154  3,828,636  3,759,045  3,701,018  4,371,881
Average Shares Outstanding - Diluted     5,060,835  5,058,050  4,894,297  4,731,445  3,927,904  3,861,896  3,745,764  4,417,751
</TABLE>
<PAGE>





                          Independent Auditors' Report

The Board of Directors
Ambanc Holding Co., Inc.:

We have audited the accompanying  consolidated statements of financial condition
of Ambanc  Holding Co., Inc. and  subsidiaries  (the Company) as of December 31,
1999 and 1998,  and the related  consolidated  statements of income,  changes in
shareholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 1999. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  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 Ambanc Holding Co.,
Inc. and subsidiaries as of December 31, 1999 and 1998, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1999,  in  conformity  with  generally  accepted  accounting
principles.

                                  /s/ KPMG LLP

Albany, New York
February 16, 2000




<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
                 Consolidated Statements of Financial Condition
                                                                     December 31,
                                                                   1999         1998
                                                                ---------    ---------
                                                                    (In thousands)
    Assets
<S>                                                             <C>              <C>
Cash and due from banks .....................................   $  26,380        9,225
Interest-bearing deposits ...................................       3,231        3,390
Federal funds sold ..........................................          --       30,200
                                                                ---------    ---------
     Cash and cash equivalents ..............................      29,611       42,815
Securities available for sale, at fair value ................     212,145      244,241
Federal Home Loan Bank of New York stock, at cost ...........       8,748        7,215
Loans receivable, net .......................................     465,477      420,933
Accrued interest receivable .................................       4,411        4,115
Premises and equipment, net .................................       5,593        4,537
Real estate owned and repossessed assets ....................         322          399
Goodwill ....................................................       7,390        7,923
Other assets ................................................       6,975        3,294
                                                                ---------    ---------
     Total assets ...........................................   $ 740,672      735,472
                                                                =========    =========
    Liabilities and Shareholders' Equity
Liabilities:
 Deposits ...................................................     450,134      461,413
 Federal Home Loan Bank short-term borrowings ...............      71,200           --
 Federal Home Loan Bank long-term advances ..................      20,965       21,410
 Securities sold under agreements to repurchase .............     112,740      152,400
 Advances from borrowers for taxes and insurance ............       3,641        2,436
 Accrued interest payable ...................................       1,508        1,426
 Accrued expenses and other liabilities .....................       4,891        4,494
 Due to brokers .............................................          --        6,000
                                                                ---------    ---------
     Total liabilities ......................................     665,079      649,579
                                                                ---------    ---------
Commitments and contingent liabilities (note 14)

Shareholders' equity:
 Preferred stock $.01 par value. Authorized 5,000,000 shares;
   none issued at December 31, 1999 and 1998 ................          --           --
 Common stock $.01 par value.  Authorized 15,000,000 shares;
   5,432,245 shares issued at December 31, 1999 and 1998 ....          54           54
 Additional paid-in capital .................................      63,314       63,019
 Retained earnings, substantially restricted ................      28,879       26,356
 Treasury stock, at cost (465,155 shares at December 31, 1999
   and 23,908 shares at December 31, 1998 ...................      (7,486)        (329)
 Unallocated common stock held by ESOP ......................      (2,353)      (2,818)
 'Unearned RRP shares .......................................        (443)        (759)
 Accumulated other comprehensive (loss) income ..............      (6,372)         370
                                                                ---------    ---------
     Total shareholders' equity .............................      75,593       85,893
                                                                ---------    ---------
     Total liabilities and shareholders' equity .............   $ 740,672      735,472
                                                                =========    =========
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
                        Consolidated Statements of Income

                                                             Years ended December 31,
                                                            1999       1998      1997
                                                           -------   -------    -------
                                                   (In thousands, except per share amounts)
Interest and dividend income:
<S>                                                        <C>        <C>        <C>
 Loans receivable ......................................   $32,578    24,623     21,011
 Securities available for sale .........................    15,245    13,479     13,957
 Federal funds sold and interest-bearing deposits ......       441       507        394
 Federal Home Loan Bank stock ..........................       503       364        204
                                                           -------   -------    -------
     Total interest and dividend income ................    48,767    38,973     35,566
                                                           -------   -------    -------
Interest expense:
 Deposits ..............................................    16,755    13,822     13,645
 Borrowings ............................................     9,564     8,619      6,009
                                                           -------   -------    -------
     Total interest expense ............................    26,319    22,441     19,654
                                                           -------   -------    -------
     Net interest income ...............................    22,448    16,532     15,912
Provision for loan losses ..............................       790       900      1,088
                                                           -------   -------    -------
     Net interest income after provision for loan losses    21,658    15,632     14,824
                                                           -------   -------    -------
Non-interest income:
 Service charges on deposit accounts ...................     1,376     1,012        786
 Net (losses) gains on securities transactions .........        --      (165)       775
 Other .................................................       427       297        258
                                                           -------   -------    -------
     Total non-interest income .........................     1,803     1,144      1,819
                                                           -------   -------    -------
Non-interest expenses:
 Salaries, wages and benefits ..........................     8,027     6,423      6,113
 Non-recurring termination benefits ....................        --       608         --
 Occupancy and equipment ...............................     2,307     1,809      1,539
 Data processing .......................................     1,360     1,688      1,168
 Real estate owned and repossessed assets expenses, net         60        61        355
 Professional fees .....................................       536       735        429
 Amortization of goodwill ..............................       533        67         --
 Other .................................................     3,240     3,684      2,586
                                                           -------   -------    -------
     Total non-interest expenses .......................    16,063    15,075     12,190
                                                           -------   -------    -------
Income before taxes ....................................     7,398     1,701      4,453
Income tax expense .....................................     3,095       670      1,693
                                                           -------   -------    -------
     Net income ........................................   $ 4,303     1,031      2,760
                                                           =======   =======    =======
Basic earnings per share ...............................   $  0.88      0.26       0.70
                                                           =======   =======    =======
Diluted earnings per share .............................   $  0.87      0.26       0.69
                                                           =======   =======    =======
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
        Consolidated Statements of Changes in Shareholders' Equity Years
                     ended December 31, 1999, 1998 and 1997
                 (In thousands, except share and per share data)
                                                                    Additional
                                                           Common    paid-in   Retained   Treasury
                                                           stock     capital   earnings    stock
                                                          -------  ----------  --------   --------
<S>                                                       <C>        <C>        <C>       <C>
Balance at December 31, 1996 ..........................   $    54    52,128     24,436    (11,208)
Comprehensive income:
 Net income ...........................................        --        --      2,760         --
 Other comprehensive loss, net of tax:
   Unrealized net holding gains on securities available
     for sale arising during the year (pre-tax $452)
   Reclassification adjustment for net gains realized
     in net income during the year (pre-tax $775)
 Other comprehensive loss .............................        --        --         --         --
      Comprehensive income
Purchase of treasury shares (216,890 shares) ..........        --        --         --     (3,488)
Release of ESOP shares (50,561 shares) ................        --       257         --         --
Issuance of RRP shares (131,285 shares) ...............        --        --       (306)     2,111
RRP shares vested .....................................        --        --         --         --
Cash dividends - $0.10 per share ......................        --        --       (432)        --
                                                           -------  ----------  --------   --------
Balance at December 31, 1997 ..........................        54    52,385     26,458    (12,585)
Comprehensive income:
 Net income ...........................................        --        --      1,031         --
 Other comprehensive loss, net of tax:
   Unrealized net holding gains on securities available
     for sale arising during the year (pre-tax $908)
   Reclassification adjustment for net gains realized
     in net income during the year (pre-tax $165)
 Other comprehensive income ...........................        --        --         --         --
      Comprehensive income
Purchase of treasury shares (215,320 shares) ..........        --        --         --     (4,111)
Release of ESOP shares (48,498 shares) ................        --       331         --         --
RRP shares vested .....................................        --        --         --         --
Tax benefit related to RRP shares earned ..............        --        76         --         --
RRP shares forfeited (29,331 shares) ..................        --        --         --       (403)
Exercises of stock options (9,489 shares) .............        --         5         --        125
Acquisition of AFSALA Bancorp, Inc. (see note 2).......        --    10,222         --     16,645
Cash dividends - $0.25 per share ......................        --        --     (1,133)        --
                                                          -------  ----------  --------   --------
Balance at December 31, 1998 ..........................        54    63,019     26,356       (329)
Comprehensive loss:
 Net income ...........................................        --        --      4,303         --
 Other comprehensive loss, net of tax:
   Unrealized net holding losses on securities available
     for sale arising during the year (pre-tax $11,237)        --        --         --         --
      Comprehensive loss
Purchase of treasury shares (459,000 shares) ..........        --        --         --     (7,438)
Release of ESOP shares (46,434 shares) ................        --       279         --         --
Issuance of RRP shares (7,586 shares) .................        --        --         (4)       121
RRP shares vested .....................................        --        --         --         --
Tax benefit related to RRP shares earned ..............        --        21         --         --
Exercises of stock options (10,167 shares) ............        --        (5)       (16)       160
Cash dividends - $0.34 per share ......................        --        --     (1,760)        --
                                                          -------  ----------  --------   --------
Balance at December 31, 1999 ..........................   $    54    63,314     28,879     (7,486)
                                                          =======  ==========  ========   ========
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
     Consolidated Statements of Changes in Shareholders' Equity (continued)
                  Years ended December 31, 1999, 1998 and 1997
                (In thousands, except share and per share data)

                                                       Unallocated             Accumulated
                                                       common stock   Unearned    other
                                                         held by         RRP  comprehensive          Comprehensive
                                                           ESOP        shares (loss) income  Total   income (loss)
                                                       -----------  ---------- ------------ -------- -------------
<S>                                                       <C>              <C>      <C>      <C>
Balance at December 31, 1996 ..........................   $(3,812)        --        (80)     61,518
Comprehensive income:
 Net income ...........................................        --         --         --       2,760 $      2,760
 Other comprehensive loss, net of tax:
   Unrealized net holding gains on securities available
     for sale arising during the year (pre-tax $452) ..                                                      271
   Reclassification adjustment for net gains realized
     in net income during the year (pre-tax $775) .....                                                     (465)
                                                                                                         -------
 Other comprehensive loss .............................        --         --       (194)       (194)        (194)
                                                                                                         -------
      Comprehensive income ............................                                             $      2,566
                                                                                                         =======
Purchase of treasury shares (216,890 shares) ..........        --         --         --      (3,488)
Release of ESOP shares (50,561 shares) ................       509         --         --         766
Issuance of RRP shares (131,285 shares) ...............        --     (1,805)        --          --
RRP shares vested .....................................        --        272         --         272
Cash dividends - $0.10 per share ......................        --         --         --        (432)
                                                       -----------  ---------- ------------ --------
Balance at December 31, 1997 ..........................    (3,303)    (1,533)      (274)     61,202
Comprehensive income:
 Net income ...........................................        --         --         --       1,031        1,031
 Other comprehensive loss, net of tax:
   Unrealized net holding gains on securities available
     for sale arising during the year (pre-tax $908) ..                                                      545
   Reclassification adjustment for net gains realized
     in net income during the year (pre-tax $165) .....                                                       99
                                                                                                         -------
 Other comprehensive income ...........................        --         --        644         644          644
                                                                                                         -------
      Comprehensive income ............................                                             $      1,675
                                                                                                         =======
Purchase of treasury shares (215,320 shares) ..........        --         --         --      (4,111)
Release of ESOP shares (48,498 shares) ................       485         --         --         816
RRP shares vested .....................................        --        371         --         371
Tax benefit related to RRP shares earned ..............        --         --         --          76
RRP shares forfeited (29,331 shares) ..................        --        403         --          --
Exercises of stock options (9,489 shares) .............        --         --         --         130
Acquisition of AFSALA Bancorp, Inc. (see note 2).......        --         --         --      26,867
Cash dividends - $0.25 per share ......................        --         --         --      (1,133)
                                                       -----------  ---------- ------------ --------
Balance at December 31, 1998 ..........................    (2,818)      (759)       370      85,893
Comprehensive loss:
 Net income ...........................................        --         --         --       4,303        4,303
 Other comprehensive loss, net of tax:
   Unrealized net holding losses on securities available
     for sale arising during the year (pre-tax $11,237)        --         --     (6,742)     (6,742)      (6,742)
                                                                                                         -------
      Comprehensive loss ..............................                                             $     (2,439)
                                                                                                         =======
Purchase of treasury shares (459,000 shares) ..........        --         --         --      (7,438)
Release of ESOP shares (46,434 shares) ................       465         --         --         744
Issuance of RRP shares (7,586 shares) .................        --       (117)        --          --
RRP shares vested .....................................        --        433         --         433
Tax benefit related to RRP shares earned ..............        --         --         --          21
Exercises of stock options (10,167 shares) ............        --         --         --         139
Cash dividends - $0.34 per share ......................        --         --         --      (1,760)
                                                       -----------  ---------- ------------ --------
Balance at December 31, 1999 ..........................   $(2,353)      (443)    (6,372)     75,593
                                                       ===========  ========== ============ ========
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows

                                                                Years ended December 31,
                                                              1999        1998       1997
                                                            -------     -------     -------
                                                                     (In thousands)

Increase  (decrease)  in cash and cash  equivalents:
Cash flows from operating activities:
<S>                                                        <C>            <C>         <C>
   Net income ..........................................   $  4,303       1,031       2,760
   Adjustments to reconcile net income to net
     cash provided by operating activities:
       Depreciation and amortization of premises and
          equipment ....................................        888         735         606
       Amoritization of goodwill .......................        533          67          --
       Net amoritization of purchase accounting
          adjustments ..................................       (204)        (36)         --
       Net amortization of premium on securities .......        734       1,094         320
       Provision for loan losses .......................        790         900       1,088
       Provision for losses and writedowns on real
          estate owned and repossessed assets ..........          6           7         171
       Net (gains) losses on sales of real estate
          owned and repossessed assets .................         --          (7)         38
       ESOP compensation expense .......................        744         816         766
       RRP expense .....................................        433         371         272
       Net losses (gains) on securities transactions ...         --         165        (775)
       Decrease in accrued interest
          receivable and other assets ..................        539          65         877
       Increase in accrued interest payable and
          accrued expenses and other liabilities .......        479       1,423         187
                                                            -------     -------     -------
               Net cash provided by operating activities      9,245       6,631       6,310
                                                            -------     -------     -------
 Cash flows from investing activities:
   Proceeds from sales and redemptions of
     securities available for sale .....................     12,500     126,846     194,210
   Purchases of securities available for sale ..........    (60,296)   (157,188)   (247,390)
   Proceeds from principal paydowns and
     maturities of securities available for sale .......     61,885      53,743      48,029
   Purchases of FHLB stock .............................     (1,533)     (3,359)     (1,262)
Net increase in loans made to customers ................    (46,025)    (26,391)    (34,384)
Purchases of loans .....................................          0     (31,888)         --
Purchases of premises and equipment ....................     (1,944)       (422)     (1,004)
   Proceeds from sales of real estate owned and
     repossessed assets ................................        419         270         631
   Net cash acquired in acquisition ....................         --      24,996          --
                                                            -------     -------     -------
       Net cash used in investing activities ...........    (34,994)    (13,393)    (41,170)
                                                            -------     -------     -------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
                Consolidated Statements of Cash Flows, Continued
                                                                Years ended December 31,
                                                              1999        1998       1997
                                                            -------     -------     -------
 Cash flows from financing activities:                               (In thousands)
<S>                                                      <C>            <C>          <C>
   Net (decrease) increase in deposits ...............   $  (10,709)    (16,533)     35,183
   Net increase (decrease) in FHLB short-term
     borrowings ......................................       71,200     (12,300)      6,300
   Proceeds from FHLB long-term advances .............           --      20,000          --
Repayments of FHLB long-term advances ................         (432)        (35)         --
Proceeds from repurchase agreements ..................       15,550     142,575      66,570
Repayments of repurchase agreements ..................      (55,210)    (89,425)    (70,100)
   Increase in advances from borrowers for taxes and
     insurance .......................................        1,205         150         199
   Purchases of treasury stock .......................       (7,438)     (4,111)     (3,488)
Exercises of stock options ...........................          139         130          --
   Dividends paid ....................................       (1,760)     (1,133)       (432)
                                                            -------     -------     -------
       Net cash provided by financing activities .....       12,545      39,318      34,232
                                                            -------     -------     -------
Net (decrease) increase in cash and cash equivalents .      (13,204)     32,556        (628)
Cash and cash equivalents at beginning of year .......       42,815      10,259      10,887
                                                            -------     -------     -------
Cash and cash equivalents at end of year .............   $   29,611      42,815      10,259
                                                            =======     =======     =======
Supplemental  disclosures  of cash flow  information -
 cash paid during the year for:
   Interest ..........................................   $   26,237      21,834      19,912
                                                            =======     =======     =======
   Income taxes ......................................   $    2,866       1,429       1,770
                                                            =======     =======     =======
Noncash investing and financing activities:
 Net transfer of loans to real estate owned and
   repossessed assets ................................   $      348         386         268
                                                            =======     =======     =======
 Increase (decrease) in amounts due to brokers for
   purchases of securities available for sale ........   $   (6,000)      6,000          --
                                                            =======     =======     =======
 Fair value of non-cash assets acquired in acquisition   $       --     142,820          --
                                                            =======     =======     =======
 Fair value of liabilities assumed in acquisition ....   $       --     148,565          --
                                                            =======     =======     =======
 Issuance of RRP shares ..............................   $      121          --       2,111
                                                            =======     =======     =======
 Tax benefit related to vesting of RRP shares ........   $       21          76          --
                                                            =======     =======     =======
 RRP shares forfeited ................................   $       --         403          --
                                                            =======     =======     =======
See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
                    AMBANC HOLDING CO., INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                        December 31, 1999, 1998 and 1997

(1)  Summary of Significant Accounting Policies

     (a)  Basis of Presentation

          The  accompanying   consolidated   financial  statements  include  the
          accounts of Ambanc Holding Co., Inc. (Ambanc or the Holding  Company),
          and its wholly owned  subsidiaries,  Mohawk  Community Bank,  formerly
          known as Amsterdam Savings Bank, FSB (the Bank), and A.S.B.  Insurance
          Agency, Inc., collectively referred to as the Company. All significant
          intercompany  accounts  have been  eliminated  in  consolidation.  The
          accounting  and  reporting  policies  of the  Company  conform  in all
          material respects to generally accepted  accounting  principles and to
          general practice within the banking industry.

     (b)  Use of Estimates

          The preparation of the consolidated financial statements in conformity
          with generally accepted  accounting  principles requires management to
          make  estimates and  assumptions  that affect the reported  amounts of
          assets  and  liabilities  and  disclosure  of  contingent  assets  and
          liabilities at the date of the consolidated  financial  statements and
          the reported  amounts of revenues 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. In connection with the determination of the allowance
          for loan losses, management obtains appraisals for significant assets.

          Management  believes  that the  allowance for loan losses is adequate.
          While  management  uses available  information to recognize  losses on
          loans,  future  additions to the allowance  may be necessary  based on
          changes  in  economic  conditions.  In  addition,  various  regulatory
          agencies,   as  an  integral  part  of  their   examination   process,
          periodically  review  the  Bank's  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  which may not be  currently  available  to
          management.

          A  substantial  portion of the  Company's  assets are loans secured by
          real estate in the upstate New York area.  Accordingly,  the  ultimate
          collectibility  of  a  considerable  portion  of  the  Company's  loan
          portfolio is dependent upon market  conditions in the upstate New York
          region.

     (c)  Cash Equivalents

          For purposes of the consolidated statements of cash flows, the Company
          considers all highly liquid debt instruments with original  maturities
          of three months or less to be cash equivalents.
<PAGE>
     (d)  Securities  Available for Sale,  Securities  Held to  Maturity and
          FHLB of New York Stock

          Management determines the appropriate  classification of securities at
          the time of  purchase.  If  management  has the  positive  intent  and
          ability to hold debt  securities to maturity,  they are  classified as
          securities  held to maturity  and are stated at  amortized  cost.  All
          other  debt  and  marketable   equity  securities  are  classified  as
          securities available for sale and are reported at fair value, with net
          unrealized   gains  and   losses   reported   in   accumulated   other
          comprehensive  income or loss.  Unrealized  losses on securities  that
          reflect a decline in value that is other than temporary are charged to
          income.  The  Company  does not  maintain a trading  portfolio  and at
          December 31, 1999 and 1998,  the Company had no securities  classified
          as held to maturity.

          Non-marketable  equity  securities,  such as  Federal  Home  Loan Bank
          (FHLB) of New York stock,  are stated at cost.  The investment in FHLB
          of New York stock is required for  membership and is pledged to secure
          FHLB borrowings.

          Mortgage-backed  securities,  which  are  guaranteed  by  Ginnie  Mae,
          Freddie Mac or Fannie Mae, represent  participation interests in pools
          of  long-term  first  mortgage  loans  originated  and serviced by the
          issuers of the securities. Gains and losses on the sale and redemption
          of securities  available  for sale are based on the amortized  cost of
          the specific  security  sold or redeemed.  The cost of  securities  is
          adjusted  for  the  amortization  of  premiums  and the  accretion  of
          discounts,  which  is  calculated  on an  effective  interest  method.
          Purchases  and sales are  recorded on a trade date basis.  Receivables
          and payables from unsettled transactions are shown as due from brokers
          or  due  to  brokers  in  the  consolidated  statements  of  financial
          condition.

    (e)   Loans Receivable and Allowance for Loan Losses

          Loans  receivable are stated at the unpaid  principal  amount,  net of
          unearned discount, net deferred loan fees and costs, and the allowance
          for  loan  losses.   Discounts   are  amortized  to  income  over  the
          contractual life of the loan using the level-yield  method.  Loan fees
          received and the related direct costs of originations are deferred and
          recorded  as yield  adjustments  over the lives of the  related  loans
          using the interest method of amortization.
<PAGE>
          Non-performing loans include nonaccrual loans,  restructured loans and
          loans which are 90 days or more past due and still accruing  interest.
          Loans considered  doubtful of collection by management are placed on a
          nonaccrual  status  with  respect  to  interest  income   recognition.
          Generally,  loans past due 90 days or more as to principal or interest
          are placed on nonaccrual  status  except for certain  loans which,  in
          management's judgment, are adequately secured and for which collection
          is probable.  Previously accrued income that has not been collected is
          reversed from current income.  Thereafter, the application of payments
          received  (principal or interest) on nonaccrual  loans is dependent on
          the  expectation  of  ultimate  repayment  of the  loan.  If  ultimate
          repayment of the loan is reasonably assured, any payments received are
          applied  in  accordance  with  the  contractual   terms.  If  ultimate
          repayment of principal is not reasonably  assured or management judges
          it to be prudent,  any payment  received is applied to principal until
          ultimate  repayment of the remaining  balance is  reasonably  assured.
          Loans are removed from nonaccrual status when they are estimated to be
          fully  collectible as to principal and interest.  Amortization  of the
          related  deferred fees or costs is suspended  when a loan is placed on
          nonaccrual status.

          The  allowance  for  loan  losses  is  maintained  at a  level  deemed
          appropriate  by  management  based on an  evaluation  of the known and
          inherent risks in the portfolio,  the level of  non-performing  loans,
          past  loan  loss   experience,   the  estimated  value  of  underlying
          collateral,  and  current and  prospective  economic  conditions.  The
          allowance  is  increased  by  provisions  for loan  losses  charged to
          operations.  Losses on loans (including impaired loans) are charged to
          the  allowance  when  all or a  portion  of a  loan  is  deemed  to be
          uncollectible. Recoveries of loans previously charged off are credited
          to the allowance when realized.

    (f)   Loan Impairment

          Management  considers  a loan to be  impaired  if,  based  on  current
          information, it is probable that the Company will be unable to collect
          all scheduled  payments of principal or interest when due according to
          the contractual terms of the loan agreement. When a loan is considered
          to be impaired,  the amount of the impairment is measured based on the
          present value of expected  future cash flows  discounted at the loan's
          effective  interest rate or, as a practical  expedient,  at the loan's
          observable  market  price or the fair value of the  collateral  if the
          loan is  collateral  dependent.  Except  for loans  restructured  in a
          troubled debt restructuring  subsequent to January 1, 1995, management
          excludes  large groups of smaller  balance  homogeneous  loans such as
          residential  mortgages  and  consumer  loans  which  are  collectively
          evaluated  for  impairment.  Impairment  losses,  if any, are recorded
          through a charge to the provision for loan losses.

    (g)   Real Estate Owned and Repossessed Assets

          Real estate owned and repossessed  assets include assets received from
          foreclosures,  in-substance foreclosures, and repossessions. A loan is
          classified as an in-substance  foreclosure  when the Company has taken
          possession of the collateral  regardless of whether formal foreclosure
          proceedings have taken place.
<PAGE>
          Real  estate  owned and  repossessed  assets,  including  in-substance
          foreclosures,  are recorded on an individual  asset basis at the lower
          of fair value less estimated  costs to sell or "cost"  (defined as the
          fair value at initial foreclosure or repossession). When a property is
          acquired or identified as an in-substance  foreclosure,  the excess of
          the loan balance over fair value is charged to the  allowance for loan
          losses. Subsequent writedowns to carry the property at fair value less
          costs to sell are included in noninterest  expense.  Costs incurred to
          develop or improve properties are capitalized, while holding costs are
          charged to expense.

          At December  31,  1999 and 1998,  real  estate  owned and  repossessed
          assets   consisted   primarily  of  one-to-four   family   residential
          properties,   commercial   properties,   recreational   vehicles   and
          automobiles.  The Company had no in-substance foreclosures at December
          31, 1999 or 1998.

    (h)   Premises and Equipment, Net

          Premises  and  equipment  are  carried  at  cost,   less   accumulated
          depreciation  applied  on a  straight-line  basis  over the  estimated
          useful lives of the assets.  Leasehold improvements are amortized on a
          straight-line  basis over the respective  original lease terms without
          regard to lease renewal options.

    (i)   Goodwill

          Goodwill  represents  the excess of the  purchase  price over the fair
          value of the net assets acquired for transactions  accounted for using
          the purchase  method of accounting.  Goodwill is being  amortized over
          fifteen years using the straight-line method. Accumulated amortization
          of goodwill amounted to approximately $600,000 and $67,000 at December
          31, 1999 and 1998, respectively.  Goodwill is periodically reviewed by
          management  for  recoverability,  and  impairment  is  recognized by a
          charge to income if a permanent loss in value is indicated.

    (j)   Securities Repurchase Agreements

          In  securities  repurchase  agreements,   the  Company  transfers  the
          underlying  securities  to a  third  party  custodian's  account  that
          explicitly recognizes the Company's interest in the securities.  These
          agreements  are  accounted  for  as  secured  financing   transactions
          provided the Company maintains  effective control over the transferred
          securities and meets other  criteria for such  accounting as specified
          in  Statement of Financial  Accounting  Standards  (SFAS) No. 125. The
          Company's   agreements  are  accounted  for  as  secured   financings;
          accordingly,  the transaction  proceeds are recorded as borrowed funds
          and the underlying  securities continue to be carried in the Company's
          securities available for sale portfolio.
<PAGE>
    (k)   Income Taxes

          Deferred tax assets and  liabilities are recognized for the future tax
          consequences  attributable to temporary  differences between financial
          statement  carrying  amounts of existing  assets and  liabilities  and
          their  respective tax bases.  Deferred tax assets and  liabilities are
          measured  using enacted tax rates  expected to apply to taxable income
          in the years in which those  temporary  differences are expected to be
          recovered   or  settled.   The  effect  on  deferred  tax  assets  and
          liabilities  of a change in tax  rates is  recognized  in  income  tax
          expense in the period that includes the enactment  date. The Company's
          policy  is  that  deferred  tax  assets  are  reduced  by a  valuation
          allowance  if, based on the weight of available  evidence,  it is more
          likely than not that some or all of the  deferred  tax assets will not
          be recognized.  In considering if it is more likely than not that some
          or all of the deferred  tax assets will not be  realized,  the Company
          considers taxable temporary differences,  historical income taxes paid
          and estimates of future taxable income.

    (l)   Financial Instruments

          In the normal  course of  business,  the Company is a party to certain
          financial  instruments with off-balance sheet risk such as commitments
          to extend  credit,  unused  lines of credit  and  standby  letters  of
          credit.  The  Company's  policy is to  record  such  instruments  when
          funded.

    (m)   Stock-Based Compensation Plans

          The Company  accounts for its stock option plan in accordance with the
          provisions  of  Accounting  Principles  Board  (APB)  Opinion  No. 25,
          "Accounting for Stock Issued to Employees." Accordingly,  compensation
          expense is recognized only if the exercise price of the option is less
          than the fair value of the  underlying  stock at the grant date.  SFAS
          No.  123,  "Accounting  for  Stock-Based   Compensation,"   encourages
          entities to recognize the fair value of all stock-based  awards on the
          date of  grant  as  compensation  expense  over  the  vesting  period.
          Alternatively,  SFAS No. 123 allows  entities to continue to apply the
          provisions of APB Opinion No. 25 and provide pro forma  disclosures of
          net income and  earnings per share as if the  fair-value-based  method
          defined in SFAS No. 123 had been  applied.  The Company has elected to
          continue to apply the provisions of APB Opinion No. 25 and provide the
          pro forma disclosures required by SFAS No. 123.

          The Company's  Recognition  and Retention Plan (RRP) is also accounted
          for in  accordance  with APB  Opinion  No.  25.  The fair value of the
          shares  awarded,  measured  as of the grant  date,  is  recognized  as
          unearned  compensation  (a deduction  from  shareholders'  equity) and
          amortized to compensation expense as the shares become vested.
<PAGE>
    (n)   Earnings per share

          Basic earnings per share (EPS) excludes  dilution and is calculated by
          dividing net income  available to common  shareholders by the weighted
          average  number of shares  outstanding  during the  period.  Shares of
          restricted stock are considered outstanding common shares and included
          in the computation of basic EPS when they become fully vested. Diluted
          EPS reflects the potential  dilution that could occur if securities or
          other  contracts to issue common  stock (such as the  Company's  stock
          options and unvested RRP shares) were  exercised  into common stock or
          resulted in the issuance of common stock.

    (o)   Official Bank Checks

          The Company's official bank checks (including  expense checks),  which
          are drawn upon the Bank and are  ultimately  paid  through  the Bank's
          Federal Reserve Bank of New York correspondent  account,  are included
          in  accrued  expenses  and  other   liabilities  in  the  consolidated
          statements of financial condition.

    (p)   Comprehensive Income or Loss

          Comprehensive  income or loss  represents  the sum of net  income  and
          items of  other  comprehensive  income  or loss,  which  are  reported
          directly in  shareholders'  equity,  net of tax, such as the change in
          the net  unrealized  gain or loss on  securities  available  for sale.
          Accumulated other  comprehensive  income or loss, which is included in
          shareholders'  equity,  represents the net unrealized  gain or loss on
          securities available for sale, net of tax.

    (q)   Segment Reporting

          The  Company  engages in the  traditional  operations  of a  community
          banking  enterprise,  principally  the  delivery  of loan and  deposit
          products and other  financial  services.  Management  makes  operating
          decisions and assesses  performance  based on an ongoing review of the
          Company's community banking operations, which constitute the Company's
          only operating segment for financial reporting  purposes.  The Company
          operates  primarily  in  upstate  New  York  in  Montgomery,   Fulton,
          Schenectady, Saratoga, Albany, Otsego, Chenango and Schoharie counties
          and surrounding areas.

    (r)   Reclassifications

          Amounts in the prior  years'  consolidated  financial  statements  are
          reclassified  whenever  necessary  to  conform to the  current  year's
          presentation.
<PAGE>
(2) Acquisition of AFSALA Bancorp, Inc.

    On November 16, 1998, the Company acquired AFSALA Bancorp, Inc. (AFSALA) and
    its wholly owned  subsidiary,  Amsterdam  Federal  Bank.  At the date of the
    merger, AFSALA had approximately $167.1 million in assets, $144.1 million in
    deposits, and $19.2 million in shareholders' equity.  Pursuant to the merger
    agreement,  AFSALA was merged with and into Ambanc  Holding Co.,  Inc.,  and
    Amsterdam Federal Bank was merged with and into the former Amsterdam Savings
    Bank, FSB. The combined bank now operates as one institution  under the name
    "Mohawk Community Bank".

    Upon  consummation  of the  merger,  each share of AFSALA  common  stock was
    converted  into the right to receive  1.07  shares of Ambanc  common  stock.
    Based on the 1,249,727  shares of AFSALA common stock issued and outstanding
    immediately  prior to the merger,  the Company  issued  1,337,081  shares of
    common stock in the merger and paid out 126  fractional  shares in cash.  Of
    the 1,337,081  shares issued in the merger,  1,327,086  were issued from the
    Company's  treasury stock and 9,995 were  newly-issued  shares. In addition,
    under the merger agreement,  the Company assumed  unexercised,  fully-vested
    options to purchase  144,118 shares of AFSALA common stock,  which converted
    into fully-vested options to purchase 154,203 shares of Ambanc common stock.
    See also Note 12(d).

    The  acquisition  was accounted for using purchase  accounting in accordance
    with APB  Opinion  No.  16,  "Business  Combinations"  (APB No.  16).  Under
    purchase  accounting,  the purchase  price is  allocated  to the  respective
    assets  acquired  and  liabilities  assumed  based on their  estimated  fair
    values.  The acquisition of AFSALA resulted in approximately $8.0 million in
    excess of cost over net  assets  acquired  ("goodwill").  Goodwill  is being
    amortized to expense over a period of fifteen years using the  straight-line
    method.  The  results of  operations  of AFSALA  have been  included  in the
    Company's consolidated statements of income from the date of acquisition.

    In  conjunction  with the  acquisition  of AFSALA,  premiums on  securities,
    loans,   time  deposits  and  FHLB  term  advances  were  recorded  totaling
    approximately $155,000,  $1,459,000,  $651,000 and $26,000, respectively, in
    order to record these assets and  liabilities  at their fair values based on
    market  interest  rates at the  acquisition  date.  The  premiums  are being
    amortized over the estimated  period to repricing of the  respective  items.
    For the  years  ended  December  31,  1999 and 1998,  the  impact of the net
    amortization  of the premiums  was to increase  net income by  approximately
    $122,000 and $21,000, respectively.


<PAGE>


(3) Conversion to Stock Ownership

    On December 26, 1995, the Holding  Company sold  5,422,250  shares of common
    stock at  $10.00  per  share  to  depositors  and  employees  of the  former
    Amsterdam  Savings  Bank,  FSB. Net  proceeds  from the sale of stock of the
    Holding Company,  after deducting  conversion expenses of approximately $2.0
    million, were $52.2 million and are reflected as common stock and additional
    paid-in capital in the accompanying  consolidated financial statements.  The
    Company  utilized  $26.0  million of the net  proceeds to acquire all of the
    capital stock of the former Amsterdam Savings Bank, FSB.

    As part of the conversion of the former Amsterdam Savings Bank, FSB, and the
    former Amsterdam Federal Bank, liquidation accounts were established for the
    benefit of  eligible  depositors  who  continue to  maintain  their  deposit
    accounts after conversion.  In the unlikely event of a complete  liquidation
    of the  Bank,  each  eligible  depositor  will  be  entitled  to  receive  a
    liquidation distribution from the liquidation accounts, in the proportionate
    amount of the then  current  adjusted  balance  for deposit  accounts  held,
    before  distribution  may be made with respect to the Bank's  capital stock.
    The Bank may not declare or pay a cash  dividend to the Holding  Company on,
    or repurchase  any of, its capital  stock if the effect  thereof would cause
    the retained  earnings of the Bank to be reduced  below the amount  required
    for the liquidation accounts. Except for such restrictions, the existence of
    the  liquidation  accounts  does  not  restrict  the use or  application  of
    retained earnings.

(4) Reserves and Investments Required by Law

    The Company is required to maintain certain reserves of cash and/or deposits
    with the  Federal  Reserve  Bank.  The amount of this  reserve  requirement,
    included in cash and due from banks, was approximately $4.4 million and $2.4
    million at December 31, 1999 and 1998, respectively.

    The Company is required to maintain  certain  levels of stock in the Federal
    Home Loan Bank.  The Company has pledged its  investment  in this stock,  as
    well as a blanket  pledge of qualifying  residential  real estate loans,  to
    secure its borrowings from the Federal Home Loan Bank of New York.


<PAGE>


(5) Securities Available for Sale

    The amortized cost, gross  unrealized  gains and losses,  and estimated fair
    values of securities available for sale at December 31, 1999 and 1998 are as
    follows:

                                                         1999
                                                    Gross      Gross   Estimated
                                      Amortized   unrealized unrealized  fair
                                        cost        gains      losses    value
                                        --------   -------   --------   --------
                                                     (In thousands)
U.S. Government and agency securities   $ 89,976      --       (4,943)    85,033
Mortgage-backed securities ..........     85,174        25     (3,258)    81,941
Collateralized mortgage obligations .     44,166         4     (2,146)    42,024
Corporate debt securities ...........      2,538      --         (298)     2,240
States and political subdivisions ...        911         2         (6)       907
                                        --------   -------   --------   --------
        Total .......................   $222,765        31    (10,651)   212,145
                                        ========   =======   ========   ========


                                                         1998
                                                    Gross      Gross   Estimated
                                      Amortized   unrealized unrealized  fair
                                        cost        gains      losses    value
                                        --------   -------   --------   --------
                                                     (In thousands)
U.S. Government and agency securities   $ 83,665       400        (65)    84,000
Mortgage-backed securities ..........     96,140       253       (137)    96,256
Collateralized mortgage obligations .     62,000       244        (96)    62,148
States and political subdivisions ...      1,819        18       --        1,837
                                        --------   -------   --------   --------
        Total .......................   $243,624       915       (298)   244,241
                                        ========   =======   ========   ========


<PAGE>


    The amortized cost and estimated fair value of debt securities available for
    sale at  December  31,  1999,  by  contractual  maturity,  are  shown  below
    (mortgage-backed  securities and  collateralized  mortgage  obligations  are
    included by final  contractual  maturity).  Expected  maturities will differ
    from  contractual  maturities  because issuers may have the right to call or
    prepay obligations with or without call or prepayment penalties.

                                                    Amortized  Estimated
                                                      cost     fair value
                                                       (In thousands)

          Due within one year ...................   $    281        279
          Due after one year through five years .     19,139     18,645
          Due after five years through ten  years     57,071     54,006
          Due after ten years ...................    146,274    139,215
                                                    --------   --------
               Totals ...........................   $222,765    212,145
                                                    ========   ========


    The  following  table  sets  forth  information  with  regard  to  sales  of
    securities available for sale for the years ended December 31:

                                            1999         1998        1997
                                                    (In thousands)

              Proceeds from sale      $        -        79,101      174,010
              Gross realized gains             -           154        1,017
              Gross realized losses            -           319          242

    Securities  available  for sale with a fair  value of  approximately  $122.3
    million and $163.2 million at December 31, 1999 and 1998, respectively, were
    pledged to secure securities repurchase agreements.


<PAGE>


(6) Loans Receivable, Net

    Loans receivable consisted of the following at December 31, 1999 and 1998:

                                                           1999          1998
                                                         ---------    ---------
                                                             (In thousands)
        Loans secured by real estate:
          1 - 4 family ................................  $ 306,665      273,523
          Home equity .................................     92,605       83,949
          Commercial ..................................     27,910       23,506
          Multi-family ................................      3,881        4,165
          Construction ................................      4,924        3,600
                                                         ---------    ---------
                  Total loans secured by real estate ..    435,985      388,743
                                                         ---------    ---------
        Other loans:
          Consumer loans:
              Auto loans ..............................     11,641       14,146
              Recreational vehicles ...................      3,551        4,990
              Other secured ...........................      4,697        6,289
              Unsecured ...............................      5,918        3,712
              Manufactured homes ......................        249          385
                                                         ---------    ---------
                  Total consumer loans ................     26,056       29,522
                                                         ---------    ---------
          Commercial loans:
              Secured .................................      5,562        5,101
              Unsecured ...............................      1,063          508
                                                         ---------    ---------
                  Total commercial loans ..............      6,625        5,609
                                                         ---------    ---------
                  Total loans receivable ..............    468,666      423,874
        Deferred costs, net of deferred fees and discounts   2,320        1,950
        Allowance for loan losses ........................  (5,509)      (4,891)
                                                         ---------    ---------
                  Loans receivable, net ...............  $ 465,477      420,933
                                                         =========    =========

       A summary of  activity  in the  allowance  for loan  losses for the years
       ended December 31 is as follows:

                                            1999      1998       1997
                                          -------    -------    -------
                                                  (In thousands)
        Balance at beginning of year ..   $ 4,891      3,807      3,438
        Provision charged to operations       790        900      1,088
        Charge-offs ...................      (463)    (1,226)    (1,214)
        Recoveries ....................       291        295        495
        Allowance acquired ............      --        1,115       --
                                          -------    -------    -------
        Balance at end of year ........   $ 5,509      4,891      3,807
                                          =======    =======    =======
<PAGE>
    The following  table sets forth  information  with regard to  non-performing
    loans at December 31:

                                                    1999     1998     1997
                                                   ------   ------   ------
                                                        (In thousands)
        Non-accrual loans ......................   $2,576    1,610    1,876
        Loans  contractually  past  due 90 days
          or  more  and  still accruing interest    1,068      580      451
        Restructured loans .....................      566      714      931
                                                   ------   ------   ------
             Total non-performing loans ........   $4,210    2,904    3,258
                                                   ======   ======   ======

    There are no material commitments to extend further credit to borrowers with
    non-performing loans.

    Interest  income  not  recognized  on the  above  non-performing  loans  was
    approximately  $194,000,  $118,000  and  $277,000  in 1999,  1998 and  1997,
    respectively.  Approximately $304,000,  $238,000 and $192,000 of interest on
    the above  non-performing  loans was collected  and  recognized as income in
    1999, 1998 and 1997, respectively.

    At December  31, 1999 and 1998,  the recorded  investment  in loans that are
    considered  to be impaired  totaled  approximately  $572,000  and  $328,000,
    respectively,   for  which  the  related   allowance  for  loan  losses  was
    approximately $61,000 and $44,000, respectively. As of December 31, 1999 and
    1998,  there were no impaired loans which did not have an allowance for loan
    losses.  The average recorded  investment in impaired loans during the years
    ended December 31, 1999, 1998 and 1997 was approximately $481,000,  $688,000
    and  $1,445,000,  respectively.  For the years ended December 31, 1999, 1998
    and 1997, the Company recognized  interest income on those impaired loans of
    approximately  $52,000,  $78,000 and $15,000,  respectively,  which included
    $26,000,  $50,000 and $0, respectively,  of interest income recognized using
    the cash basis method of income recognition.

    Certain directors and executive officers of the Company are customers of and
    have other transactions with the Company in the ordinary course of business.
    Loans to these  parties are made in the  ordinary  course of business at the
    Company's    normal    credit   terms,    including    interest   rate   and
    collateralization. The aggregate of such loans totaled less than 5% of total
    shareholders' equity at both December 31, 1999 and 1998.


<PAGE>


(7) Accrued Interest Receivable

    Accrued interest receivable consisted of the following at December 31:

                                                          1999     1998
                                                        ------   ------
                                                         (In thousands)
                Loans .......................           $2,204    2,031
                Securities available for sale            2,207    2,084
                                                        ------   ------
                                                        $4,411    4,115
                                                        ======   ======


(8) Premises and Equipment

    A summary of premises and equipment is as follows at December 31:

                                                           1999        1998
                                                         --------    --------
                                                            (In thousands)
        Land and buildings ...........................   $  3,520       3,342
        Furniture, fixtures and equipment ............      5,200       4,182
        Leasehold improvements .......................      2,071       1,614
        Construction in progress .....................        486         195
                                                         --------    --------
                                                           11,277       9,333
        Less accumulated depreciation and amortization     (5,684)     (4,796)
                                                         --------    --------
                                                         $  5,593       4,537
                                                         ========    ========

    Amounts charged to depreciation and amortization  expense were approximately
    $888,000,  $735,000 and $606,000 for the years ended December 31, 1999, 1998
    and 1997, respectively.


<PAGE>


(9) Deposits

    Deposits are summarized as follows at December 31:
                                                                1999      1998
                                                              --------  --------
                                                                 (In thousands)
Savings accounts (2.73%-3.00% at December 31, 1999
     and 2.92%-3.00% at December 31, 1998) ................   $129,359   136,921
                                                              --------  --------
Time deposits:
     3.01 to 4.00% ........................................      1,042     1,806
     4.01 to 5.00% ........................................    120,458    61,030
     5.01 to 6.00% ........................................     76,084   140,676
     6.01 to 7.00% ........................................      9,452    11,432
     7.01 to 8.00% ........................................     13,300    13,061
                                                              --------  --------
                                                               220,336   228,005
                                                              --------   -------
NOW accounts (1.23% at December 31, 1999 and 1.73%-2.75% at
     December 31, 1998) ...................................     35,884    38,814
Money market accounts (2.19%-4.34% at December 31, 1999
     and 2.25%-4.87% at December 31, 1998) ................     29,009    21,359
Demand accounts (non-interest bearing) ....................     35,546    36,314
                                                              --------  --------
         Total deposits ...................................   $450,134   461,413
                                                              ========  ========

     The approximate  amount of contractual  maturities of time deposits for the
     years subsequent to December 31, 1999 are as follows:

                                                    (In thousands)
          Years ending December 31,
              2000                              $          159,247
              2001                                          46,290
              2002                                           6,994
              2003                                           4,899
              2004                                           2,906
                                                   ---------------
                                                $          220,336
                                                   ===============

    The aggregate amount of time deposits with a balance of $100,000 or more was
    approximately $30.4 million and $25.9 million at December 31, 1999 and 1998,
    respectively.


<PAGE>


    Interest expense on deposits for the years ended December 31, 1999, 1998 and
    1997, is summarized as follows:
                                          1999      1998     1997
                                        -------   -------   -------
                                               (In thousands)

                Savings accounts ....   $ 4,001     3,119     3,016
                Time deposits .......    11,242     9,882     9,882
                NOW accounts ........       567       549       543
                Money market accounts       945       272       204
                                        -------   -------   -------
                      Total .........   $16,755    13,822    13,645
                                        =======   =======   =======


(10) Borrowed Funds

    At December 31, 1999,  the Company had short-term  borrowings  from the FHLB
    totaling  $71.2  million.  This included  $24.2  million and $12.0  million,
    respectively,  outstanding on a $27.4 million overnight line of credit and a
    $27.4  million 30 day line of credit.  The Company also had $35.0 million in
    additional  short-term  borrowings with the FHLB with interest rates tied to
    LIBOR and adjusted monthly. These additional borrowings of $35.0 million had
    a weighed-average  remaining maturity of 68 days at December 31, 1999. Under
    the terms of a blanket  collateral  agreement with the FHLB, any outstanding
    borrowings are  collateralized  by FHLB stock and certain  qualifying assets
    not otherwise pledged (primarily first-lien residential mortgage loans).

    At December  31, 1998,  the Company had a $26.2  million  overnight  line of
    credit  and a $26.2  million  30 day line of  credit  with the  FHLB.  As of
    December 31, 1998, the Company had no amounts  outstanding on these lines of
    credit.

    The Company also had long-term advances with the FHLB totaling $21.0 million
    at December 31, 1999, and $21.4 million at December 31, 1998. These advances
    consisted   of  the   following:   (i)  $20.0   million  of   interest-only,
    non-prepayable,  adjustable  rate  advances,  with the interest rate tied to
    LIBOR and adjusted  quarterly;  $10.0 million matures in July 2001 and $10.0
    million matures in July 2003; and (ii)  adjustable rate amortizing  advances
    of  $1.0   million  and  $1.4   million  at  December  31,  1999  and  1998,
    respectively,  with  interest  rates ranging from 6.00% to 7.97% at December
    31, 1999, and from 5.91% to 7.91% at December 31, 1998;  final maturities on
    these advances range from April 2000 to September 2004.


<PAGE>


    The  following  table  presents the detail of the Company's  borrowings  and
    weighted-average  interest  rates  thereon for the years ended  December 31,
    1999, 1998 and 1997:
                                                               Securities
                                         FHLB        FHLB      Sold Under
                                      Short-Term   Long-Term   Agreements
                                      Borrowings   Advances   to Repurchase
                                      ----------  ----------  -------------
                                            (Dollars in thousands)
         1999:
     Balance at December 31 ........   $ 71,200    $ 20,965    $112,740
     Average balance during the year     15,429      21,148     137,226
     Maximum month-end balance .....     71,200      21,347     152,400
     Weighted-average interest rate:
         At December 31 ............       5.71%       6.23%       5.51%
         During the year ...........       5.62%       5.22%       5.53%

        1998:
     Balance at December 31 ........   $   --      $ 21,410    $152,400
     Average balance during the year      9,366       8,493     132,476
     Maximum month-end balance .....     38,800      21,446     165,150
     Weighted-average interest rate:
         At December 31 ............       --          5.32%       5.48%
         During the year ...........       5.49%       5.71        5.67

        1997:
     Balance at December 31 ........   $ 12,300    $   --      $ 99,250
     Average balance during the year      3,667        --        95,261
     Maximum month-end balance .....     14,400        --        99,410
     Weighted-average interest rate:
         At December 31 ............       6.38%       --          6.04%
         During the year ...........       5.43        --          6.01



<PAGE>


    Information  concerning  outstanding  securities repurchase agreements as of
    December 31, 1999 is summarized as follows:

                     Securities Repurchase Agreements
       ----------------------------------------------------------
                                             Accrued   Weighted-    Fair Value
       Remaining Term to         Repurchase  Interest   Average    of Collateral
         Final Maturity (1)      Liability   Payable     Rate     Securities (2)
       --------------------      ---------- ---------  ---------- --------------
                                            (Dollars in thousands)

Within 90 days ................. $  2,740         20     5.96%      $  2,844
After 90 days but within
        one year ...............    --         --         --           --
After one year but within
        five years .............   30,000        416     5.75         30,169
After five years but within
        ten years ..............   80,000        645     5.41         90,541
                                 --------   --------     ----       --------
         Total ................. $112,740      1,081     5.51%      $123,544
                                 ========   ========     ====       ========

    (1) The weighted-average  remaining term to final maturity was approximately
        6.7 years at December 31, 1999. At December 31, 1999,  $110.0 million of
        the securities  repurchase  agreements  contained call  provisions.  The
        weighted-average  rate at December 31, 1999 on the  callable  securities
        repurchase  agreements  was  5.50%,  with a  weighted-average  remaining
        period of 1.5 years to the call date. At December 31, 1999, $2.7 million
        of the securities repurchase agreements did not contain call provisions.
        The  weighted-average  rate at  December  31,  1999 on the  non-callable
        securities repurchase agreements was 5.96%, with a weighted-average term
        to maturity of 46 days.

    (2) Represents  the fair value of the  securities  subject to the repurchase
        agreements,  plus accrued  interest  receivable  of  approximately  $1.2
        million at December 31, 1999.

       At December 31, 1999,  the "amount at risk" (defined as the excess of the
       fair value of the securities transferred plus accrued interest receivable
       over  the  amount  of the  repurchase  liability  plus  accrued  interest
       payable)   with  the   FHLB   was   approximately   $8.6   million.   The
       weighed-average remaining term to final maturity at December 31, 1999 was
       8.5   years   on   securities   repurchase   agreements   with  the  FHLB
       (weighted-average remaining term of 1.9 years to the call date).


<PAGE>


(11) Income Taxes

    The  components  of income tax  expense  are as follows  for the years ended
    December 31:

                                          1999     1998      1997
                                         ------   ------    ------
                                              (In thousands)
         Current tax expense:
             Federal .................   $2,534      763     1,389
             State ...................      429       13       270
                                         ------   ------    ------
                                          2,963      776     1,659
        Deferred tax expense (benefit)      132     (106)       34
                                         ------   ------    ------
             Total income tax expense    $3,095      670     1,693
                                         ======   ======    ======

    Actual  income tax expense for the years ended  December 31, 1999,  1998 and
    1997 differs  from  expected  income tax  expense,  computed by applying the
    Federal corporate tax rate of 34% to income before taxes, as a result of the
    following items:
                                               1999       1998      1997
                                             -------    -------    -------
                                                     (In thousands)

        Expected tax expense .............   $ 2,516        578      1,514
        State taxes, net of Federal income
               tax benefit ...............       325          1        178
        Non-deductible portion of ESOP
               compensation expense ......        95        113         89
        Goodwill amortization ............       181         23       --
        Other items, net .................       (22)       (45)       (88)
                                             -------    -------    -------
                                             $ 3,095        670      1,693
                                             =======    =======    =======


<PAGE>
        The tax effects of temporary  differences  that give rise to significant
        portions of the deferred tax assets and liabilities at December 31, 1999
        and 1998 are presented below:
                                                               1999      1998
                                                             -------    -------
                                                               (In thousands)
      Deferred tax assets:
           Allowance for loan losses .....................   $ 2,140      1,939
           Deferred compensation .........................       315        469
           Unvested RRP shares ...........................        76         76
           Purchase accounting adjustments ...............         4        237
           Other deductible temporary differences ........       141        148
                                                             -------    -------
               Total deferred tax assets .................     2,676      2,869
                                                             -------    -------
      Deferred tax liabilities:
           Net deferred loan costs .......................      (842)      (681)
           Purchase accounting adjustments ...............      (470)      (626)
           Prepaid pension cost ..........................      (199)      (245)
           Property and equipment ........................       (91)       (91)
           Tax bad debt reserve ..........................       (77)       (98)
           Other prepaid expenses ........................       (59)       (61)
           Other taxable temporary differences ...........      (186)      (183)
                                                             -------    -------
               Total deferred tax liabilities ............    (1,924)    (1,985)
                                                             -------    -------
               Net deferred tax asset at end of year .....       752        884
               Net deferred tax asset at beginning of year       884        867
                                                             -------    -------
                                                                 132        (17)
           Net deferred tax asset acquired ...............      --          285
           Initial net deferred tax liability for purchase
             accounting adjustments ......................      --         (374)
                                                             -------    -------
               Deferred tax expense (benefit) ............   $   132       (106)
                                                             =======    =======

        In addition to the  deferred  tax items  shown in the table  above,  the
        Company  also had a deferred  tax asset of $4.2  million at December 31,
        1999,  and a deferred tax  liability of ($247,000) at December 31, 1998,
        relating to the net unrealized  (gain) loss on securities  available for
        sale.

        There was no valuation allowance for deferred tax assets at December 31,
        1999  and  1998.   Management  believes  that  the  realization  of  the
        recognized  net deferred tax asset at December 31, 1999 and 1998 is more
        likely than not,  based on  historical  taxable  income,  available  tax
        planning strategies and expectations as to future taxable income.


<PAGE>


        As a thrift  institution,  the Bank is subject to special  provisions in
        the Federal and new York State tax laws  regarding its allowable tax bad
        debt  deductions  and related tax bad debt  reserves.  These  deductions
        historically have been determined using methods based on loss experience
        or a percentage of taxable income.  Tax bad debt reserves are maintained
        equal to the excess of allowable  deductions over actual bad debt losses
        and  other  reserve  reductions.  These  reserves  consist  of a defined
        base-year   amount,   plus  additional   amounts   ("excess   reserves")
        accumulated after the base year. Deferred tax liabilities are recognized
        with  respect to such  excess  reserves,  as well as any  portion of the
        base-year  amount which is expected to become taxable (or  "recaptured")
        in the foreseeable future.

        In accordance with SFAS No. 109, the Company has not recognized deferred
        tax  liabilities  with respect to the Bank's Federal and state base-year
        reserves of approximately $5.2 million and $12.6 million,  respectively,
        at  December  31,  1999,  since the  Company  does not expect that these
        amounts will become  taxable in the  foreseeable  future.  Under the tax
        laws, as amended, events that would result in taxation of these reserves
        include  (i)   redemptions   of  the  Bank's  stock  or  certain  excess
        distributions  to the Holding  Company,  or (ii)  failure of the Bank to
        maintain  a  specified  qualifying  assets  ratio or meet  other  thrift
        definition  tests for New York  State  tax  purposes.  The  unrecognized
        deferred tax  liability at December 31, 1999 with respect to the Federal
        base-year  reserve was  approximately  $1.8  million.  The  unrecognized
        deferred  tax  liability  at December 31, 1999 with respect to the state
        base-year reserve was approximately $750,000 (net of Federal benefit).

(12) Employee Benefit Plans

    (a) Pension Plan

        The  Bank  maintains  a  non-contributory  pension  plan  with  the  RSI
        Retirement Trust,  covering  substantially all employees age 21 and over
        with 1 year of service,  with the  exception  of hourly paid  employees.
        Benefits are  computed as two percent of the highest  three year average
        annual earnings  multiplied by credited  service,  up to a maximum of 35
        years.

        The amounts contributed to the plan are determined annually on the basis
        of (a) the maximum  amount that can be deducted  for Federal  income tax
        purposes,  or (b)  the  amount  certified  by a  consulting  actuary  as
        necessary to avoid an accumulated  funding  deficiency as defined by the
        Employee  Retirement  Income  Security  Act of 1974.  Contributions  are
        intended to provide not only for benefits attributed to service to date,
        but also for those  expected to be earned in the  future.  Assets of the
        plan are primarily invested in pooled equity and fixed income funds.


<PAGE>
        The  following  table  provides a summary  of the  changes in the plan's
        projected benefit obligation and the fair value of the plan's assets for
        the years ended December 31, and a  reconciliation  of the plan's funded
        status at December 31:

                                                               1999       1998
                                                              -------    -------
                                                                 (In thousands)
        Changes in the projected benefit obligation:
            Projected benefit obligation at January 1 .....  $ 5,256      4,508
                Service cost ..............................      251        219
                Interest cost .............................      332        318
                Benefits paid .............................     (242)      (224)
                Plan amendments ...........................       77       --
                Actuarial (gain) loss .....................     (768)       435
                                                             -------    -------
            Projected benefit obligation at December 31 ...    4,906      5,256
                                                             -------    -------
        Changes in the fair value of plan assets:
            Fair value of plan assets at January 1 ........    5,760      5,994
                Actual return (loss) on plan assets .......    1,013        (10)
                Benefits paid .............................     (242)      (224)
                Employer contributions ....................     --         --
                                                             -------    -------
            Fair value of plan assets at December 31 ......    6,531      5,760
                                                             -------    -------
        Funded status:
            Funded status at December 31 ..................    1,625        504
            Unrecognized portion of net asset at transition     --          (39)
            Unrecognized prior service cost ...............        5          9
            Unrecognized net (gain) loss ..................   (1,120)       131
                                                             -------    -------
                Prepaid pension asset .....................  $   510        605
                                                             =======    =======

        The following table provides the components of net periodic pension cost
        for the years ended December 31:
                                                        1999     1998     1997
                                                        -----    -----    -----
                                                            (In thousands)

        Service cost .................................. $ 251      219      183
        Interest cost .................................   332      318      304
        Expected return on plan assets ................  (452)    (471)    (398)
        Amortization of unrecognized net asset at
                transition ............................   (39)     (46)     (46)
        Amortization of unrecognized prior service cost     4        3        3
        Amortization of unrecognized net actuarial gain  --        (22)    --
                                                        -----    -----    -----
            Net periodic pension cost ................. $  96        1       46
                                                        =====    =====    =====


<PAGE>


        Unrecognized  net  actuarial  gains or  losses  in  excess of 10% of the
        greater of the  projected  benefit  obligation  or the fair value of the
        plan assets are amortized over the average  remaining  service period of
        active plan participants.

        The  assumptions  used in the  measurement  of the  Company's  projected
        benefit obligation are shown in the table below:

                                                            1999    1998    1997
                                                            ----    ----    ----
              Weighted-average assumptions at December 31:

       Discount rate ................................      7.75%   6.50%   7.25%
       Rate of increase in future compensation levels      5.50    4.50    5.00
       Expected return on plan assets ...............      8.00    8.00    8.00

    (b) 401(k) Savings Plan

        The  Company  maintains  a defined  contribution  401(k)  savings  plan,
        covering  all  full-time  employees  who have  attained  age 21 and have
        completed one year of  employment.  Prior to March 1, 1997,  the Company
        matched 50% of employee contributions that were less than or equal to 3%
        of the  employee's  salary.  After  that date,  there  were no  matching
        contributions  made by the Company.  Total expense related to the 401(k)
        plan matching  contributions  during 1997 was approximately $5,000 (none
        in 1999 or 1998).

    (c) Employee Stock Ownership Plan

        As part of the  conversion  discussed  in  note  3,  an  employee  stock
        ownership  plan  (ESOP) was  established  to provide  substantially  all
        employees of the Company the  opportunity  to become  shareholders.  The
        ESOP  borrowed  $4.3  million  from the  Company  and used the  funds to
        purchase   433,780   shares  of  Company  common  stock  issued  in  the
        conversion.  The loan is being  repaid  principally  from the  Company's
        contributions  to the ESOP over a period of ten years.  At December  31,
        1999 and 1998, the loan had an  outstanding  balance of $2.6 million and
        $3.0 million, respectively. The loan obligation is reduced by the amount
        of loan repayments made by the ESOP.  Shares are released for allocation
        and unearned  compensation  is amortized over the loan repayment  period
        based on the  amount of  principal  and  interest  paid on the loan as a
        percentage  of the total  principal  and interest to be paid on the loan
        over its entire term.  Shares  purchased with the loan proceeds are held
        in a suspense account for allocation  among  participants as the loan is
        repaid.  Contributions to the ESOP and shares released from the suspense
        account are allocated among participants on the basis of compensation in
        the year of allocation.


<PAGE>
        The  Company  accounts  for the ESOP in  accordance  with  the  American
        Institute of  Certified  Public  Accountants'  Statement of Position No.
        93-6,  "Employers'  Accounting  for  Employee  Stock  Ownership  Plans."
        Accordingly,   the  shares   pledged  as  collateral   are  reported  as
        unallocated ESOP shares in shareholders'  equity. As shares are released
        from collateral,  the Company reports  compensation expense equal to the
        average  market  price of the  shares  (during  the  applicable  service
        period),  and the  shares  become  outstanding  for  earnings  per share
        computations.  Unallocated  ESOP shares are not included in the earnings
        per share  computations.  The Company recorded  approximately  $744,000,
        $816,000 and $766,000 of compensation expense related to the ESOP during
        the years ended December 31, 1999, 1998 and 1997, respectively.

        The shares in the ESOP as of December 31, 1999 were as follows:

                   Allocated shares                             113,436
                   Shares released for allocation                46,434
                   Unallocated shares                           235,323
                                                       ----------------
                                                                395,193
                                                       ================
                   Market value of unallocated shares
                         at December 31, 1999        $        3,471,014
                                                       ================

    (d) Stock Option Plan

        On May 23,  1997,  the  Company's  shareholders  approved the 1997 Stock
        Option and Incentive Plan ("Stock Option Plan").  The primary  objective
        of the Stock  Option Plan is to provide  officers and  directors  with a
        proprietary  interest in the Company as an incentive  to encourage  such
        persons to remain with the Company.

        The Stock Option Plan provides for awards in the form of stock  options,
        stock appreciation rights and limited stock appreciation  rights.  Under
        the Stock  Option  Plan,  542,225  authorized  but  unissued  shares are
        reserved for issuance  upon option  exercises.  The Company also has the
        alternative to fund the Stock Option Plan with treasury  stock.  Options
        under the plan may be either  non-qualified  stock  options or incentive
        stock options.  Each option entitles the holder to purchase one share of
        common stock at an exercise price equal to the fair value on the date of
        grant.  Options  expire no later  than ten years  following  the date of
        original grant.

        Upon  shareholder  ratification  of the Stock  Option  Plan,  options to
        purchase  373,974 shares were awarded at an exercise price of $13.75 per
        share.  These options have a ten year term and vest at a rate of 25% per
        year from the grant date.  During 1998, 2,000 options were awarded at an
        exercise  price of $13.50.  These  options have a ten year term and were
        immediately exercisable.


<PAGE>
        In  addition,  under  the  terms of the  merger  agreement  with  AFSALA
        discussed in note 2, the Company  issued  154,203  fully-vested  options
        with an exercise  price of $12.97 in exchange  for 144,118  fully-vested
        AFSALA  options with an exercise  price of $13.88.  The  estimated  fair
        value of these  options  was $9.95 per  option.  The  issuance  of these
        options was included in the computation of goodwill, with the offsetting
        credit to additional paid-in capital.

        A summary of the stock option  activity for the years ended December 31,
        1999, 1998 and 1997 is presented below:
                                                                   Weighted-Avg.
                                                          No. of      Exercise
                                                          Shares        Price
                Granted on May 23, 1997 and outstanding
                         at December 31, 1997             373,974   $   13.75
                      Granted                               2,000       13.50
                      Exercised                            (9,489)      13.75
                      Forfeited                           (77,947)      13.75
                      Issued in acquisition               154,203       12.97
                                                         ---------    -------
                Outstanding at December 31, 1998          442,741       13.48
                      Exercised                           (10,167)      13.75
                      Forfeited                            (2,710)      13.75
                                                         ---------    -------
                Outstanding at December 31, 1999          429,864   $   13.47
                                                         =========    =======

        The following  table  summarizes  information  about the Company's stock
        options at December 31, 1999:

            Weighted-Avg.
              Exercise                        Remaining
                Price       Outstanding   Contractual Life  Exercisable

               $12.97          154,203       7.4 years        154,203
                13.50            2,000       8.9 years          2,000
                13.75          273,661       7.4 years        136,831
                             ---------                      ---------
                               429,864                        293,034
                             =========                      =========

        All options  have been  granted at an  exercise  price equal to the fair
        value of the common stock at the grant date,  except the options  issued
        in connection with the AFSALA acquisition.  Accordingly, no compensation
        expense  has been  recognized  for stock  option  grants.  SFAS No.  123
        requires companies not using a fair-value-based method of accounting for
        employee   stock  options  or  similar  plans,   to  provide   pro-forma
        disclosures  of net income and  earnings  per share as if that method of
        accounting  had been  applied.  The fair value of each  option  grant is
        estimated  on the date of grant using the  Black-Scholes  option-pricing
        model with the following weighted-average assumptions used for grants in
        1998  and  1997:  dividend  yield  of 1.32%  for  both  years;  expected
        volatility  of 30% in 1998 and 41% in 1997;  risk-free  interest rate of
        4.54% in 1998 and 5.48% in 1997; and expected option life of 5 years for
        both years.  The estimated fair value of the options granted in 1998 and
        1997 was $4.09 and $5.30 per share, respectively.


<PAGE>


        Pro-forma  disclosures  for the Company for the years ended December 31,
        1999, 1998 and 1997 are as follows:

                                      (In thousands, except per share data)
                                        1999          1998          1997
                                        ----          ----          ----
              Net income:
                  As reported      $    4,303         1,031         2,760
                  Pro-forma             4,040           731         2,533

              Basic EPS:
                  As reported            0.88          0.26          0.70
                  Pro-forma              0.83          0.19          0.64

              Diluted EPS:
                  As reported            0.87          0.26          0.69
                  Pro-forma              0.82          0.18          0.64

        The full impact of  calculating  compensation  expense for stock options
        under SFAS No. 123 is not reflected in the pro-forma net income  amounts
        presented  above  because  compensation  expense is  reflected  over the
        options' vesting period, if any.

        Because  the  Company's  employee  stock  options  have  characteristics
        significantly  different  from  those of  traded  options  for which the
        Black-Scholes model was developed, and because changes in the subjective
        input  assumptions can materially  affect the fair value  estimate,  the
        existing model, in management's  opinion, does not necessarily provide a
        reliable single measure of the fair value of its stock options.

    (e) Recognition and Retention Plan

        On May 23, 1997,  the  Company's  shareholders  also approved the Ambanc
        Holding Co., Inc.  Recognition and Retention Plan (RRP).  The purpose of
        the plan is to promote the  long-term  interests  of the Company and its
        shareholders by providing a stock-based  compensation program to attract
        and retain  officers and  directors.  Under the RRP,  216,890  shares of
        authorized but unissued shares are reserved for issuance under the plan.
        The  Company  also has the  alternative  to fund  the RRP with  treasury
        stock.

        On May 23, 1997,  131,285  shares were awarded under the RRP. The shares
        vest in four  equal  installments  commencing  one year from the date of
        grant. The fair market value of the shares awarded under the plan at the
        grant date was $13.75 per share and is being  amortized  to expense on a
        straight-line  basis over the four year  vesting  period.  During  1998,
        29,331  unvested RRP shares were  forfeited and  transferred to treasury
        stock at the grant date fair market value of $13.75 per share.


<PAGE>


        During  1999,  7,586  additional  shares  were  awarded to  non-employee
        directors under the RRP. These shares were awarded in lieu of board fees
        which  would have  otherwise  been  payable in cash.  The shares  vested
        monthly  throughout  the year and were fully  vested as of December  31,
        1999.

    (f) Postretirement Benefits

        Certain  postretirement health insurance benefits have been committed to
        a closed group of retired  employees.  The Company has formally  adopted
        measures to not offer these  benefits to any additional  employees.  The
        annual health insurance increase and discount rate used to calculate the
        transition  obligation were 6.0% and 8.5%,  respectively.  The estimated
        transition obligation at January 1, 1995 was $260,000. There are no plan
        assets. The net periodic  postretirement  benefit cost in 1999, 1998 and
        1997 was approximately $26,000 in each year.

    (g) Directors' Deferred Compensation Agreements

        Under the Directors'  Deferred  Compensation  Agreements,  the Company's
        directors  were  eligible to elect to defer fees for services  that were
        otherwise  currently  payable.  Fees were deferred over a period of five
        years. The Company utilized the deferred fees to purchase life insurance
        policies on each director with the Bank named as the  beneficiary.  Each
        director  participating  in such  agreements  deferred their fees over a
        five year period with a set amount  established as an annual payout over
        a ten year  period  after five years from the date of the  agreement  or
        upon  reaching the age of 65,  whichever is later.  The present value of
        the remaining  installments due under these agreements was approximately
        $598,000 and $616,000 at December 31, 1999 and 1998,  respectively,  and
        is included  in other  liabilities  in the  consolidated  statements  of
        financial  condition.  The cash  surrender  value of the life  insurance
        policies  was  approximately  $224,000 and $221,000 at December 31, 1999
        and  1998,  respectively,  and  is  included  in  other  assets  in  the
        consolidated statements of financial condition.


<PAGE>


(13) Earnings Per Share

    The calculation of basic EPS and diluted EPS is as follows:

                                                            Weighted
                                                    Net      Average Per Share
                                                  Income     Shares    Amount
                                                  ------    -------- ---------
                                 (In thousands, except share and per share data)
 For the year ended December 31, 1999
   Basic EPS
   Net income available to common shareholders  $   4,303   4,877,510  $ 0.88
                                                 ========              ======
   Effect of Dilutive Securities
   Stock options                                               43,083
   Unvested RRP shares                                         14,534
                                                            ---------
   Diluted EPS
   Net income available to common shareholders
        plus dilutive securities               $    4,303   4,935,127  $ 0.87
                                                 ========   =========  ======

                                                            Weighted
                                                    Net      Average Per Share
                                                  Income     Shares    Amount
                                                  ------    -------- ---------
                                 (In thousands, except share and per share data)
 For the year ended December 31, 1998

   Basic EPS
   Net income available to common shareholders  $   1,031   3,916,047  $ 0.26
                                                 ========              ======
   Effect of Dilutive Securities
   Stock options                                               49,043
   Unvested RRP shares                                         24,155
                                                            ---------
   Diluted EPS
   Net income available to common shareholders
        plus dilutive securities                $   1,031   3,989,245  $ 0.26
                                                 ========   =========  ======


<PAGE>
                                                            Weighted
                                                    Net      Average Per Share
                                                  Income     Shares    Amount
                                                  ------    -------- ---------
                                 (In thousands, except share and per share data)
 For the year ended December 31, 1997

   Basic EPS
   Net income available to common shareholders  $   2,760   3,940,867  $ 0.70
                                                  =======              ======
   Effect of Dilutive Securities
   Stock options                                               24,285
   Unvested RRP shares                                         16,374
                                                           ----------
   Diluted EPS
   Net income available to common shareholders
        plus dilutive securities                $   2,760   3,981,526  $ 0.69
                                                  =======  ==========  ======


(14) Commitments and Contingent Liabilities

    (a) Legal Proceedings

        The Company and its  subsidiaries  may, from time to time, be defendants
        in legal proceedings  relating to the conduct of their business.  In the
        best judgments of management, the consolidated financial position of the
        Company  and its  subsidiaries  will not be affected  materially  by the
        outcome of any pending legal proceedings.

    (b) Lease Commitments

        The Company  leases  certain  branch  facilities  and office space under
        noncancelable  operating leases.  Minimum rental commitments under these
        leases are as follows:
                                                  (In thousands)
                  Years ending December 31,
                      2000                       $           454
                      2001                                   434
                      2002                                   365
                      2003                                   327
                      2004                                   297
                      2005 and thereafter                  1,397
                                                   -------------
                                                 $         3,274
                                                   =============

<PAGE>


        Amounts charged to rent expense were  approximately  $553,000,  $385,000
        and $315,000 for the years ended December 31, 1999, 1998 and 1997.

    (c) Off-Balance Sheet Financial Instruments and Concentrations of Credit

        The Company is a party to certain financial instruments with off-balance
        sheet risk in the normal course of business to meet the financing  needs
        of its customers.  These financial  instruments  include  commitments to
        extend  credit,  unused  lines of credit and standby  letters of credit.
        These instruments  involve, to varying degrees,  elements of credit risk
        in excess of the amounts  recognized  on the  consolidated  statement of
        financial  condition.  The contract amounts of these instruments reflect
        the extent of  involvement  the  Company  has in  particular  classes of
        financial instruments.

        The Company's  exposure to credit loss in the event of nonperformance by
        the other party to the  commitments  to extend  credit,  unused lines of
        credit and standby  letters of credit is represented by the  contractual
        notional amount of these  instruments.  The Company uses the same credit
        policies  in  making   commitments  as  it  does  for  on-balance  sheet
        instruments.

        Unless otherwise noted, the Company does not require collateral or other
        security to support off-balance sheet financial  instruments with credit
        risk.

        Commitments  to extend  credit are  agreements  to lend to a customer as
        long as  there  is no  violation  of any  condition  established  in the
        contract.  Commitments  generally have fixed  expiration  dates or other
        termination  clauses and may require payment of a fee. Since many of the
        commitments  are expected to expire  without being fully drawn upon, the
        total  commitment  amounts  do not  necessarily  represent  future  cash
        requirements.  The Company evaluates each customer's creditworthiness on
        a case-by-case basis. The amount of collateral,  if any, required by the
        Company  upon the  extension of credit is based on  management's  credit
        evaluation of the customer.  Mortgage commitments are secured by a first
        lien on real estate.  Collateral on extensions of credit for  commercial
        loans varies but may include property,  plant and equipment,  and income
        producing commercial property.

        Standby  letters of credit  are  conditional  commitments  issued by the
        Company to  guarantee  the  performance  of a customer to a third party.
        Those guarantees are primarily issued to support borrowing arrangements.
        The  credit  risk  involved  in  issuing  standby  letters  of credit is
        essentially  the same as that involved in extending  loan  facilities to
        customers.


<PAGE>
        Contract amounts of financial instruments with off-balance-sheet  credit
        risk as of  December  31, 1999 and 1998 at fixed and  variable  interest
        rates are as follows:
                                               Fixed    Variable    Total
                                               -------   -------   -------
                                                      (In thousands)
           1999:
                Commitments to extend credit   $10,203      --      10,203
                Unused lines of credit .....     1,788     5,092     6,880
                Standby letters of credit ..      --          33        33
                                               -------   -------   -------
                                               $11,991     5,125    17,116
                                               =======   =======   =======
           1998:
                Commitments to extend credit   $12,004       514    12,518
                Unused lines of credit .....     2,665     3,375     6,040
                Standby letters of credit ..      --          30        30
                                               -------   -------   -------
                                               $14,669     3,919    18,588
                                               =======   =======   =======
(15) Fair Values of Financial Instruments

    A financial instrument is defined as cash, evidence of ownership interest in
    an entity, or a contract that imposes on one entity a contractual obligation
    to deliver cash or another  financial  instrument  to a second  entity or to
    exchange other financial instruments on potentially unfavorable terms with a
    second  entity and  conveys to that  second  entity a  contractual  right to
    receive  cash or another  financial  instrument  from the first entity or to
    exchange other financial instruments on potentially favorable terms with the
    first entity.

    Fair value estimates are made at a specific point in time, based on relevant
    market  information and information  about the financial  instrument.  These
    estimates  do not reflect any  premium or  discount  that could  result from
    offering for sale at one time the Company's  entire holdings of a particular
    financial instrument.  Because no market exists for a significant portion of
    the  Company's  financial  instruments,  fair value  estimates  are based on
    judgments  regarding  future  expected  net  cash  flows,  current  economic
    conditions, risk characteristics of various financial instruments, and other
    factors.  These estimates are subjective in nature and involve uncertainties
    and matters of significant  judgment and therefore cannot be determined with
    precision. Changes in assumptions could significantly affect the estimates.

    Fair  value  estimates  are  based on  existing  on- and  off-balance  sheet
    financial   instruments   without   attempting  to  estimate  the  value  of
    anticipated future business and the value of assets and liabilities that are
    not considered  financial  instruments.  Significant  assets and liabilities
    that are not considered financial assets or liabilities include the deferred
    tax assets and liabilities and premises and equipment.  In addition, the tax
    ramifications  related to the realization of the unrealized gains and losses
    can have a  significant  effect on fair  value  estimates  and have not been
    considered  in the  estimates  of fair  value.  There  also are  significant
    intangible  assets that the fair value  estimates do not recognize,  such as
    the value of "core deposits", goodwill and the Company's branch network.
<PAGE>
    Financial Assets and Liabilities

    The specific  estimation methods and assumptions used can have a substantial
    impact on the  resulting  fair  values  ascribed  to  financial  assets  and
    liabilities. The following is a brief summary of the significant methods and
    assumptions used:

    Securities Available for Sale

    The fair value of securities, except certain state and municipal securities,
    is estimated  based on bid prices  published in financial  newspapers or bid
    quotations received from securities dealers. The fair value of certain state
    and municipal  securities is not readily  available  through  market sources
    other than dealer  quotations,  so fair value  estimates are based on quoted
    market prices of similar  instruments,  adjusted for differences between the
    quoted instruments and the instruments being valued.

    Loans

    Fair values are  estimated for  portfolios  of loans with similar  financial
    characteristics.  Loans are  segregated by type such as  one-to-four  family
    residential  loans,  consumer loans and commercial loans. Each loan category
    is further  segmented into fixed and  adjustable  rate interest terms and by
    performing and non-performing categories.

    The fair value of performing  loans is calculated by  discounting  scheduled
    cash flows through the estimated  maturity using  estimated  market discount
    rates that reflect the credit and interest  rate risk  inherent in the loan.
    The  estimate of maturity is based on the  contractual  term of the loans to
    maturity, taking into consideration certain prepayment assumptions.

    The fair  value  for  significant  non-performing  loans is based on  recent
    external appraisals and discounted cash flow analyses.  Estimated cash flows
    are discounted using a rate  commensurate  with the risk associated with the
    estimated cash flows.  Assumptions  regarding  credit risk, cash flows,  and
    discount  rates  are   judgmentally   determined   using  available   market
    information and specific borrower information.

    Deposit Liabilities

    The fair value of deposits  with no stated  maturity,  such as  non-interest
    bearing demand  deposits,  savings  accounts,  NOW accounts and money market
    accounts,  is the amount payable on demand.  The fair value of time deposits
    is based on the  discounted  value of contractual  cash flows.  The discount
    rate is  estimated  using the rates  currently  offered  for  deposits  with
    similar remaining maturities.

    The fair value  estimates above do not include the benefit that results from
    the low-cost  funding  provided by the deposit  liabilities  compared to the
    cost of borrowing funds in the market.
<PAGE>
    FHLB Long-Term Advances and Securities Sold Under Agreements to Repurchase

    The  fair  value  of FHLB  long-term  advances  and  securities  sold  under
    agreements to repurchase is estimated by  discounting  scheduled  cash flows
    based on  current  rates  available  to the  Company  for  similar  types of
    borrowing arrangements.

    Other Items

    The  following  items  are  considered  to have a fair  value  equal  to the
    carrying value due to the nature of the financial  instrument and the period
    within which it will be settled or repriced: cash and cash equivalents, FHLB
    stock, accrued interest  receivable,  FHLB short-term  borrowings,  advances
    from borrowers for taxes and insurance,  accrued interest payable and due to
    brokers.

    The  carrying  values and  estimated  fair  values of  financial  assets and
    liabilities as of December 31, 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                   1999                      1998
                                                      ----------------------------  -----------------------
                                                                         Estimated                Estimated
                                                         Carrying          Fair     Carrying        Fair
                                                           Value           Value      Value         Value
                                                           -----           -----      -----         -----
                                                                            (In thousands)
   Financial assets:
<S>                                                        <C>             <C>         <C>          <C>
     Cash and cash equivalents .........................   $  29,611       29,611      42,815       42,815
     Securities available for sale .....................     212,145      212,145     244,241      244,241
     FHLB of New York stock ............................       8,748        8,748       7,215        7,215

     Loans .............................................     470,986      452,232     425,824      423,163
       Less:  Allowance for loan losses ................      (5,509)        --        (4,891)        --
                                                           ---------    ---------   ---------    ---------
         Loans receivable, net .........................     465,477      452,232     420,933      423,163
                                                           =========    =========   =========    =========
     Accrued interest receivable .......................       4,411        4,411       4,115        4,115

   Financial liabilities:
     Deposits:
         Demand, savings, money market, and NOW accounts     229,798      229,798     233,408      233,408
         Time deposits .................................     220,336      220,336     228,005      230,399
     FHLB short-term borrowings ........................      71,200       71,200        --           --
     FHLB long-term advances ...........................      20,965       20,956      21,410       21,419
     Securities sold under agreements to repurchase ....     112,740      110,755     152,400      153,340
     Advances from borrowers for taxes and insurance ...       3,641        3,641       2,436        2,436
     Accrued interest payable ..........................       1,508        1,508       1,426        1,426
     Due to brokers ....................................        --           --         6,000        6,000
</TABLE>
<PAGE>


    Commitments to Extend Credit and Standby Letters of Credit

    The fair value of  commitments  to extend  credit is estimated  based on the
    fees currently charged to enter into similar agreements, taking into account
    the remaining  terms of the agreements and the present  creditworthiness  of
    the  counterparties.  For  fixed  rate loan  commitments,  fair  value  also
    considers the difference  between  current  interest rates and the committed
    rates.  The  fair  value  of  standby  letters  of  credit  is based on fees
    currently  charged  for  similar  agreements  or on the  estimated  cost  to
    terminate them or otherwise settle the obligations with the  counterparties.
    The Company  believes  that the carrying  value of these  off-balance  sheet
    financial instruments equals fair value and the amounts are not significant.

(16) Regulatory Capital Requirements and Dividend Restrictions

    Office of Thrift  Supervision  (OTS)  capital  regulations  require  savings
    institutions  to maintain  minimum levels of regulatory  capital.  Under the
    regulations  in  effect at  December  31,  1999,  the Bank was  required  to
    maintain a minimum  ratio of tangible  capital to total  tangible  assets of
    1.5%; a minimum  leverage  ratio of core (Tier 1) capital to total  adjusted
    tangible  assets of 3.0% to 4.0%; and a minimum ratio of total capital (core
    capital and supplementary capital) to risk-weighted assets of 8.0%, of which
    4.0% must be core (Tier 1) capital.

    Under the prompt corrective action regulations,  the OTS is required to take
    certain supervisory actions (and may take additional  discretionary actions)
    with respect to an undercapitalized  institution.  Such actions could have a
    direct  material  effect  on  an  institution's  financial  statements.  The
    regulations   establish  a  framework  for  the  classification  of  savings
    institutions into five categories: well capitalized, adequately capitalized,
    undercapitalized,    significantly    undercapitalized,    and    critically
    undercapitalized.  Generally,  an institution is considered well capitalized
    if it has a core (Tier 1) capital  ratio of at least 5.0%  (based on average
    total  assets);  a core (Tier 1) risk-based  capital ratio of at least 6.0%;
    and a total risk-based capital ratio of at least 10.0%.

    The  foregoing  capital  ratios are based in part on  specific  quantitative
    measures  of assets,  liabilities  and  certain  off-balance  sheet items as
    calculated  under  regulatory  accounting  practices.  Capital  amounts  and
    classifications  are also subject to qualitative  judgments by the OTS about
    capital components, risk weightings and other factors.

    Management believes that, as of December 31, 1999 and 1998, the Bank met all
    capital  adequacy  requirements to which it was subject.  Further,  the most
    recent  OTS  notification   categorized  the  Bank  as  a  well  capitalized
    institution under the prompt corrective action regulations.  There have been
    no conditions or events since that  notification  that  management  believes
    have changed the Bank's capital classification.


<PAGE>


    The following is a summary of the Bank's actual  capital  amounts and ratios
    as of December 31, 1999 and 1998. Although the OTS capital regulations apply
    at the Bank level  only,  the  Company's  consolidated  capital  amounts and
    ratios are also  presented.  The OTS does not have a holding company capital
    requirement.

                                            1999                   1998
                                    --------------------  --------------------
                                      Amount       Ratio   Amount        Ratio
                                      ------       -----   ------        -----
                                               (Dollars in thousands)
              Bank

              Tangible capital        $67,760      9.18%   $63,509       8.83%
              Tier 1 (core) capital    67,760      9.18     63,509       8.83
              Risk-based capital:
                Tier 1                 67,760     19.55     63,509      20.73
                Total                  72,108     20.80     67,351      21.99

              Consolidated

              Tangible capital         74,576     10.02     77,600      10.68
              Tier 1 (core) capital    74,576     10.02     77,600      10.68
              Risk-based capital:
                Tier 1                 74,576     21.40     77,600      25.17
                Total                  78,947     22.65     81,442      26.42

     The Bank's  ability to pay  dividends to the holding  Company is subject to
     various regulatory restrictions.  Under current OTS regulations,  while the
     Bank  must  provide  written  notice  to the  OTS  prior  to  any  dividend
     declaration, an application must be approved by the OTS if the total of all
     dividends  declared  in any year  would  exceed the net profit for the year
     plus the retained net profits of the preceding  two years.  At December 31,
     1999,  the  maximum  amount  that  could  have been paid by the Bank to the
     Holding Company without prior regulatory  approval was  approximately  $3.5
     million.



<PAGE>


(17) Holding Company Financial Information

    The Holding Company's  statements of financial  condition as of December 31,
    1999 and 1998,  and the related  statements of income and cash flows for the
    years ended  December 31, 1999,  1998 and 1997, are presented  below.  These
    financial  statements  should  be read in  conjunction  with  the  Company's
    consolidated financial statements and notes thereto.

                        Statements of Financial Condition

                                                       1999      1998
                                                      -------   -------
                                                         (In thousands)
               Assets

Cash and cash equivalents .........................   $   977     3,516
Securities available for sale* ....................     5,017     6,097
Loan receivable from subsidiary ...................     2,603     3,036
Accrued interest receivable .......................        49        64
Investment in subsidiary ..........................    68,923    71,797
Other assets ......................................       917     1,570
                                                      -------   -------

         Total assets .............................   $78,486    86,080
                                                      =======   =======

               Liabilities and Shareholders' Equity

Liabilities:
     Security sold under agreement to repurchase**    $ 2,740      --
     Other liabilities ............................       153       187

Shareholders' equity ..............................    75,593    85,893
                                                      -------   -------

         Total liabilities and shareholders' equity   $78,486    86,080
                                                      =======   =======


       *   The Holding Company's securities available for sale consisted of U.S.
           Government  agency securities and  mortgage-backed  securities with a
           contractual  weighted-average  maturity of 8.7 years (none  callable)
           and 9.1 years (2.2 years to call date) at December 31, 1999 and 1998,
           respectively.

       **  Weighted-average  rate at December 31, 1999 was 5.96% with a maturity
date of February 15, 2000.


<PAGE>


                              Statements of Income

                                                    1999       1998       1997
                                                   -------    -------    -------
                                                           (In thousands)
Income:
    Dividends from bank subsidiary .............   $ 1,500      5,000       --
    Interest income ............................       571        649        868
    Other income ...............................        28          1       --
                                                   -------    -------    -------
         Total income ..........................     2,099      5,650        868
                                                   -------    -------    -------

Expenses:
    Interest expense ...........................        58         34        170
    Net losses on securities transactions ......      --         --          153
    RRP expense ................................       433        371        272
    Other expenses .............................       380        735        221
                                                   -------    -------    -------
         Total expenses ........................       871      1,140        816
                                                   -------    -------    -------

Income before taxes and effect of subsidiary
    earnings and distributions .................     1,228      4,510         52

Income tax (benefit) expense ...................       (99)      (199)        21
                                                   -------    -------    -------

Income before effect of subsidiary earnings
    and distributions ..........................     1,327      4,709         31

Effect of subsidiary earnings and distributions:

      Distributions in excess of earnings ......      --       (3,678)      --
      Equity in undistributed earnings .........     2,976       --        2,729
                                                   -------    -------    -------

Net income .....................................   $ 4,303      1,031      2,760
                                                   =======    =======    =======



<PAGE>
<TABLE>
<CAPTION>

                            Statements of Cash Flows

                                                                     1999       1998       1997
                                                                    -------    -------    -------
                                                                            (In thousands)
Increase (decrease) in cash and cash equivalents:
     Cash flows from operating activities:
<S>                                                                 <C>          <C>        <C>
  Net income ....................................................   $ 4,303      1,031      2,760
  Adjustments to reconcile net income to net cash provided by
    (used in) operating activities:
         Equity in undistributed earnings of subsidiary .........    (2,976)      --       (2,729)
         Distributions in excess of subsidiary earnings .........      --        3,678       --
         Net losses on securities transactions ..................      --         --          153
         RRP expense ............................................       433        371        272
         Decrease (increase) in accrued interest receivable and
             other assets .......................................       788     (1,124)      (274)
         (Decrease) increase in other liabilities ...............       (34)       157       (341)
                                                                    -------    -------    -------
                 Net cash provided by (used in)
                      operating activities ......................     2,514      4,113       (159)
                                                                    -------    -------    -------
Cash flows from investing activities:

  Purchases of securities available for sale ....................      --       (7,998)   (11,052)
  Proceeds from principal paydowns, maturities and redemptions of
      securities available for sale .............................       833     11,338      8,159
  Proceeds from sales of securities available for sale ..........      --         --        7,515
  Payments received on loan receivable from subsidiary ..........       433        434        434
  Net cash acquired in acquisition ..............................      --        2,297       --
                                                                    -------    -------    -------
                 Net cash provided by investing activities ......     1,266      6,071      5,056
                                                                    -------    -------    -------
Cash flows from financing activities:
  Net increase (decrease) in securities sold under agreements to
      repurchase ................................................     2,740     (2,600)      (400)
  Purchases of treasury stock ...................................    (7,438)    (4,111)    (3,488)
  Exercises of stock options ....................................       139        130       --
  Dividends paid ................................................    (1,760)    (1,133)      (432)
                                                                    -------    -------    -------
                 Net cash used in financing activities ..........    (6,319)    (7,714)    (4,320)
                                                                    -------    -------    -------
Net (decrease) increase in cash and cash equivalents ............    (2,539)     2,470        577
Cash and cash equivalents:
    Beginning of year ...........................................     3,516      1,046        469
                                                                    -------    -------    -------
    End of year .................................................   $   977      3,516      1,046
                                                                    =======    =======    =======
</TABLE>
<PAGE>

                      CORPORATE AND SHAREHOLDER INFORMATION

Company and Bank Address
11 Division Street
Amsterdam, New York 12010-4303
Telephone:  (518) 842-7200
Fax:        (518) 842-7500


Stock Price Information


     The Company's  stock is traded on The Nasdaq  National  Market System under
the symbol "AHCI". The table below shows the range of high and low bid prices of
the Company's  Common Stock during 1998 and 1999. The  information  set forth in
the table  below was  provided  by The Nasdaq  Stock  Market.  Such  information
reflects  interdealer prices,  without retail mark-up,  mark-down or commission,
and may not represent actual transactions.

                                        Dividends
                      High       Low    Per Share
1998 First Quarter   19.3750   16.7500    $0.06
1998 Second Quarter  20.0000   16.5000     0.06
1998 Third Quarter   19.2500   11.7500     0.06
1998 Fourth Quarter  17.7500   12.0000     0.07

1999 First Quarter   17.8125   15.0625    $0.07
1999 Second Quarter  18.1250   15.1250     0.08
1999 Third Quarter   16.7500   15.3750     0.09
1999 Fourth Quarter  18.7500   14.0000     0.10

     For information regarding restrictions on dividends,  see Notes 3 and 16 to
the Notes to Consolidated Financial Statements.

As of March 27, 2000, the Company had approximately 1,335 shareholders of record
and 4,926,690 outstanding shares of Common Stock.


Special Counsel

                  Malizia, Spidi & Fisch, PC
                  One Franklin Square
                  1301 K Street, NW, Suite 700E
                  Washington, D.C. 20005
                  Telephone:  (202) 434-4660


<PAGE>
Independent Auditors

                  KPMG LLP
                  515 Broadway
                  Albany, NY  12207
                  Telephone:  (518) 427-4600


Investor Relations

Shareholders,  investors and analysts  interested in additional  information may
contact:

                  Sandra Hammond, Assistant Vice President
                  Executive Asst./Investor Relations
                  Ambanc Holding Co., Inc.
                  11 Division Street
                  Amsterdam, New York 12010-4303
                  Telephone:  (518) 842-7200
                  Fax:  (518) 842-1688


Annual Report on Form 10-K

     Copies of Ambanc Holding Co.,  Inc.'s Annual Report for year ended December
31, 1999 on Form 10-K filed with the  Securities  and  Exchange  Commission  are
available without charge to shareholders upon written request to:

                  Investor Relations
                  Ambanc Holding Co., Inc.
                  11 Division Street
                  Amsterdam, New York 12010-4303


Annual Meeting

     The annual  meeting of  shareholders  will be held at 10:00 a.m.,  New York
time, on Friday, May 26, 2000 at the Best Western,  located at 10 Market Street,
Amsterdam, New York.


Stock Transfer Agent and Registrar

     Ambanc Holding Co., Inc.'s transfer agent, American Stock Transfer & Trust,
maintains  all  shareholder  records  and can  assist  with stock  transfer  and
registration  address changes,  changes or corrections in social security or tax
identification numbers and 1099 tax reporting questions.  If you have questions,
please contact the stock transfer agent at the address below:

      American Stock Transfer & Trust
      40 Wall Street, 46th Floor
      New York, New York  10005
      Telephone:  (718) 921-8290

<PAGE>

Mohawk Community Bank Offices:

Corporate               11 Division Street
                        Amsterdam, N.Y. 12010
                        (518) 842-7200

Traditional Branches:

11 Division Street, Amsterdam, NY  12010
161 Church Street, Amsterdam, NY 12010
Route 30 & Maple Avenue, Amsterdam, NY  12010
Riverfront Center, Amsterdam, NY  12010
Grand Union Plaza, Route 50, Ballston Spa, NY  12020
9 Clifton Country Road, Village Plaza, Clifton Park, NY  12068
6021 State Highway 5, Palatine Bridge, NY  13428
Arterial at Fifth Avenue, Gloversville, NY 12078
5 New Karner Road, Guilderland, NY  12084


Supermarket Branches:

Price Chopper Supermarkets:
Sanford Farms Plaza, Amsterdam, NY  12010
873 New Loudon Rd., Latham, NY 12110
1640 Eastern Parkway, Schenectady, NY 12309
115 Ballston Avenue, Saratoga, NY  12866
Route 50, Saratoga, NY  12866
5631 State Highway 12, Norwich, NY  13815
W. Main Street, Cobleskill, NY  12043

Hannaford Supermarkets:
Route 28, Oneonta, NY  13850

Operations Center       35 East Main Street
                        Amsterdam, N.Y. 12010




<PAGE>
DIRECTORS AND OFFICERS


Board of Directors
- ------------------
(Ambanc Holding Co., Inc. and Mohawk Community Bank)


Lauren T. Barnett, President of Barnett Agency, Inc.,
        Chairman of the Board
John M. Lisicki, President & Chief Executive Officer
James J. Bettini, Vice President of Farm Family Insurance
John J. Daly, Vice President of Alpin Haus
Lionel H. Fallows, Retired, Lieutenant Colonel
Dr. Daniel J. Greco, Retired, School Superintendent
Seymour Holtzman, Chairman & CEO of Jewelcor Management and Consulting, Inc.
Marvin R.  LeRoy, Jr., Alzheimers Association, Northeastern NY Chapter
Allan R. Lyons, CPA, Chairman & CEO of Piaker & Lyons, CPAs
Charles S. Pedersen, Independent Manufacturers' Representative
William L. Petrosino, Owner of wholesale beverage companies
Lawrence B. Seidman, Attorney and Manager, Seidman & Associates
Dr. Ronald S. Tecler, Dentist
John A. Tesiero, Jr., Owner of construction supply business
William A. Wilde, Jr., Amsterdam Printing and Litho Corp.
Charles E. Wright, President of WW Custom Clad


Executive Officers of Ambanc Holding Co., Inc. and Mohawk Community Bank
- ------------------------------------------------------------------------

John M. Lisicki            President/Chief Executive Officer
James J. Alescio           Sr.Vice President/Treasurer/Chief Financial Officer
Benjamin Ziskin            Sr. Vice President/Sr. Consumer Lending Officer
Thomas Nachod              Sr. Vice President/Sr. Commercial Lending Officer
Robert Kelly               Vice President/General Counsel/Secretary








Subsidiary Name                    State of Incorporation
- -------------------------------    ----------------------

Mohawk Community Bank              New York
ASB Insurance Agency, Inc.         New York


Exhibit 23





               Consent of Independent Certified Public Accountants

The Board of Directors
Ambanc Holding Co., Inc.

We  consent  to  incorporation  by  reference  in  the  following   registration
statements:

   File No. 333-50973 on Form S-8,
   File No. 333-50975 on Form S-8,
   File No. 333-59721 on Form S-8, and
   File No. 333-86515 on Form S-8

of Ambanc Holding Co., Inc. of our report dated  February 16, 2000,  relating to
the consolidated  statements of financial  condition of Ambanc Holding Co., Inc.
and subsidiaries as of December 31, 1999 and 1998, and the related  consolidated
statements of income,  changes in shareholders'  equity, and cash flows for each
of the years in the  three-year  period ended  December  31, 1999,  which report
appears in the  December 31, 1999 Annual  Report on Form 10-K of Ambanc  Holding
Co., Inc.


/s/ KPMG LLP

Albany, New York
March 24, 2000

<TABLE> <S> <C>

<ARTICLE>                                                    9
<LEGEND>
THIS FINANCIAL DATA SCHEDULE  CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED
FROM THE ANNUAL  REPORT FOR THE YEAR ENDED  DECEMBER 31, 1999 OF AMBANC  HOLDING
CO., INC. AND ITS  SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                              1000

<S>                                             <C>
<PERIOD-TYPE>                                   12-mos
<FISCAL-YEAR-END>                               DEC-31-1999
<PERIOD-END>                                    DEC-31-1999
<CASH>                                                  26,380
<INT-BEARING-DEPOSITS>                                   3,231
<FED-FUNDS-SOLD>                                             0
<TRADING-ASSETS>                                             0
<INVESTMENTS-HELD-FOR-SALE>                            212,145
<INVESTMENTS-CARRYING>                                       0
<INVESTMENTS-MARKET>                                         0
<LOANS>                                                470,986
<ALLOWANCE>                                              5,509
<TOTAL-ASSETS>                                         740,672
<DEPOSITS>                                             450,134
<SHORT-TERM>                                            71,200
<LIABILITIES-OTHER>                                     10,040
<LONG-TERM>                                            133,705
                                        0
                                                  0
<COMMON>                                                    54
<OTHER-SE>                                              75,539
<TOTAL-LIABILITIES-AND-EQUITY>                         740,672
<INTEREST-LOAN>                                         32,578
<INTEREST-INVEST>                                       15,245
<INTEREST-OTHER>                                           944
<INTEREST-TOTAL>                                        48,767
<INTEREST-DEPOSIT>                                      16,755
<INTEREST-EXPENSE>                                      26,319
<INTEREST-INCOME-NET>                                   22,448
<LOAN-LOSSES>                                              790
<SECURITIES-GAINS>                                           0
<EXPENSE-OTHER>                                         16,063
<INCOME-PRETAX>                                          7,398
<INCOME-PRE-EXTRAORDINARY>                               7,398
<EXTRAORDINARY>                                              0
<CHANGES>                                                    0
<NET-INCOME>                                             4,303
<EPS-BASIC>                                               0.88
<EPS-DILUTED>                                             0.87
<YIELD-ACTUAL>                                            3.21
<LOANS-NON>                                              2,576
<LOANS-PAST>                                             1,068
<LOANS-TROUBLED>                                           566
<LOANS-PROBLEM>                                          2,498
<ALLOWANCE-OPEN>                                         4,891
<CHARGE-OFFS>                                              463
<RECOVERIES>                                               291
<ALLOWANCE-CLOSE>                                        5,509
<ALLOWANCE-DOMESTIC>                                     5,509
<ALLOWANCE-FOREIGN>                                          0
<ALLOWANCE-UNALLOCATED>                                      0


</TABLE>


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